{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["START","Cntrl","Periods","Lists","Macro","Items","KPI","Mrkting","CapEx","Sales","Prdction","HR","Exp","Credits","PL","CF","BS","MAIN","PLd","CFd","BSd","Sens","UnitEc","CFind","FinEcAn","InvAn","EBITDA","Rep","Repd","Calc","Res5"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":176,"n_cols":11,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I25\")","v":"START"},null,null,{"$f":"INDIRECT(\"START!K25\")","v":"Описание методологии финмодели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"описание листа/столбца/строки/ячейки/блока ячеек"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВАЯ МОДЕЛЬ"]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЙ ПРОЕКТ: Разработка B2B-маркетплейса оптовой торговли"]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Методология. Список и предназначение листов настоящей финансовой модели"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"START",null,"Описание методологии финмодели"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"Cntrl",null,"Общий контроль финансовой модели"]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"Periods",null,"Периоды и горизонты моделирования фактических и прогнозных данных"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Macro",null,"Макропоказатели внешней среды"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Items",null,"Справочники статей доходов и расходов и т.д."]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"KPI",null,"Справочники ключевых показателей эффективности"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Mrkting",null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"CapEx",null,"Календарный план-график капитальных затрат"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,"Sales",null,"Параметры бюджета продаж"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Prdction",null,"Технологическая карта производственного процесса"]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,"HR",null,"Штатное расписание"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,"Exp",null,"Прочие расходы бизнес-проекта"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Credits",null,"Источники финансирования и их условия"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"PL",null,"Итоговый отчет о прибылях и убытках"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"CF",null,"Итоговый отчет о движении денежных средств"]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"BS",null,"Итоговый баланс"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"MAIN",null,"Ключевые параметры управления и результаты финансовой модели"]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"PLd",null,"Детализированный отчет о прибылях и убытках"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"CFd",null,"Детализированный отчет о движении денежных средств"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"BSd",null,"Детализированный баланс"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Sens",null,"Анализ чувствительности финмодели"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"UnitEc",null,"Расчет юнит-экономики бизнес-проекта"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"CFind",null,"Анализ финансового потока косвенным методом"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"FinEcAn",null,"Финансово-экономический анализ проекта"]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"InvAn",null,"Инвестиционный анализ проекта"]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"EBITDA",null,"Анализ собственной операционной деят-сти. Точки безубыточности"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Rep",null,"Укрупненное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Repd",null,"Детализированное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Calc",null,"Функционал финансовой модели. Все расчеты"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Fact",null,"Учет фактических операций"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"1S",null,"Выгрузки из 1С карточек с оборотами по счетам бухучета"]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Rules",null,"Правила сопоставления статей для выгрузок из 1С"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Res1",null,"Резервная вкладка 1"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Res2",null,"Резервная вкладка 2"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Res3",null,"Резервная вкладка 3"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Res4",null,"Резервная вкладка 4"]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Res5",null,"Резервная вкладка 5"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"Обозначение ячеек для задания исходных данных"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"*",null,null,"Ячейки для задания исходных данных финмодели вручную"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"Ячейка F11",null,null,"Для каждого листа в этой ячейке отображается название (ярлычка) листа"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Ячейка E14",null,null,"Для каждого листа в этой ячейке суммируются все контроли листа по 14-той строке"]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,"Ячейка D14",null,null,"Для каждого листа в этой ячейке отображается общий контроль финмодели из листа \"Cntrl\""]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,"Строка 13",null,null,"Для каждого листа в этой строке отображаются заголовки столбцов"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"$I$26","v":"Cntrl"},null,{"$f":"$K$26","v":"Общий контроль финансовой модели"}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,"M17",null,"Общий контроль финмодели - сумма всех контрлей листов в столбце M"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,"столбец Q",null,"Со строки 19 здесь из выпадающего списка пользователь выбирает тип листов"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,"столбец S",null,"Со строки 19 здесь проверяется наличие значений из столбца Q в списке столбца U листа \"Lists\""]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,{"$f":"$I$27","v":"Periods"},null,{"$f":"$K$27","v":"Периоды и горизонты моделирования фактических и прогнозных данных"}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,"Q16",null,"Пользователь задает, выбирая из выпадающего списка, минимальный период шкалы времени"]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,"Q18",null,"Пользователь задает вручную (от 1 до 400) количество периодов в шкале расчетов - горизонт"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,null,"строка 22",null,"Формируются названия периодов шкалы расчетов"]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,"Q25",null,"Пользователь указывает на необходимость отражения фактически проведенных операций"]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,"Q30",null,"Если в ячейках Q25 и Q26 \"да\", то здесь отображается текущая дата - окончание фактического периода"]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,"Q31",null,"Если в ячейке Q25 \"да\" и в Q26 \"нет\", то здесь вручную задаем дату окончания фактического периода"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,"Q33",null,"Пользователь задает, выбирая из выпадающего списка, период шкалы времени для отчетности"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,"строка 37",null,"Формируются названия периодов шкалы отчетности"]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,"Q12",null,"Отображается тип листа"]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,"строки 1-10",null,"Строки носят технический характер, в них рассчитываются следующие параметры:"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,null,null,null,"номер столбца:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,"номер периода модели:"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,"номер план-периода:"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,"число даты начала:"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,"число даты окончания:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:"]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,"столбцы G,S",null,"Производится контроль за корректностью работы выпадающих списков"]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,"строка 2",null,"Для технических нужд отображаются названия столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,"строка 15",null,"Для технических нужд рассчитываются адреса блоков ячеек с выпадающими списками"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,null,"справа от списков",null,"В 1-ом столбце справа от вып.списков производится нумерация актуальных значений вып.списков "]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176}]

{"sheet":"Cntrl","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I26\")","v":"Cntrl"},null,null,{"$f":"INDIRECT(\"START!K26\")","v":"Общий контроль финансовой модели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"ячейка с контролем",null,"контроль",null,"номер листа",null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,"точность"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"Общий контроль",null,null,null,null,{"$f":"SUM(M$18:M$100000)","v":0}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I25","v":"START"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I19&\"!\"&$K19),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I19&\"!\"&$K19))","v":1},"*","технический","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I26","v":"Cntrl"},null,"E14",null,0,null,2,"*","технический","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I27","v":"Periods"},null,"E14",null,0,null,3,"*","расчетный","^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I28","v":"Lists"},null,"E14",null,0,null,4,"*","технический","^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I29","v":"Macro"},null,"E14",null,0,null,5,"*","расчетный","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I30","v":"Items"},null,"E14",null,0,null,6,"*","технический","^",{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I31","v":"KPI"},null,"E14",null,0,null,7,"*","технический","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I32","v":"Mrkting"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I26&\"!\"&$K26),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I26&\"!\"&$K26))","v":8},"*","расчетный","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I33","v":"CapEx"},null,"E14",null,0,null,9,"*","расчетный","^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I34","v":"Sales"},null,"E14",null,0,null,10,"*","расчетный","^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I35","v":"Prdction"},null,"E14",null,0,null,11,"*","расчетный","^",{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I36","v":"HR"},null,"E14",null,0,null,12,"*","расчетный","^",{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I37","v":"Exp"},null,"E14",null,0,null,13,"*","расчетный","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I38","v":"Credits"},null,"E14",null,0,null,14,"*","расчетный","^",{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I39","v":"PL"},null,"E14",null,0,null,15,"*","отчетный","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I40","v":"CF"},null,"E14",null,0,null,16,"*","отчетный","^",{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I41","v":"BS"},null,"E14",null,0,null,17,"*","отчетный","^",{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I42","v":"MAIN"},null,"E14",null,0,null,18,"*","отчетный","^",{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I43","v":"PLd"},null,"E14",null,0,null,19,"*","расчетный","^",{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I44","v":"CFd"},null,"E14",null,0,null,20,"*","расчетный","^",{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I45","v":"BSd"},null,"E14",null,0,null,21,"*","расчетный","^",{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I46","v":"Sens"},null,"E14",null,0,null,22,"*","отчетный","^",{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I47","v":"UnitEc"},null,"E14",null,0,null,23,"*","отчетный","^",{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I48","v":"CFind"},null,"E14",null,0,null,24,"*","отчетный","^",{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I49","v":"FinEcAn"},null,"E14",null,0,null,25,"*","отчетный","^",{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I50","v":"InvAn"},null,"E14",null,0,null,26,"*","отчетный","^",{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I51","v":"EBITDA"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I45&\"!\"&$K45),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I45&\"!\"&$K45))","v":27},"*","отчетный","^",{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I52","v":"Rep"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I46&\"!\"&$K46),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I46&\"!\"&$K46))","v":28},"*","отчетный","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I53","v":"Repd"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I47&\"!\"&$K47),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I47&\"!\"&$K47))","v":29},"*","расчетный","^",{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I54","v":"Calc"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I48&\"!\"&$K48),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I48&\"!\"&$K48))","v":30},"*","расчетный","^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I55","v":"Fact"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I56","v":"1S"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I57","v":"Rules"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I58","v":"Res1"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I59","v":"Res2"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I60","v":"Res3"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I61","v":"Res4"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I62","v":"Res5"},null,"E14",null,null,null,null,"*","расчетный","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I27\")","v":"Periods"},null,null,{"$f":"INDIRECT(\"START!K27\")","v":"Периоды и горизонты моделирования фактических и прогнозных данных"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Lists!$I$13","v":"минимальный период расчетов"},null,null,null,null,null,null,null,"*","месяц","^",{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z16:Z16)+1","v":1},{"$f":"MAX($Z16:AA16)+1","v":2},{"$f":"MAX($Z16:AB16)+1","v":3},{"$f":"MAX($Z16:AC16)+1","v":4},{"$f":"MAX($Z16:AD16)+1","v":5},{"$f":"MAX($Z16:AE16)+1","v":6},{"$f":"MAX($Z16:AF16)+1","v":7},{"$f":"MAX($Z16:AG16)+1","v":8},{"$f":"MAX($Z16:AH16)+1","v":9},{"$f":"MAX($Z16:AI16)+1","v":10},{"$f":"MAX($Z16:AJ16)+1","v":11},{"$f":"MAX($Z16:AK16)+1","v":12},{"$f":"MAX($Z16:AL16)+1","v":13},{"$f":"MAX($Z16:AM16)+1","v":14},{"$f":"MAX($Z16:AN16)+1","v":15},{"$f":"MAX($Z16:AO16)+1","v":16},{"$f":"MAX($Z16:AP16)+1","v":17},{"$f":"MAX($Z16:AQ16)+1","v":18},{"$f":"MAX($Z16:AR16)+1","v":19},{"$f":"MAX($Z16:AS16)+1","v":20},{"$f":"MAX($Z16:AT16)+1","v":21},{"$f":"MAX($Z16:AU16)+1","v":22},{"$f":"MAX($Z16:AV16)+1","v":23},{"$f":"MAX($Z16:AW16)+1","v":24},{"$f":"MAX($Z16:AX16)+1","v":25},{"$f":"MAX($Z16:AY16)+1","v":26},{"$f":"MAX($Z16:AZ16)+1","v":27},{"$f":"MAX($Z16:BA16)+1","v":28},{"$f":"MAX($Z16:BB16)+1","v":29},{"$f":"MAX($Z16:BC16)+1","v":30},{"$f":"MAX($Z16:BD16)+1","v":31},{"$f":"MAX($Z16:BE16)+1","v":32},{"$f":"MAX($Z16:BF16)+1","v":33},{"$f":"MAX($Z16:BG16)+1","v":34},{"$f":"MAX($Z16:BH16)+1","v":35},{"$f":"MAX($Z16:BI16)+1","v":36},{"$f":"MAX($Z16:BJ16)+1","v":37},{"$f":"MAX($Z16:BK16)+1","v":38},{"$f":"MAX($Z16:BL16)+1","v":39},{"$f":"MAX($Z16:BM16)+1","v":40},{"$f":"MAX($Z16:BN16)+1","v":41},{"$f":"MAX($Z16:BO16)+1","v":42},{"$f":"MAX($Z16:BP16)+1","v":43},{"$f":"MAX($Z16:BQ16)+1","v":44},{"$f":"MAX($Z16:BR16)+1","v":45},{"$f":"MAX($Z16:BS16)+1","v":46},{"$f":"MAX($Z16:BT16)+1","v":47},{"$f":"MAX($Z16:BU16)+1","v":48},{"$f":"MAX($Z16:BV16)+1","v":49},{"$f":"MAX($Z16:BW16)+1","v":50},{"$f":"MAX($Z16:BX16)+1","v":51},{"$f":"MAX($Z16:BY16)+1","v":52},{"$f":"MAX($Z16:BZ16)+1","v":53},{"$f":"MAX($Z16:CA16)+1","v":54},{"$f":"MAX($Z16:CB16)+1","v":55},{"$f":"MAX($Z16:CC16)+1","v":56},{"$f":"MAX($Z16:CD16)+1","v":57},{"$f":"MAX($Z16:CE16)+1","v":58},{"$f":"MAX($Z16:CF16)+1","v":59},{"$f":"MAX($Z16:CG16)+1","v":60},{"$f":"MAX($Z16:CH16)+1","v":61},{"$f":"MAX($Z16:CI16)+1","v":62},{"$f":"MAX($Z16:CJ16)+1","v":63},{"$f":"MAX($Z16:CK16)+1","v":64},{"$f":"MAX($Z16:CL16)+1","v":65},{"$f":"MAX($Z16:CM16)+1","v":66},{"$f":"MAX($Z16:CN16)+1","v":67},{"$f":"MAX($Z16:CO16)+1","v":68},{"$f":"MAX($Z16:CP16)+1","v":69},{"$f":"MAX($Z16:CQ16)+1","v":70},{"$f":"MAX($Z16:CR16)+1","v":71},{"$f":"MAX($Z16:CS16)+1","v":72},{"$f":"MAX($Z16:CT16)+1","v":73},{"$f":"MAX($Z16:CU16)+1","v":74},{"$f":"MAX($Z16:CV16)+1","v":75},{"$f":"MAX($Z16:CW16)+1","v":76},{"$f":"MAX($Z16:CX16)+1","v":77},{"$f":"MAX($Z16:CY16)+1","v":78},{"$f":"MAX($Z16:CZ16)+1","v":79},{"$f":"MAX($Z16:DA16)+1","v":80},{"$f":"MAX($Z16:DB16)+1","v":81},{"$f":"MAX($Z16:DC16)+1","v":82},{"$f":"MAX($Z16:DD16)+1","v":83},{"$f":"MAX($Z16:DE16)+1","v":84},{"$f":"MAX($Z16:DF16)+1","v":85},{"$f":"MAX($Z16:DG16)+1","v":86},{"$f":"MAX($Z16:DH16)+1","v":87},{"$f":"MAX($Z16:DI16)+1","v":88},{"$f":"MAX($Z16:DJ16)+1","v":89},{"$f":"MAX($Z16:DK16)+1","v":90},{"$f":"MAX($Z16:DL16)+1","v":91},{"$f":"MAX($Z16:DM16)+1","v":92},{"$f":"MAX($Z16:DN16)+1","v":93},{"$f":"MAX($Z16:DO16)+1","v":94},{"$f":"MAX($Z16:DP16)+1","v":95},{"$f":"MAX($Z16:DQ16)+1","v":96},{"$f":"MAX($Z16:DR16)+1","v":97},{"$f":"MAX($Z16:DS16)+1","v":98},{"$f":"MAX($Z16:DT16)+1","v":99},{"$f":"MAX($Z16:DU16)+1","v":100},{"$f":"MAX($Z16:DV16)+1","v":101},{"$f":"MAX($Z16:DW16)+1","v":102},{"$f":"MAX($Z16:DX16)+1","v":103},{"$f":"MAX($Z16:DY16)+1","v":104},{"$f":"MAX($Z16:DZ16)+1","v":105},{"$f":"MAX($Z16:EA16)+1","v":106},{"$f":"MAX($Z16:EB16)+1","v":107},{"$f":"MAX($Z16:EC16)+1","v":108},{"$f":"MAX($Z16:ED16)+1","v":109},{"$f":"MAX($Z16:EE16)+1","v":110},{"$f":"MAX($Z16:EF16)+1","v":111},{"$f":"MAX($Z16:EG16)+1","v":112},{"$f":"MAX($Z16:EH16)+1","v":113},{"$f":"MAX($Z16:EI16)+1","v":114},{"$f":"MAX($Z16:EJ16)+1","v":115},{"$f":"MAX($Z16:EK16)+1","v":116},{"$f":"MAX($Z16:EL16)+1","v":117},{"$f":"MAX($Z16:EM16)+1","v":118},{"$f":"MAX($Z16:EN16)+1","v":119},{"$f":"MAX($Z16:EO16)+1","v":120},{"$f":"MAX($Z16:EP16)+1","v":121},{"$f":"MAX($Z16:EQ16)+1","v":122},{"$f":"MAX($Z16:ER16)+1","v":123},{"$f":"MAX($Z16:ES16)+1","v":124},{"$f":"MAX($Z16:ET16)+1","v":125},{"$f":"MAX($Z16:EU16)+1","v":126},{"$f":"MAX($Z16:EV16)+1","v":127},{"$f":"MAX($Z16:EW16)+1","v":128},{"$f":"MAX($Z16:EX16)+1","v":129},{"$f":"MAX($Z16:EY16)+1","v":130},{"$f":"MAX($Z16:EZ16)+1","v":131},{"$f":"MAX($Z16:FA16)+1","v":132},{"$f":"MAX($Z16:FB16)+1","v":133}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"дата старта проекта",null,null,null,null,null,null,null,"*","2022-05-01",null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",MONTH(AA20))","v":5},{"$f":"IF(AB20=\"\",\"\",MONTH(AB20))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM20=\"\",\"\",MONTH(AM20))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY20=\"\",\"\",MONTH(CY20))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",120,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",YEAR(AA20)-2000)","v":22},{"$f":"IF(AB20=\"\",\"\",YEAR(AB20)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM20=\"\",\"\",YEAR(AM20)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY20=\"\",\"\",YEAR(CY20)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$16=Lists!$I$16,$Q$17,IF($Q$16=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$16=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$16=Lists!$I$19,$Q$16=Lists!$I$21),EOMONTH($Q$17,-1)+1,IF($Q$16=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$16=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\")))))))","v":"2022-05-01"},null,null,{"$f":"IF(AA$16>$Q$18,\"\",IF(AA$16=1,IF($X20=\"\",\"\",$X20),IF(Z21=\"\",\"\",Z21+1)))","v":"2022-05-01"},{"$f":"IF(AB$16>$Q$18,\"\",IF(AB$16=1,IF($X20=\"\",\"\",$X20),IF(AA21=\"\",\"\",AA21+1)))","v":"2022-06-01"},"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01",{"$f":"IF(AM$16>$Q$18,\"\",IF(AM$16=1,IF($X20=\"\",\"\",$X20),IF(AL21=\"\",\"\",AL21+1)))","v":"2023-05-01"},"2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01",{"$f":"IF(BS$16>$Q$18,\"\",IF(BS$16=1,IF($X20=\"\",\"\",$X20),IF(BR21=\"\",\"\",BR21+1)))","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01",{"$f":"IF(CY$16>$Q$18,\"\",IF(CY$16=1,IF($X20=\"\",\"\",$X20),IF(CX21=\"\",\"\",CX21+1)))","v":"2028-09-01"},"2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01",{"$f":"IF(EE$16>$Q$18,\"\",IF(EE$16=1,IF($X20=\"\",\"\",$X20),IF(ED21=\"\",\"\",ED21+1)))","v":"2031-05-01"},"2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X20=\"\",AA21=\"\"),\"\",MAX($Z21:$FD21))","v":"2032-04-30"},null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,AA20,IF($Q$16=Lists!$I$17,AA20+6,IF($Q$16=Lists!$I$18,IF(DAY(AA20)=21,EOMONTH(AA20,0),AA20+9),IF($Q$16=Lists!$I$19,EOMONTH(AA20,0),IF($Q$16=Lists!$I$20,EOMONTH(AA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AA20,11),\"\")))))))","v":"2022-05-31"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,AB20,IF($Q$16=Lists!$I$17,AB20+6,IF($Q$16=Lists!$I$18,IF(DAY(AB20)=21,EOMONTH(AB20,0),AB20+9),IF($Q$16=Lists!$I$19,EOMONTH(AB20,0),IF($Q$16=Lists!$I$20,EOMONTH(AB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AB20,11),\"\")))))))","v":"2022-06-30"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,AC20,IF($Q$16=Lists!$I$17,AC20+6,IF($Q$16=Lists!$I$18,IF(DAY(AC20)=21,EOMONTH(AC20,0),AC20+9),IF($Q$16=Lists!$I$19,EOMONTH(AC20,0),IF($Q$16=Lists!$I$20,EOMONTH(AC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AC20,11),\"\")))))))","v":"2022-07-31"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,AD20,IF($Q$16=Lists!$I$17,AD20+6,IF($Q$16=Lists!$I$18,IF(DAY(AD20)=21,EOMONTH(AD20,0),AD20+9),IF($Q$16=Lists!$I$19,EOMONTH(AD20,0),IF($Q$16=Lists!$I$20,EOMONTH(AD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AD20,11),\"\")))))))","v":"2022-08-31"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,AE20,IF($Q$16=Lists!$I$17,AE20+6,IF($Q$16=Lists!$I$18,IF(DAY(AE20)=21,EOMONTH(AE20,0),AE20+9),IF($Q$16=Lists!$I$19,EOMONTH(AE20,0),IF($Q$16=Lists!$I$20,EOMONTH(AE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AE20,11),\"\")))))))","v":"2022-09-30"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,AF20,IF($Q$16=Lists!$I$17,AF20+6,IF($Q$16=Lists!$I$18,IF(DAY(AF20)=21,EOMONTH(AF20,0),AF20+9),IF($Q$16=Lists!$I$19,EOMONTH(AF20,0),IF($Q$16=Lists!$I$20,EOMONTH(AF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AF20,11),\"\")))))))","v":"2022-10-31"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,AG20,IF($Q$16=Lists!$I$17,AG20+6,IF($Q$16=Lists!$I$18,IF(DAY(AG20)=21,EOMONTH(AG20,0),AG20+9),IF($Q$16=Lists!$I$19,EOMONTH(AG20,0),IF($Q$16=Lists!$I$20,EOMONTH(AG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AG20,11),\"\")))))))","v":"2022-11-30"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,AH20,IF($Q$16=Lists!$I$17,AH20+6,IF($Q$16=Lists!$I$18,IF(DAY(AH20)=21,EOMONTH(AH20,0),AH20+9),IF($Q$16=Lists!$I$19,EOMONTH(AH20,0),IF($Q$16=Lists!$I$20,EOMONTH(AH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AH20,11),\"\")))))))","v":"2022-12-31"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,AI20,IF($Q$16=Lists!$I$17,AI20+6,IF($Q$16=Lists!$I$18,IF(DAY(AI20)=21,EOMONTH(AI20,0),AI20+9),IF($Q$16=Lists!$I$19,EOMONTH(AI20,0),IF($Q$16=Lists!$I$20,EOMONTH(AI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AI20,11),\"\")))))))","v":"2023-01-31"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,AJ20,IF($Q$16=Lists!$I$17,AJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AJ20)=21,EOMONTH(AJ20,0),AJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AJ20,11),\"\")))))))","v":"2023-02-28"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,AK20,IF($Q$16=Lists!$I$17,AK20+6,IF($Q$16=Lists!$I$18,IF(DAY(AK20)=21,EOMONTH(AK20,0),AK20+9),IF($Q$16=Lists!$I$19,EOMONTH(AK20,0),IF($Q$16=Lists!$I$20,EOMONTH(AK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AK20,11),\"\")))))))","v":"2023-03-31"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,AL20,IF($Q$16=Lists!$I$17,AL20+6,IF($Q$16=Lists!$I$18,IF(DAY(AL20)=21,EOMONTH(AL20,0),AL20+9),IF($Q$16=Lists!$I$19,EOMONTH(AL20,0),IF($Q$16=Lists!$I$20,EOMONTH(AL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AL20,11),\"\")))))))","v":"2023-04-30"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,AM20,IF($Q$16=Lists!$I$17,AM20+6,IF($Q$16=Lists!$I$18,IF(DAY(AM20)=21,EOMONTH(AM20,0),AM20+9),IF($Q$16=Lists!$I$19,EOMONTH(AM20,0),IF($Q$16=Lists!$I$20,EOMONTH(AM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AM20,11),\"\")))))))","v":"2023-05-31"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,AN20,IF($Q$16=Lists!$I$17,AN20+6,IF($Q$16=Lists!$I$18,IF(DAY(AN20)=21,EOMONTH(AN20,0),AN20+9),IF($Q$16=Lists!$I$19,EOMONTH(AN20,0),IF($Q$16=Lists!$I$20,EOMONTH(AN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AN20,11),\"\")))))))","v":"2023-06-30"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,AO20,IF($Q$16=Lists!$I$17,AO20+6,IF($Q$16=Lists!$I$18,IF(DAY(AO20)=21,EOMONTH(AO20,0),AO20+9),IF($Q$16=Lists!$I$19,EOMONTH(AO20,0),IF($Q$16=Lists!$I$20,EOMONTH(AO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AO20,11),\"\")))))))","v":"2023-07-31"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,AP20,IF($Q$16=Lists!$I$17,AP20+6,IF($Q$16=Lists!$I$18,IF(DAY(AP20)=21,EOMONTH(AP20,0),AP20+9),IF($Q$16=Lists!$I$19,EOMONTH(AP20,0),IF($Q$16=Lists!$I$20,EOMONTH(AP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AP20,11),\"\")))))))","v":"2023-08-31"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,AQ20,IF($Q$16=Lists!$I$17,AQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AQ20)=21,EOMONTH(AQ20,0),AQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AQ20,11),\"\")))))))","v":"2023-09-30"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,AR20,IF($Q$16=Lists!$I$17,AR20+6,IF($Q$16=Lists!$I$18,IF(DAY(AR20)=21,EOMONTH(AR20,0),AR20+9),IF($Q$16=Lists!$I$19,EOMONTH(AR20,0),IF($Q$16=Lists!$I$20,EOMONTH(AR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AR20,11),\"\")))))))","v":"2023-10-31"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,AS20,IF($Q$16=Lists!$I$17,AS20+6,IF($Q$16=Lists!$I$18,IF(DAY(AS20)=21,EOMONTH(AS20,0),AS20+9),IF($Q$16=Lists!$I$19,EOMONTH(AS20,0),IF($Q$16=Lists!$I$20,EOMONTH(AS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AS20,11),\"\")))))))","v":"2023-11-30"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,AT20,IF($Q$16=Lists!$I$17,AT20+6,IF($Q$16=Lists!$I$18,IF(DAY(AT20)=21,EOMONTH(AT20,0),AT20+9),IF($Q$16=Lists!$I$19,EOMONTH(AT20,0),IF($Q$16=Lists!$I$20,EOMONTH(AT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AT20,11),\"\")))))))","v":"2023-12-31"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,AU20,IF($Q$16=Lists!$I$17,AU20+6,IF($Q$16=Lists!$I$18,IF(DAY(AU20)=21,EOMONTH(AU20,0),AU20+9),IF($Q$16=Lists!$I$19,EOMONTH(AU20,0),IF($Q$16=Lists!$I$20,EOMONTH(AU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AU20,11),\"\")))))))","v":"2024-01-31"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,AV20,IF($Q$16=Lists!$I$17,AV20+6,IF($Q$16=Lists!$I$18,IF(DAY(AV20)=21,EOMONTH(AV20,0),AV20+9),IF($Q$16=Lists!$I$19,EOMONTH(AV20,0),IF($Q$16=Lists!$I$20,EOMONTH(AV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AV20,11),\"\")))))))","v":"2024-02-29"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,AW20,IF($Q$16=Lists!$I$17,AW20+6,IF($Q$16=Lists!$I$18,IF(DAY(AW20)=21,EOMONTH(AW20,0),AW20+9),IF($Q$16=Lists!$I$19,EOMONTH(AW20,0),IF($Q$16=Lists!$I$20,EOMONTH(AW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AW20,11),\"\")))))))","v":"2024-03-31"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,AX20,IF($Q$16=Lists!$I$17,AX20+6,IF($Q$16=Lists!$I$18,IF(DAY(AX20)=21,EOMONTH(AX20,0),AX20+9),IF($Q$16=Lists!$I$19,EOMONTH(AX20,0),IF($Q$16=Lists!$I$20,EOMONTH(AX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AX20,11),\"\")))))))","v":"2024-04-30"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,AY20,IF($Q$16=Lists!$I$17,AY20+6,IF($Q$16=Lists!$I$18,IF(DAY(AY20)=21,EOMONTH(AY20,0),AY20+9),IF($Q$16=Lists!$I$19,EOMONTH(AY20,0),IF($Q$16=Lists!$I$20,EOMONTH(AY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AY20,11),\"\")))))))","v":"2024-05-31"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,AZ20,IF($Q$16=Lists!$I$17,AZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AZ20)=21,EOMONTH(AZ20,0),AZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AZ20,11),\"\")))))))","v":"2024-06-30"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,BA20,IF($Q$16=Lists!$I$17,BA20+6,IF($Q$16=Lists!$I$18,IF(DAY(BA20)=21,EOMONTH(BA20,0),BA20+9),IF($Q$16=Lists!$I$19,EOMONTH(BA20,0),IF($Q$16=Lists!$I$20,EOMONTH(BA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BA20,11),\"\")))))))","v":"2024-07-31"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,BB20,IF($Q$16=Lists!$I$17,BB20+6,IF($Q$16=Lists!$I$18,IF(DAY(BB20)=21,EOMONTH(BB20,0),BB20+9),IF($Q$16=Lists!$I$19,EOMONTH(BB20,0),IF($Q$16=Lists!$I$20,EOMONTH(BB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BB20,11),\"\")))))))","v":"2024-08-31"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,BC20,IF($Q$16=Lists!$I$17,BC20+6,IF($Q$16=Lists!$I$18,IF(DAY(BC20)=21,EOMONTH(BC20,0),BC20+9),IF($Q$16=Lists!$I$19,EOMONTH(BC20,0),IF($Q$16=Lists!$I$20,EOMONTH(BC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BC20,11),\"\")))))))","v":"2024-09-30"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,BD20,IF($Q$16=Lists!$I$17,BD20+6,IF($Q$16=Lists!$I$18,IF(DAY(BD20)=21,EOMONTH(BD20,0),BD20+9),IF($Q$16=Lists!$I$19,EOMONTH(BD20,0),IF($Q$16=Lists!$I$20,EOMONTH(BD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BD20,11),\"\")))))))","v":"2024-10-31"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,BE20,IF($Q$16=Lists!$I$17,BE20+6,IF($Q$16=Lists!$I$18,IF(DAY(BE20)=21,EOMONTH(BE20,0),BE20+9),IF($Q$16=Lists!$I$19,EOMONTH(BE20,0),IF($Q$16=Lists!$I$20,EOMONTH(BE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BE20,11),\"\")))))))","v":"2024-11-30"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,BF20,IF($Q$16=Lists!$I$17,BF20+6,IF($Q$16=Lists!$I$18,IF(DAY(BF20)=21,EOMONTH(BF20,0),BF20+9),IF($Q$16=Lists!$I$19,EOMONTH(BF20,0),IF($Q$16=Lists!$I$20,EOMONTH(BF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BF20,11),\"\")))))))","v":"2024-12-31"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,BG20,IF($Q$16=Lists!$I$17,BG20+6,IF($Q$16=Lists!$I$18,IF(DAY(BG20)=21,EOMONTH(BG20,0),BG20+9),IF($Q$16=Lists!$I$19,EOMONTH(BG20,0),IF($Q$16=Lists!$I$20,EOMONTH(BG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BG20,11),\"\")))))))","v":"2025-01-31"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,BH20,IF($Q$16=Lists!$I$17,BH20+6,IF($Q$16=Lists!$I$18,IF(DAY(BH20)=21,EOMONTH(BH20,0),BH20+9),IF($Q$16=Lists!$I$19,EOMONTH(BH20,0),IF($Q$16=Lists!$I$20,EOMONTH(BH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BH20,11),\"\")))))))","v":"2025-02-28"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,BI20,IF($Q$16=Lists!$I$17,BI20+6,IF($Q$16=Lists!$I$18,IF(DAY(BI20)=21,EOMONTH(BI20,0),BI20+9),IF($Q$16=Lists!$I$19,EOMONTH(BI20,0),IF($Q$16=Lists!$I$20,EOMONTH(BI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BI20,11),\"\")))))))","v":"2025-03-31"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,BJ20,IF($Q$16=Lists!$I$17,BJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BJ20)=21,EOMONTH(BJ20,0),BJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BJ20,11),\"\")))))))","v":"2025-04-30"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,BK20,IF($Q$16=Lists!$I$17,BK20+6,IF($Q$16=Lists!$I$18,IF(DAY(BK20)=21,EOMONTH(BK20,0),BK20+9),IF($Q$16=Lists!$I$19,EOMONTH(BK20,0),IF($Q$16=Lists!$I$20,EOMONTH(BK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BK20,11),\"\")))))))","v":"2025-05-31"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,BL20,IF($Q$16=Lists!$I$17,BL20+6,IF($Q$16=Lists!$I$18,IF(DAY(BL20)=21,EOMONTH(BL20,0),BL20+9),IF($Q$16=Lists!$I$19,EOMONTH(BL20,0),IF($Q$16=Lists!$I$20,EOMONTH(BL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BL20,11),\"\")))))))","v":"2025-06-30"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,BM20,IF($Q$16=Lists!$I$17,BM20+6,IF($Q$16=Lists!$I$18,IF(DAY(BM20)=21,EOMONTH(BM20,0),BM20+9),IF($Q$16=Lists!$I$19,EOMONTH(BM20,0),IF($Q$16=Lists!$I$20,EOMONTH(BM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BM20,11),\"\")))))))","v":"2025-07-31"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,BN20,IF($Q$16=Lists!$I$17,BN20+6,IF($Q$16=Lists!$I$18,IF(DAY(BN20)=21,EOMONTH(BN20,0),BN20+9),IF($Q$16=Lists!$I$19,EOMONTH(BN20,0),IF($Q$16=Lists!$I$20,EOMONTH(BN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BN20,11),\"\")))))))","v":"2025-08-31"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,BO20,IF($Q$16=Lists!$I$17,BO20+6,IF($Q$16=Lists!$I$18,IF(DAY(BO20)=21,EOMONTH(BO20,0),BO20+9),IF($Q$16=Lists!$I$19,EOMONTH(BO20,0),IF($Q$16=Lists!$I$20,EOMONTH(BO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BO20,11),\"\")))))))","v":"2025-09-30"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,BP20,IF($Q$16=Lists!$I$17,BP20+6,IF($Q$16=Lists!$I$18,IF(DAY(BP20)=21,EOMONTH(BP20,0),BP20+9),IF($Q$16=Lists!$I$19,EOMONTH(BP20,0),IF($Q$16=Lists!$I$20,EOMONTH(BP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BP20,11),\"\")))))))","v":"2025-10-31"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,BQ20,IF($Q$16=Lists!$I$17,BQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BQ20)=21,EOMONTH(BQ20,0),BQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BQ20,11),\"\")))))))","v":"2025-11-30"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,BR20,IF($Q$16=Lists!$I$17,BR20+6,IF($Q$16=Lists!$I$18,IF(DAY(BR20)=21,EOMONTH(BR20,0),BR20+9),IF($Q$16=Lists!$I$19,EOMONTH(BR20,0),IF($Q$16=Lists!$I$20,EOMONTH(BR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BR20,11),\"\")))))))","v":"2025-12-31"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,BS20,IF($Q$16=Lists!$I$17,BS20+6,IF($Q$16=Lists!$I$18,IF(DAY(BS20)=21,EOMONTH(BS20,0),BS20+9),IF($Q$16=Lists!$I$19,EOMONTH(BS20,0),IF($Q$16=Lists!$I$20,EOMONTH(BS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BS20,11),\"\")))))))","v":"2026-01-31"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,BT20,IF($Q$16=Lists!$I$17,BT20+6,IF($Q$16=Lists!$I$18,IF(DAY(BT20)=21,EOMONTH(BT20,0),BT20+9),IF($Q$16=Lists!$I$19,EOMONTH(BT20,0),IF($Q$16=Lists!$I$20,EOMONTH(BT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BT20,11),\"\")))))))","v":"2026-02-28"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,BU20,IF($Q$16=Lists!$I$17,BU20+6,IF($Q$16=Lists!$I$18,IF(DAY(BU20)=21,EOMONTH(BU20,0),BU20+9),IF($Q$16=Lists!$I$19,EOMONTH(BU20,0),IF($Q$16=Lists!$I$20,EOMONTH(BU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BU20,11),\"\")))))))","v":"2026-03-31"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,BV20,IF($Q$16=Lists!$I$17,BV20+6,IF($Q$16=Lists!$I$18,IF(DAY(BV20)=21,EOMONTH(BV20,0),BV20+9),IF($Q$16=Lists!$I$19,EOMONTH(BV20,0),IF($Q$16=Lists!$I$20,EOMONTH(BV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BV20,11),\"\")))))))","v":"2026-04-30"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,BW20,IF($Q$16=Lists!$I$17,BW20+6,IF($Q$16=Lists!$I$18,IF(DAY(BW20)=21,EOMONTH(BW20,0),BW20+9),IF($Q$16=Lists!$I$19,EOMONTH(BW20,0),IF($Q$16=Lists!$I$20,EOMONTH(BW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BW20,11),\"\")))))))","v":"2026-05-31"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,BX20,IF($Q$16=Lists!$I$17,BX20+6,IF($Q$16=Lists!$I$18,IF(DAY(BX20)=21,EOMONTH(BX20,0),BX20+9),IF($Q$16=Lists!$I$19,EOMONTH(BX20,0),IF($Q$16=Lists!$I$20,EOMONTH(BX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BX20,11),\"\")))))))","v":"2026-06-30"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,BY20,IF($Q$16=Lists!$I$17,BY20+6,IF($Q$16=Lists!$I$18,IF(DAY(BY20)=21,EOMONTH(BY20,0),BY20+9),IF($Q$16=Lists!$I$19,EOMONTH(BY20,0),IF($Q$16=Lists!$I$20,EOMONTH(BY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BY20,11),\"\")))))))","v":"2026-07-31"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,BZ20,IF($Q$16=Lists!$I$17,BZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BZ20)=21,EOMONTH(BZ20,0),BZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BZ20,11),\"\")))))))","v":"2026-08-31"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,CA20,IF($Q$16=Lists!$I$17,CA20+6,IF($Q$16=Lists!$I$18,IF(DAY(CA20)=21,EOMONTH(CA20,0),CA20+9),IF($Q$16=Lists!$I$19,EOMONTH(CA20,0),IF($Q$16=Lists!$I$20,EOMONTH(CA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CA20,11),\"\")))))))","v":"2026-09-30"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,CB20,IF($Q$16=Lists!$I$17,CB20+6,IF($Q$16=Lists!$I$18,IF(DAY(CB20)=21,EOMONTH(CB20,0),CB20+9),IF($Q$16=Lists!$I$19,EOMONTH(CB20,0),IF($Q$16=Lists!$I$20,EOMONTH(CB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CB20,11),\"\")))))))","v":"2026-10-31"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,CC20,IF($Q$16=Lists!$I$17,CC20+6,IF($Q$16=Lists!$I$18,IF(DAY(CC20)=21,EOMONTH(CC20,0),CC20+9),IF($Q$16=Lists!$I$19,EOMONTH(CC20,0),IF($Q$16=Lists!$I$20,EOMONTH(CC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CC20,11),\"\")))))))","v":"2026-11-30"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,CD20,IF($Q$16=Lists!$I$17,CD20+6,IF($Q$16=Lists!$I$18,IF(DAY(CD20)=21,EOMONTH(CD20,0),CD20+9),IF($Q$16=Lists!$I$19,EOMONTH(CD20,0),IF($Q$16=Lists!$I$20,EOMONTH(CD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CD20,11),\"\")))))))","v":"2026-12-31"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,CE20,IF($Q$16=Lists!$I$17,CE20+6,IF($Q$16=Lists!$I$18,IF(DAY(CE20)=21,EOMONTH(CE20,0),CE20+9),IF($Q$16=Lists!$I$19,EOMONTH(CE20,0),IF($Q$16=Lists!$I$20,EOMONTH(CE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CE20,11),\"\")))))))","v":"2027-01-31"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,CF20,IF($Q$16=Lists!$I$17,CF20+6,IF($Q$16=Lists!$I$18,IF(DAY(CF20)=21,EOMONTH(CF20,0),CF20+9),IF($Q$16=Lists!$I$19,EOMONTH(CF20,0),IF($Q$16=Lists!$I$20,EOMONTH(CF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CF20,11),\"\")))))))","v":"2027-02-28"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,CG20,IF($Q$16=Lists!$I$17,CG20+6,IF($Q$16=Lists!$I$18,IF(DAY(CG20)=21,EOMONTH(CG20,0),CG20+9),IF($Q$16=Lists!$I$19,EOMONTH(CG20,0),IF($Q$16=Lists!$I$20,EOMONTH(CG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CG20,11),\"\")))))))","v":"2027-03-31"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,CH20,IF($Q$16=Lists!$I$17,CH20+6,IF($Q$16=Lists!$I$18,IF(DAY(CH20)=21,EOMONTH(CH20,0),CH20+9),IF($Q$16=Lists!$I$19,EOMONTH(CH20,0),IF($Q$16=Lists!$I$20,EOMONTH(CH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CH20,11),\"\")))))))","v":"2027-04-30"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,CI20,IF($Q$16=Lists!$I$17,CI20+6,IF($Q$16=Lists!$I$18,IF(DAY(CI20)=21,EOMONTH(CI20,0),CI20+9),IF($Q$16=Lists!$I$19,EOMONTH(CI20,0),IF($Q$16=Lists!$I$20,EOMONTH(CI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CI20,11),\"\")))))))","v":"2027-05-31"},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,CJ20,IF($Q$16=Lists!$I$17,CJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CJ20)=21,EOMONTH(CJ20,0),CJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CJ20,11),\"\")))))))","v":"2027-06-30"},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,CK20,IF($Q$16=Lists!$I$17,CK20+6,IF($Q$16=Lists!$I$18,IF(DAY(CK20)=21,EOMONTH(CK20,0),CK20+9),IF($Q$16=Lists!$I$19,EOMONTH(CK20,0),IF($Q$16=Lists!$I$20,EOMONTH(CK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CK20,11),\"\")))))))","v":"2027-07-31"},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,CL20,IF($Q$16=Lists!$I$17,CL20+6,IF($Q$16=Lists!$I$18,IF(DAY(CL20)=21,EOMONTH(CL20,0),CL20+9),IF($Q$16=Lists!$I$19,EOMONTH(CL20,0),IF($Q$16=Lists!$I$20,EOMONTH(CL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CL20,11),\"\")))))))","v":"2027-08-31"},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,CM20,IF($Q$16=Lists!$I$17,CM20+6,IF($Q$16=Lists!$I$18,IF(DAY(CM20)=21,EOMONTH(CM20,0),CM20+9),IF($Q$16=Lists!$I$19,EOMONTH(CM20,0),IF($Q$16=Lists!$I$20,EOMONTH(CM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CM20,11),\"\")))))))","v":"2027-09-30"},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,CN20,IF($Q$16=Lists!$I$17,CN20+6,IF($Q$16=Lists!$I$18,IF(DAY(CN20)=21,EOMONTH(CN20,0),CN20+9),IF($Q$16=Lists!$I$19,EOMONTH(CN20,0),IF($Q$16=Lists!$I$20,EOMONTH(CN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CN20,11),\"\")))))))","v":"2027-10-31"},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,CO20,IF($Q$16=Lists!$I$17,CO20+6,IF($Q$16=Lists!$I$18,IF(DAY(CO20)=21,EOMONTH(CO20,0),CO20+9),IF($Q$16=Lists!$I$19,EOMONTH(CO20,0),IF($Q$16=Lists!$I$20,EOMONTH(CO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CO20,11),\"\")))))))","v":"2027-11-30"},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,CP20,IF($Q$16=Lists!$I$17,CP20+6,IF($Q$16=Lists!$I$18,IF(DAY(CP20)=21,EOMONTH(CP20,0),CP20+9),IF($Q$16=Lists!$I$19,EOMONTH(CP20,0),IF($Q$16=Lists!$I$20,EOMONTH(CP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CP20,11),\"\")))))))","v":"2027-12-31"},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,CQ20,IF($Q$16=Lists!$I$17,CQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CQ20)=21,EOMONTH(CQ20,0),CQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CQ20,11),\"\")))))))","v":"2028-01-31"},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,CR20,IF($Q$16=Lists!$I$17,CR20+6,IF($Q$16=Lists!$I$18,IF(DAY(CR20)=21,EOMONTH(CR20,0),CR20+9),IF($Q$16=Lists!$I$19,EOMONTH(CR20,0),IF($Q$16=Lists!$I$20,EOMONTH(CR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CR20,11),\"\")))))))","v":"2028-02-29"},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,CS20,IF($Q$16=Lists!$I$17,CS20+6,IF($Q$16=Lists!$I$18,IF(DAY(CS20)=21,EOMONTH(CS20,0),CS20+9),IF($Q$16=Lists!$I$19,EOMONTH(CS20,0),IF($Q$16=Lists!$I$20,EOMONTH(CS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CS20,11),\"\")))))))","v":"2028-03-31"},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,CT20,IF($Q$16=Lists!$I$17,CT20+6,IF($Q$16=Lists!$I$18,IF(DAY(CT20)=21,EOMONTH(CT20,0),CT20+9),IF($Q$16=Lists!$I$19,EOMONTH(CT20,0),IF($Q$16=Lists!$I$20,EOMONTH(CT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CT20,11),\"\")))))))","v":"2028-04-30"},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,CU20,IF($Q$16=Lists!$I$17,CU20+6,IF($Q$16=Lists!$I$18,IF(DAY(CU20)=21,EOMONTH(CU20,0),CU20+9),IF($Q$16=Lists!$I$19,EOMONTH(CU20,0),IF($Q$16=Lists!$I$20,EOMONTH(CU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CU20,11),\"\")))))))","v":"2028-05-31"},{"$f":"IF(CV20=\"\",\"\",IF($Q$16=Lists!$I$16,CV20,IF($Q$16=Lists!$I$17,CV20+6,IF($Q$16=Lists!$I$18,IF(DAY(CV20)=21,EOMONTH(CV20,0),CV20+9),IF($Q$16=Lists!$I$19,EOMONTH(CV20,0),IF($Q$16=Lists!$I$20,EOMONTH(CV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CV20,11),\"\")))))))","v":"2028-06-30"},{"$f":"IF(CW20=\"\",\"\",IF($Q$16=Lists!$I$16,CW20,IF($Q$16=Lists!$I$17,CW20+6,IF($Q$16=Lists!$I$18,IF(DAY(CW20)=21,EOMONTH(CW20,0),CW20+9),IF($Q$16=Lists!$I$19,EOMONTH(CW20,0),IF($Q$16=Lists!$I$20,EOMONTH(CW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CW20,11),\"\")))))))","v":"2028-07-31"},{"$f":"IF(CX20=\"\",\"\",IF($Q$16=Lists!$I$16,CX20,IF($Q$16=Lists!$I$17,CX20+6,IF($Q$16=Lists!$I$18,IF(DAY(CX20)=21,EOMONTH(CX20,0),CX20+9),IF($Q$16=Lists!$I$19,EOMONTH(CX20,0),IF($Q$16=Lists!$I$20,EOMONTH(CX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CX20,11),\"\")))))))","v":"2028-08-31"},{"$f":"IF(CY20=\"\",\"\",IF($Q$16=Lists!$I$16,CY20,IF($Q$16=Lists!$I$17,CY20+6,IF($Q$16=Lists!$I$18,IF(DAY(CY20)=21,EOMONTH(CY20,0),CY20+9),IF($Q$16=Lists!$I$19,EOMONTH(CY20,0),IF($Q$16=Lists!$I$20,EOMONTH(CY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CY20,11),\"\")))))))","v":"2028-09-30"},{"$f":"IF(CZ20=\"\",\"\",IF($Q$16=Lists!$I$16,CZ20,IF($Q$16=Lists!$I$17,CZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CZ20)=21,EOMONTH(CZ20,0),CZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CZ20,11),\"\")))))))","v":"2028-10-31"},{"$f":"IF(DA20=\"\",\"\",IF($Q$16=Lists!$I$16,DA20,IF($Q$16=Lists!$I$17,DA20+6,IF($Q$16=Lists!$I$18,IF(DAY(DA20)=21,EOMONTH(DA20,0),DA20+9),IF($Q$16=Lists!$I$19,EOMONTH(DA20,0),IF($Q$16=Lists!$I$20,EOMONTH(DA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DA20,11),\"\")))))))","v":"2028-11-30"},{"$f":"IF(DB20=\"\",\"\",IF($Q$16=Lists!$I$16,DB20,IF($Q$16=Lists!$I$17,DB20+6,IF($Q$16=Lists!$I$18,IF(DAY(DB20)=21,EOMONTH(DB20,0),DB20+9),IF($Q$16=Lists!$I$19,EOMONTH(DB20,0),IF($Q$16=Lists!$I$20,EOMONTH(DB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DB20,11),\"\")))))))","v":"2028-12-31"},{"$f":"IF(DC20=\"\",\"\",IF($Q$16=Lists!$I$16,DC20,IF($Q$16=Lists!$I$17,DC20+6,IF($Q$16=Lists!$I$18,IF(DAY(DC20)=21,EOMONTH(DC20,0),DC20+9),IF($Q$16=Lists!$I$19,EOMONTH(DC20,0),IF($Q$16=Lists!$I$20,EOMONTH(DC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DC20,11),\"\")))))))","v":"2029-01-31"},{"$f":"IF(DD20=\"\",\"\",IF($Q$16=Lists!$I$16,DD20,IF($Q$16=Lists!$I$17,DD20+6,IF($Q$16=Lists!$I$18,IF(DAY(DD20)=21,EOMONTH(DD20,0),DD20+9),IF($Q$16=Lists!$I$19,EOMONTH(DD20,0),IF($Q$16=Lists!$I$20,EOMONTH(DD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DD20,11),\"\")))))))","v":"2029-02-28"},{"$f":"IF(DE20=\"\",\"\",IF($Q$16=Lists!$I$16,DE20,IF($Q$16=Lists!$I$17,DE20+6,IF($Q$16=Lists!$I$18,IF(DAY(DE20)=21,EOMONTH(DE20,0),DE20+9),IF($Q$16=Lists!$I$19,EOMONTH(DE20,0),IF($Q$16=Lists!$I$20,EOMONTH(DE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DE20,11),\"\")))))))","v":"2029-03-31"},{"$f":"IF(DF20=\"\",\"\",IF($Q$16=Lists!$I$16,DF20,IF($Q$16=Lists!$I$17,DF20+6,IF($Q$16=Lists!$I$18,IF(DAY(DF20)=21,EOMONTH(DF20,0),DF20+9),IF($Q$16=Lists!$I$19,EOMONTH(DF20,0),IF($Q$16=Lists!$I$20,EOMONTH(DF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DF20,11),\"\")))))))","v":"2029-04-30"},{"$f":"IF(DG20=\"\",\"\",IF($Q$16=Lists!$I$16,DG20,IF($Q$16=Lists!$I$17,DG20+6,IF($Q$16=Lists!$I$18,IF(DAY(DG20)=21,EOMONTH(DG20,0),DG20+9),IF($Q$16=Lists!$I$19,EOMONTH(DG20,0),IF($Q$16=Lists!$I$20,EOMONTH(DG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DG20,11),\"\")))))))","v":"2029-05-31"},{"$f":"IF(DH20=\"\",\"\",IF($Q$16=Lists!$I$16,DH20,IF($Q$16=Lists!$I$17,DH20+6,IF($Q$16=Lists!$I$18,IF(DAY(DH20)=21,EOMONTH(DH20,0),DH20+9),IF($Q$16=Lists!$I$19,EOMONTH(DH20,0),IF($Q$16=Lists!$I$20,EOMONTH(DH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DH20,11),\"\")))))))","v":"2029-06-30"},{"$f":"IF(DI20=\"\",\"\",IF($Q$16=Lists!$I$16,DI20,IF($Q$16=Lists!$I$17,DI20+6,IF($Q$16=Lists!$I$18,IF(DAY(DI20)=21,EOMONTH(DI20,0),DI20+9),IF($Q$16=Lists!$I$19,EOMONTH(DI20,0),IF($Q$16=Lists!$I$20,EOMONTH(DI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DI20,11),\"\")))))))","v":"2029-07-31"},{"$f":"IF(DJ20=\"\",\"\",IF($Q$16=Lists!$I$16,DJ20,IF($Q$16=Lists!$I$17,DJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(DJ20)=21,EOMONTH(DJ20,0),DJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(DJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(DJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DJ20,11),\"\")))))))","v":"2029-08-31"},{"$f":"IF(DK20=\"\",\"\",IF($Q$16=Lists!$I$16,DK20,IF($Q$16=Lists!$I$17,DK20+6,IF($Q$16=Lists!$I$18,IF(DAY(DK20)=21,EOMONTH(DK20,0),DK20+9),IF($Q$16=Lists!$I$19,EOMONTH(DK20,0),IF($Q$16=Lists!$I$20,EOMONTH(DK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DK20,11),\"\")))))))","v":"2029-09-30"},{"$f":"IF(DL20=\"\",\"\",IF($Q$16=Lists!$I$16,DL20,IF($Q$16=Lists!$I$17,DL20+6,IF($Q$16=Lists!$I$18,IF(DAY(DL20)=21,EOMONTH(DL20,0),DL20+9),IF($Q$16=Lists!$I$19,EOMONTH(DL20,0),IF($Q$16=Lists!$I$20,EOMONTH(DL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DL20,11),\"\")))))))","v":"2029-10-31"},{"$f":"IF(DM20=\"\",\"\",IF($Q$16=Lists!$I$16,DM20,IF($Q$16=Lists!$I$17,DM20+6,IF($Q$16=Lists!$I$18,IF(DAY(DM20)=21,EOMONTH(DM20,0),DM20+9),IF($Q$16=Lists!$I$19,EOMONTH(DM20,0),IF($Q$16=Lists!$I$20,EOMONTH(DM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DM20,11),\"\")))))))","v":"2029-11-30"},{"$f":"IF(DN20=\"\",\"\",IF($Q$16=Lists!$I$16,DN20,IF($Q$16=Lists!$I$17,DN20+6,IF($Q$16=Lists!$I$18,IF(DAY(DN20)=21,EOMONTH(DN20,0),DN20+9),IF($Q$16=Lists!$I$19,EOMONTH(DN20,0),IF($Q$16=Lists!$I$20,EOMONTH(DN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DN20,11),\"\")))))))","v":"2029-12-31"},{"$f":"IF(DO20=\"\",\"\",IF($Q$16=Lists!$I$16,DO20,IF($Q$16=Lists!$I$17,DO20+6,IF($Q$16=Lists!$I$18,IF(DAY(DO20)=21,EOMONTH(DO20,0),DO20+9),IF($Q$16=Lists!$I$19,EOMONTH(DO20,0),IF($Q$16=Lists!$I$20,EOMONTH(DO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DO20,11),\"\")))))))","v":"2030-01-31"},{"$f":"IF(DP20=\"\",\"\",IF($Q$16=Lists!$I$16,DP20,IF($Q$16=Lists!$I$17,DP20+6,IF($Q$16=Lists!$I$18,IF(DAY(DP20)=21,EOMONTH(DP20,0),DP20+9),IF($Q$16=Lists!$I$19,EOMONTH(DP20,0),IF($Q$16=Lists!$I$20,EOMONTH(DP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DP20,11),\"\")))))))","v":"2030-02-28"},{"$f":"IF(DQ20=\"\",\"\",IF($Q$16=Lists!$I$16,DQ20,IF($Q$16=Lists!$I$17,DQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(DQ20)=21,EOMONTH(DQ20,0),DQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(DQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(DQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DQ20,11),\"\")))))))","v":"2030-03-31"},{"$f":"IF(DR20=\"\",\"\",IF($Q$16=Lists!$I$16,DR20,IF($Q$16=Lists!$I$17,DR20+6,IF($Q$16=Lists!$I$18,IF(DAY(DR20)=21,EOMONTH(DR20,0),DR20+9),IF($Q$16=Lists!$I$19,EOMONTH(DR20,0),IF($Q$16=Lists!$I$20,EOMONTH(DR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DR20,11),\"\")))))))","v":"2030-04-30"},{"$f":"IF(DS20=\"\",\"\",IF($Q$16=Lists!$I$16,DS20,IF($Q$16=Lists!$I$17,DS20+6,IF($Q$16=Lists!$I$18,IF(DAY(DS20)=21,EOMONTH(DS20,0),DS20+9),IF($Q$16=Lists!$I$19,EOMONTH(DS20,0),IF($Q$16=Lists!$I$20,EOMONTH(DS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DS20,11),\"\")))))))","v":"2030-05-31"},{"$f":"IF(DT20=\"\",\"\",IF($Q$16=Lists!$I$16,DT20,IF($Q$16=Lists!$I$17,DT20+6,IF($Q$16=Lists!$I$18,IF(DAY(DT20)=21,EOMONTH(DT20,0),DT20+9),IF($Q$16=Lists!$I$19,EOMONTH(DT20,0),IF($Q$16=Lists!$I$20,EOMONTH(DT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DT20,11),\"\")))))))","v":"2030-06-30"},{"$f":"IF(DU20=\"\",\"\",IF($Q$16=Lists!$I$16,DU20,IF($Q$16=Lists!$I$17,DU20+6,IF($Q$16=Lists!$I$18,IF(DAY(DU20)=21,EOMONTH(DU20,0),DU20+9),IF($Q$16=Lists!$I$19,EOMONTH(DU20,0),IF($Q$16=Lists!$I$20,EOMONTH(DU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DU20,11),\"\")))))))","v":"2030-07-31"},{"$f":"IF(DV20=\"\",\"\",IF($Q$16=Lists!$I$16,DV20,IF($Q$16=Lists!$I$17,DV20+6,IF($Q$16=Lists!$I$18,IF(DAY(DV20)=21,EOMONTH(DV20,0),DV20+9),IF($Q$16=Lists!$I$19,EOMONTH(DV20,0),IF($Q$16=Lists!$I$20,EOMONTH(DV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DV20,11),\"\")))))))","v":"2030-08-31"},{"$f":"IF(DW20=\"\",\"\",IF($Q$16=Lists!$I$16,DW20,IF($Q$16=Lists!$I$17,DW20+6,IF($Q$16=Lists!$I$18,IF(DAY(DW20)=21,EOMONTH(DW20,0),DW20+9),IF($Q$16=Lists!$I$19,EOMONTH(DW20,0),IF($Q$16=Lists!$I$20,EOMONTH(DW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DW20,11),\"\")))))))","v":"2030-09-30"},{"$f":"IF(DX20=\"\",\"\",IF($Q$16=Lists!$I$16,DX20,IF($Q$16=Lists!$I$17,DX20+6,IF($Q$16=Lists!$I$18,IF(DAY(DX20)=21,EOMONTH(DX20,0),DX20+9),IF($Q$16=Lists!$I$19,EOMONTH(DX20,0),IF($Q$16=Lists!$I$20,EOMONTH(DX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DX20,11),\"\")))))))","v":"2030-10-31"},{"$f":"IF(DY20=\"\",\"\",IF($Q$16=Lists!$I$16,DY20,IF($Q$16=Lists!$I$17,DY20+6,IF($Q$16=Lists!$I$18,IF(DAY(DY20)=21,EOMONTH(DY20,0),DY20+9),IF($Q$16=Lists!$I$19,EOMONTH(DY20,0),IF($Q$16=Lists!$I$20,EOMONTH(DY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DY20,11),\"\")))))))","v":"2030-11-30"},{"$f":"IF(DZ20=\"\",\"\",IF($Q$16=Lists!$I$16,DZ20,IF($Q$16=Lists!$I$17,DZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(DZ20)=21,EOMONTH(DZ20,0),DZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(DZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(DZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(DZ20,11),\"\")))))))","v":"2030-12-31"},{"$f":"IF(EA20=\"\",\"\",IF($Q$16=Lists!$I$16,EA20,IF($Q$16=Lists!$I$17,EA20+6,IF($Q$16=Lists!$I$18,IF(DAY(EA20)=21,EOMONTH(EA20,0),EA20+9),IF($Q$16=Lists!$I$19,EOMONTH(EA20,0),IF($Q$16=Lists!$I$20,EOMONTH(EA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EA20,11),\"\")))))))","v":"2031-01-31"},{"$f":"IF(EB20=\"\",\"\",IF($Q$16=Lists!$I$16,EB20,IF($Q$16=Lists!$I$17,EB20+6,IF($Q$16=Lists!$I$18,IF(DAY(EB20)=21,EOMONTH(EB20,0),EB20+9),IF($Q$16=Lists!$I$19,EOMONTH(EB20,0),IF($Q$16=Lists!$I$20,EOMONTH(EB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EB20,11),\"\")))))))","v":"2031-02-28"},{"$f":"IF(EC20=\"\",\"\",IF($Q$16=Lists!$I$16,EC20,IF($Q$16=Lists!$I$17,EC20+6,IF($Q$16=Lists!$I$18,IF(DAY(EC20)=21,EOMONTH(EC20,0),EC20+9),IF($Q$16=Lists!$I$19,EOMONTH(EC20,0),IF($Q$16=Lists!$I$20,EOMONTH(EC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EC20,11),\"\")))))))","v":"2031-03-31"},{"$f":"IF(ED20=\"\",\"\",IF($Q$16=Lists!$I$16,ED20,IF($Q$16=Lists!$I$17,ED20+6,IF($Q$16=Lists!$I$18,IF(DAY(ED20)=21,EOMONTH(ED20,0),ED20+9),IF($Q$16=Lists!$I$19,EOMONTH(ED20,0),IF($Q$16=Lists!$I$20,EOMONTH(ED20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(ED20,11),\"\")))))))","v":"2031-04-30"},{"$f":"IF(EE20=\"\",\"\",IF($Q$16=Lists!$I$16,EE20,IF($Q$16=Lists!$I$17,EE20+6,IF($Q$16=Lists!$I$18,IF(DAY(EE20)=21,EOMONTH(EE20,0),EE20+9),IF($Q$16=Lists!$I$19,EOMONTH(EE20,0),IF($Q$16=Lists!$I$20,EOMONTH(EE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EE20,11),\"\")))))))","v":"2031-05-31"},{"$f":"IF(EF20=\"\",\"\",IF($Q$16=Lists!$I$16,EF20,IF($Q$16=Lists!$I$17,EF20+6,IF($Q$16=Lists!$I$18,IF(DAY(EF20)=21,EOMONTH(EF20,0),EF20+9),IF($Q$16=Lists!$I$19,EOMONTH(EF20,0),IF($Q$16=Lists!$I$20,EOMONTH(EF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EF20,11),\"\")))))))","v":"2031-06-30"},{"$f":"IF(EG20=\"\",\"\",IF($Q$16=Lists!$I$16,EG20,IF($Q$16=Lists!$I$17,EG20+6,IF($Q$16=Lists!$I$18,IF(DAY(EG20)=21,EOMONTH(EG20,0),EG20+9),IF($Q$16=Lists!$I$19,EOMONTH(EG20,0),IF($Q$16=Lists!$I$20,EOMONTH(EG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EG20,11),\"\")))))))","v":"2031-07-31"},{"$f":"IF(EH20=\"\",\"\",IF($Q$16=Lists!$I$16,EH20,IF($Q$16=Lists!$I$17,EH20+6,IF($Q$16=Lists!$I$18,IF(DAY(EH20)=21,EOMONTH(EH20,0),EH20+9),IF($Q$16=Lists!$I$19,EOMONTH(EH20,0),IF($Q$16=Lists!$I$20,EOMONTH(EH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EH20,11),\"\")))))))","v":"2031-08-31"},{"$f":"IF(EI20=\"\",\"\",IF($Q$16=Lists!$I$16,EI20,IF($Q$16=Lists!$I$17,EI20+6,IF($Q$16=Lists!$I$18,IF(DAY(EI20)=21,EOMONTH(EI20,0),EI20+9),IF($Q$16=Lists!$I$19,EOMONTH(EI20,0),IF($Q$16=Lists!$I$20,EOMONTH(EI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EI20,11),\"\")))))))","v":"2031-09-30"},{"$f":"IF(EJ20=\"\",\"\",IF($Q$16=Lists!$I$16,EJ20,IF($Q$16=Lists!$I$17,EJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(EJ20)=21,EOMONTH(EJ20,0),EJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(EJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(EJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EJ20,11),\"\")))))))","v":"2031-10-31"},{"$f":"IF(EK20=\"\",\"\",IF($Q$16=Lists!$I$16,EK20,IF($Q$16=Lists!$I$17,EK20+6,IF($Q$16=Lists!$I$18,IF(DAY(EK20)=21,EOMONTH(EK20,0),EK20+9),IF($Q$16=Lists!$I$19,EOMONTH(EK20,0),IF($Q$16=Lists!$I$20,EOMONTH(EK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EK20,11),\"\")))))))","v":"2031-11-30"},{"$f":"IF(EL20=\"\",\"\",IF($Q$16=Lists!$I$16,EL20,IF($Q$16=Lists!$I$17,EL20+6,IF($Q$16=Lists!$I$18,IF(DAY(EL20)=21,EOMONTH(EL20,0),EL20+9),IF($Q$16=Lists!$I$19,EOMONTH(EL20,0),IF($Q$16=Lists!$I$20,EOMONTH(EL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EL20,11),\"\")))))))","v":"2031-12-31"},{"$f":"IF(EM20=\"\",\"\",IF($Q$16=Lists!$I$16,EM20,IF($Q$16=Lists!$I$17,EM20+6,IF($Q$16=Lists!$I$18,IF(DAY(EM20)=21,EOMONTH(EM20,0),EM20+9),IF($Q$16=Lists!$I$19,EOMONTH(EM20,0),IF($Q$16=Lists!$I$20,EOMONTH(EM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EM20,11),\"\")))))))","v":"2032-01-31"},{"$f":"IF(EN20=\"\",\"\",IF($Q$16=Lists!$I$16,EN20,IF($Q$16=Lists!$I$17,EN20+6,IF($Q$16=Lists!$I$18,IF(DAY(EN20)=21,EOMONTH(EN20,0),EN20+9),IF($Q$16=Lists!$I$19,EOMONTH(EN20,0),IF($Q$16=Lists!$I$20,EOMONTH(EN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EN20,11),\"\")))))))","v":"2032-02-29"},{"$f":"IF(EO20=\"\",\"\",IF($Q$16=Lists!$I$16,EO20,IF($Q$16=Lists!$I$17,EO20+6,IF($Q$16=Lists!$I$18,IF(DAY(EO20)=21,EOMONTH(EO20,0),EO20+9),IF($Q$16=Lists!$I$19,EOMONTH(EO20,0),IF($Q$16=Lists!$I$20,EOMONTH(EO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EO20,11),\"\")))))))","v":"2032-03-31"},{"$f":"IF(EP20=\"\",\"\",IF($Q$16=Lists!$I$16,EP20,IF($Q$16=Lists!$I$17,EP20+6,IF($Q$16=Lists!$I$18,IF(DAY(EP20)=21,EOMONTH(EP20,0),EP20+9),IF($Q$16=Lists!$I$19,EOMONTH(EP20,0),IF($Q$16=Lists!$I$20,EOMONTH(EP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EP20,11),\"\")))))))","v":"2032-04-30"},{"$f":"IF(EQ20=\"\",\"\",IF($Q$16=Lists!$I$16,EQ20,IF($Q$16=Lists!$I$17,EQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(EQ20)=21,EOMONTH(EQ20,0),EQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(EQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(EQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EQ20,11),\"\")))))))","v":""},{"$f":"IF(ER20=\"\",\"\",IF($Q$16=Lists!$I$16,ER20,IF($Q$16=Lists!$I$17,ER20+6,IF($Q$16=Lists!$I$18,IF(DAY(ER20)=21,EOMONTH(ER20,0),ER20+9),IF($Q$16=Lists!$I$19,EOMONTH(ER20,0),IF($Q$16=Lists!$I$20,EOMONTH(ER20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(ER20,11),\"\")))))))","v":""},{"$f":"IF(ES20=\"\",\"\",IF($Q$16=Lists!$I$16,ES20,IF($Q$16=Lists!$I$17,ES20+6,IF($Q$16=Lists!$I$18,IF(DAY(ES20)=21,EOMONTH(ES20,0),ES20+9),IF($Q$16=Lists!$I$19,EOMONTH(ES20,0),IF($Q$16=Lists!$I$20,EOMONTH(ES20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(ES20,11),\"\")))))))","v":""},{"$f":"IF(ET20=\"\",\"\",IF($Q$16=Lists!$I$16,ET20,IF($Q$16=Lists!$I$17,ET20+6,IF($Q$16=Lists!$I$18,IF(DAY(ET20)=21,EOMONTH(ET20,0),ET20+9),IF($Q$16=Lists!$I$19,EOMONTH(ET20,0),IF($Q$16=Lists!$I$20,EOMONTH(ET20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(ET20,11),\"\")))))))","v":""},{"$f":"IF(EU20=\"\",\"\",IF($Q$16=Lists!$I$16,EU20,IF($Q$16=Lists!$I$17,EU20+6,IF($Q$16=Lists!$I$18,IF(DAY(EU20)=21,EOMONTH(EU20,0),EU20+9),IF($Q$16=Lists!$I$19,EOMONTH(EU20,0),IF($Q$16=Lists!$I$20,EOMONTH(EU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EU20,11),\"\")))))))","v":""},{"$f":"IF(EV20=\"\",\"\",IF($Q$16=Lists!$I$16,EV20,IF($Q$16=Lists!$I$17,EV20+6,IF($Q$16=Lists!$I$18,IF(DAY(EV20)=21,EOMONTH(EV20,0),EV20+9),IF($Q$16=Lists!$I$19,EOMONTH(EV20,0),IF($Q$16=Lists!$I$20,EOMONTH(EV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EV20,11),\"\")))))))","v":""},{"$f":"IF(EW20=\"\",\"\",IF($Q$16=Lists!$I$16,EW20,IF($Q$16=Lists!$I$17,EW20+6,IF($Q$16=Lists!$I$18,IF(DAY(EW20)=21,EOMONTH(EW20,0),EW20+9),IF($Q$16=Lists!$I$19,EOMONTH(EW20,0),IF($Q$16=Lists!$I$20,EOMONTH(EW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EW20,11),\"\")))))))","v":""},{"$f":"IF(EX20=\"\",\"\",IF($Q$16=Lists!$I$16,EX20,IF($Q$16=Lists!$I$17,EX20+6,IF($Q$16=Lists!$I$18,IF(DAY(EX20)=21,EOMONTH(EX20,0),EX20+9),IF($Q$16=Lists!$I$19,EOMONTH(EX20,0),IF($Q$16=Lists!$I$20,EOMONTH(EX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EX20,11),\"\")))))))","v":""},{"$f":"IF(EY20=\"\",\"\",IF($Q$16=Lists!$I$16,EY20,IF($Q$16=Lists!$I$17,EY20+6,IF($Q$16=Lists!$I$18,IF(DAY(EY20)=21,EOMONTH(EY20,0),EY20+9),IF($Q$16=Lists!$I$19,EOMONTH(EY20,0),IF($Q$16=Lists!$I$20,EOMONTH(EY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EY20,11),\"\")))))))","v":""},{"$f":"IF(EZ20=\"\",\"\",IF($Q$16=Lists!$I$16,EZ20,IF($Q$16=Lists!$I$17,EZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(EZ20)=21,EOMONTH(EZ20,0),EZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(EZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(EZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(EZ20,11),\"\")))))))","v":""},{"$f":"IF(FA20=\"\",\"\",IF($Q$16=Lists!$I$16,FA20,IF($Q$16=Lists!$I$17,FA20+6,IF($Q$16=Lists!$I$18,IF(DAY(FA20)=21,EOMONTH(FA20,0),FA20+9),IF($Q$16=Lists!$I$19,EOMONTH(FA20,0),IF($Q$16=Lists!$I$20,EOMONTH(FA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(FA20,11),\"\")))))))","v":""},{"$f":"IF(FB20=\"\",\"\",IF($Q$16=Lists!$I$16,FB20,IF($Q$16=Lists!$I$17,FB20+6,IF($Q$16=Lists!$I$18,IF(DAY(FB20)=21,EOMONTH(FB20,0),FB20+9),IF($Q$16=Lists!$I$19,EOMONTH(FB20,0),IF($Q$16=Lists!$I$20,EOMONTH(FB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(FB20,11),\"\")))))))","v":""},{"$f":"IF(FC20=\"\",\"\",IF($Q$16=Lists!$I$16,FC20,IF($Q$16=Lists!$I$17,FC20+6,IF($Q$16=Lists!$I$18,IF(DAY(FC20)=21,EOMONTH(FC20,0),FC20+9),IF($Q$16=Lists!$I$19,EOMONTH(FC20,0),IF($Q$16=Lists!$I$20,EOMONTH(FC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(FC20,11),\"\")))))))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AA20)=1,\"вс\",IF(WEEKDAY(AA20)=2,\"пн\",IF(WEEKDAY(AA20)=3,\"вт\",IF(WEEKDAY(AA20)=4,\"ср\",IF(WEEKDAY(AA20)=5,\"чт\",IF(WEEKDAY(AA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AA17,MONTH(AA20),$Z18:AA18,YEAR(AA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA17=1,\"янв\",IF(AA17=2,\"фев\",IF(AA17=3,\"мар\",IF(AA17=4,\"апр\",IF(AA17=5,\"май\",IF(AA17=6,\"июн\",IF(AA17=7,\"июл\",IF(AA17=8,\"авг\",IF(AA17=9,\"сен\",IF(AA17=10,\"окт\",IF(AA17=11,\"ноя\",\"дек\")))))))))))&AA18,IF($Q$16=Lists!$I$19,AA20,IF($Q$16=Lists!$I$20,(INT((AA17-1)/3)+1)&\"кв\"&AA18&\"г\",IF($Q$16=Lists!$I$21,AA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AA20)&\"г.\",\"\")))))))","v":"2022-05-01"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AB20)=1,\"вс\",IF(WEEKDAY(AB20)=2,\"пн\",IF(WEEKDAY(AB20)=3,\"вт\",IF(WEEKDAY(AB20)=4,\"ср\",IF(WEEKDAY(AB20)=5,\"чт\",IF(WEEKDAY(AB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AB17,MONTH(AB20),$Z18:AB18,YEAR(AB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB17=1,\"янв\",IF(AB17=2,\"фев\",IF(AB17=3,\"мар\",IF(AB17=4,\"апр\",IF(AB17=5,\"май\",IF(AB17=6,\"июн\",IF(AB17=7,\"июл\",IF(AB17=8,\"авг\",IF(AB17=9,\"сен\",IF(AB17=10,\"окт\",IF(AB17=11,\"ноя\",\"дек\")))))))))))&AB18,IF($Q$16=Lists!$I$19,AB20,IF($Q$16=Lists!$I$20,(INT((AB17-1)/3)+1)&\"кв\"&AB18&\"г\",IF($Q$16=Lists!$I$21,AB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AB20)&\"г.\",\"\")))))))","v":"2022-06-01"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AC20)=1,\"вс\",IF(WEEKDAY(AC20)=2,\"пн\",IF(WEEKDAY(AC20)=3,\"вт\",IF(WEEKDAY(AC20)=4,\"ср\",IF(WEEKDAY(AC20)=5,\"чт\",IF(WEEKDAY(AC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AC17,MONTH(AC20),$Z18:AC18,YEAR(AC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC17=1,\"янв\",IF(AC17=2,\"фев\",IF(AC17=3,\"мар\",IF(AC17=4,\"апр\",IF(AC17=5,\"май\",IF(AC17=6,\"июн\",IF(AC17=7,\"июл\",IF(AC17=8,\"авг\",IF(AC17=9,\"сен\",IF(AC17=10,\"окт\",IF(AC17=11,\"ноя\",\"дек\")))))))))))&AC18,IF($Q$16=Lists!$I$19,AC20,IF($Q$16=Lists!$I$20,(INT((AC17-1)/3)+1)&\"кв\"&AC18&\"г\",IF($Q$16=Lists!$I$21,AC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AC20)&\"г.\",\"\")))))))","v":"2022-07-01"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AD20)=1,\"вс\",IF(WEEKDAY(AD20)=2,\"пн\",IF(WEEKDAY(AD20)=3,\"вт\",IF(WEEKDAY(AD20)=4,\"ср\",IF(WEEKDAY(AD20)=5,\"чт\",IF(WEEKDAY(AD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AD17,MONTH(AD20),$Z18:AD18,YEAR(AD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD17=1,\"янв\",IF(AD17=2,\"фев\",IF(AD17=3,\"мар\",IF(AD17=4,\"апр\",IF(AD17=5,\"май\",IF(AD17=6,\"июн\",IF(AD17=7,\"июл\",IF(AD17=8,\"авг\",IF(AD17=9,\"сен\",IF(AD17=10,\"окт\",IF(AD17=11,\"ноя\",\"дек\")))))))))))&AD18,IF($Q$16=Lists!$I$19,AD20,IF($Q$16=Lists!$I$20,(INT((AD17-1)/3)+1)&\"кв\"&AD18&\"г\",IF($Q$16=Lists!$I$21,AD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AD20)&\"г.\",\"\")))))))","v":"2022-08-01"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AE20)=1,\"вс\",IF(WEEKDAY(AE20)=2,\"пн\",IF(WEEKDAY(AE20)=3,\"вт\",IF(WEEKDAY(AE20)=4,\"ср\",IF(WEEKDAY(AE20)=5,\"чт\",IF(WEEKDAY(AE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AE17,MONTH(AE20),$Z18:AE18,YEAR(AE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE17=1,\"янв\",IF(AE17=2,\"фев\",IF(AE17=3,\"мар\",IF(AE17=4,\"апр\",IF(AE17=5,\"май\",IF(AE17=6,\"июн\",IF(AE17=7,\"июл\",IF(AE17=8,\"авг\",IF(AE17=9,\"сен\",IF(AE17=10,\"окт\",IF(AE17=11,\"ноя\",\"дек\")))))))))))&AE18,IF($Q$16=Lists!$I$19,AE20,IF($Q$16=Lists!$I$20,(INT((AE17-1)/3)+1)&\"кв\"&AE18&\"г\",IF($Q$16=Lists!$I$21,AE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AE20)&\"г.\",\"\")))))))","v":"2022-09-01"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AF20)=1,\"вс\",IF(WEEKDAY(AF20)=2,\"пн\",IF(WEEKDAY(AF20)=3,\"вт\",IF(WEEKDAY(AF20)=4,\"ср\",IF(WEEKDAY(AF20)=5,\"чт\",IF(WEEKDAY(AF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AF17,MONTH(AF20),$Z18:AF18,YEAR(AF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF17=1,\"янв\",IF(AF17=2,\"фев\",IF(AF17=3,\"мар\",IF(AF17=4,\"апр\",IF(AF17=5,\"май\",IF(AF17=6,\"июн\",IF(AF17=7,\"июл\",IF(AF17=8,\"авг\",IF(AF17=9,\"сен\",IF(AF17=10,\"окт\",IF(AF17=11,\"ноя\",\"дек\")))))))))))&AF18,IF($Q$16=Lists!$I$19,AF20,IF($Q$16=Lists!$I$20,(INT((AF17-1)/3)+1)&\"кв\"&AF18&\"г\",IF($Q$16=Lists!$I$21,AF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AF20)&\"г.\",\"\")))))))","v":"2022-10-01"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AG20)=1,\"вс\",IF(WEEKDAY(AG20)=2,\"пн\",IF(WEEKDAY(AG20)=3,\"вт\",IF(WEEKDAY(AG20)=4,\"ср\",IF(WEEKDAY(AG20)=5,\"чт\",IF(WEEKDAY(AG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AG17,MONTH(AG20),$Z18:AG18,YEAR(AG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG17=1,\"янв\",IF(AG17=2,\"фев\",IF(AG17=3,\"мар\",IF(AG17=4,\"апр\",IF(AG17=5,\"май\",IF(AG17=6,\"июн\",IF(AG17=7,\"июл\",IF(AG17=8,\"авг\",IF(AG17=9,\"сен\",IF(AG17=10,\"окт\",IF(AG17=11,\"ноя\",\"дек\")))))))))))&AG18,IF($Q$16=Lists!$I$19,AG20,IF($Q$16=Lists!$I$20,(INT((AG17-1)/3)+1)&\"кв\"&AG18&\"г\",IF($Q$16=Lists!$I$21,AG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AG20)&\"г.\",\"\")))))))","v":"2022-11-01"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AH20)=1,\"вс\",IF(WEEKDAY(AH20)=2,\"пн\",IF(WEEKDAY(AH20)=3,\"вт\",IF(WEEKDAY(AH20)=4,\"ср\",IF(WEEKDAY(AH20)=5,\"чт\",IF(WEEKDAY(AH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AH17,MONTH(AH20),$Z18:AH18,YEAR(AH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH17=1,\"янв\",IF(AH17=2,\"фев\",IF(AH17=3,\"мар\",IF(AH17=4,\"апр\",IF(AH17=5,\"май\",IF(AH17=6,\"июн\",IF(AH17=7,\"июл\",IF(AH17=8,\"авг\",IF(AH17=9,\"сен\",IF(AH17=10,\"окт\",IF(AH17=11,\"ноя\",\"дек\")))))))))))&AH18,IF($Q$16=Lists!$I$19,AH20,IF($Q$16=Lists!$I$20,(INT((AH17-1)/3)+1)&\"кв\"&AH18&\"г\",IF($Q$16=Lists!$I$21,AH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AH20)&\"г.\",\"\")))))))","v":"2022-12-01"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AI20)=1,\"вс\",IF(WEEKDAY(AI20)=2,\"пн\",IF(WEEKDAY(AI20)=3,\"вт\",IF(WEEKDAY(AI20)=4,\"ср\",IF(WEEKDAY(AI20)=5,\"чт\",IF(WEEKDAY(AI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AI17,MONTH(AI20),$Z18:AI18,YEAR(AI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI17=1,\"янв\",IF(AI17=2,\"фев\",IF(AI17=3,\"мар\",IF(AI17=4,\"апр\",IF(AI17=5,\"май\",IF(AI17=6,\"июн\",IF(AI17=7,\"июл\",IF(AI17=8,\"авг\",IF(AI17=9,\"сен\",IF(AI17=10,\"окт\",IF(AI17=11,\"ноя\",\"дек\")))))))))))&AI18,IF($Q$16=Lists!$I$19,AI20,IF($Q$16=Lists!$I$20,(INT((AI17-1)/3)+1)&\"кв\"&AI18&\"г\",IF($Q$16=Lists!$I$21,AI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AI20)&\"г.\",\"\")))))))","v":"2023-01-01"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AJ20)=1,\"вс\",IF(WEEKDAY(AJ20)=2,\"пн\",IF(WEEKDAY(AJ20)=3,\"вт\",IF(WEEKDAY(AJ20)=4,\"ср\",IF(WEEKDAY(AJ20)=5,\"чт\",IF(WEEKDAY(AJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AJ17,MONTH(AJ20),$Z18:AJ18,YEAR(AJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ17=1,\"янв\",IF(AJ17=2,\"фев\",IF(AJ17=3,\"мар\",IF(AJ17=4,\"апр\",IF(AJ17=5,\"май\",IF(AJ17=6,\"июн\",IF(AJ17=7,\"июл\",IF(AJ17=8,\"авг\",IF(AJ17=9,\"сен\",IF(AJ17=10,\"окт\",IF(AJ17=11,\"ноя\",\"дек\")))))))))))&AJ18,IF($Q$16=Lists!$I$19,AJ20,IF($Q$16=Lists!$I$20,(INT((AJ17-1)/3)+1)&\"кв\"&AJ18&\"г\",IF($Q$16=Lists!$I$21,AJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AJ20)&\"г.\",\"\")))))))","v":"2023-02-01"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AK20)=1,\"вс\",IF(WEEKDAY(AK20)=2,\"пн\",IF(WEEKDAY(AK20)=3,\"вт\",IF(WEEKDAY(AK20)=4,\"ср\",IF(WEEKDAY(AK20)=5,\"чт\",IF(WEEKDAY(AK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AK17,MONTH(AK20),$Z18:AK18,YEAR(AK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK17=1,\"янв\",IF(AK17=2,\"фев\",IF(AK17=3,\"мар\",IF(AK17=4,\"апр\",IF(AK17=5,\"май\",IF(AK17=6,\"июн\",IF(AK17=7,\"июл\",IF(AK17=8,\"авг\",IF(AK17=9,\"сен\",IF(AK17=10,\"окт\",IF(AK17=11,\"ноя\",\"дек\")))))))))))&AK18,IF($Q$16=Lists!$I$19,AK20,IF($Q$16=Lists!$I$20,(INT((AK17-1)/3)+1)&\"кв\"&AK18&\"г\",IF($Q$16=Lists!$I$21,AK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AK20)&\"г.\",\"\")))))))","v":"2023-03-01"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AL20)=1,\"вс\",IF(WEEKDAY(AL20)=2,\"пн\",IF(WEEKDAY(AL20)=3,\"вт\",IF(WEEKDAY(AL20)=4,\"ср\",IF(WEEKDAY(AL20)=5,\"чт\",IF(WEEKDAY(AL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AL17,MONTH(AL20),$Z18:AL18,YEAR(AL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL17=1,\"янв\",IF(AL17=2,\"фев\",IF(AL17=3,\"мар\",IF(AL17=4,\"апр\",IF(AL17=5,\"май\",IF(AL17=6,\"июн\",IF(AL17=7,\"июл\",IF(AL17=8,\"авг\",IF(AL17=9,\"сен\",IF(AL17=10,\"окт\",IF(AL17=11,\"ноя\",\"дек\")))))))))))&AL18,IF($Q$16=Lists!$I$19,AL20,IF($Q$16=Lists!$I$20,(INT((AL17-1)/3)+1)&\"кв\"&AL18&\"г\",IF($Q$16=Lists!$I$21,AL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AL20)&\"г.\",\"\")))))))","v":"2023-04-01"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AM20)=1,\"вс\",IF(WEEKDAY(AM20)=2,\"пн\",IF(WEEKDAY(AM20)=3,\"вт\",IF(WEEKDAY(AM20)=4,\"ср\",IF(WEEKDAY(AM20)=5,\"чт\",IF(WEEKDAY(AM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AM17,MONTH(AM20),$Z18:AM18,YEAR(AM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM17=1,\"янв\",IF(AM17=2,\"фев\",IF(AM17=3,\"мар\",IF(AM17=4,\"апр\",IF(AM17=5,\"май\",IF(AM17=6,\"июн\",IF(AM17=7,\"июл\",IF(AM17=8,\"авг\",IF(AM17=9,\"сен\",IF(AM17=10,\"окт\",IF(AM17=11,\"ноя\",\"дек\")))))))))))&AM18,IF($Q$16=Lists!$I$19,AM20,IF($Q$16=Lists!$I$20,(INT((AM17-1)/3)+1)&\"кв\"&AM18&\"г\",IF($Q$16=Lists!$I$21,AM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AM20)&\"г.\",\"\")))))))","v":"2023-05-01"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AN20)=1,\"вс\",IF(WEEKDAY(AN20)=2,\"пн\",IF(WEEKDAY(AN20)=3,\"вт\",IF(WEEKDAY(AN20)=4,\"ср\",IF(WEEKDAY(AN20)=5,\"чт\",IF(WEEKDAY(AN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AN17,MONTH(AN20),$Z18:AN18,YEAR(AN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN17=1,\"янв\",IF(AN17=2,\"фев\",IF(AN17=3,\"мар\",IF(AN17=4,\"апр\",IF(AN17=5,\"май\",IF(AN17=6,\"июн\",IF(AN17=7,\"июл\",IF(AN17=8,\"авг\",IF(AN17=9,\"сен\",IF(AN17=10,\"окт\",IF(AN17=11,\"ноя\",\"дек\")))))))))))&AN18,IF($Q$16=Lists!$I$19,AN20,IF($Q$16=Lists!$I$20,(INT((AN17-1)/3)+1)&\"кв\"&AN18&\"г\",IF($Q$16=Lists!$I$21,AN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AN20)&\"г.\",\"\")))))))","v":"2023-06-01"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AO20)=1,\"вс\",IF(WEEKDAY(AO20)=2,\"пн\",IF(WEEKDAY(AO20)=3,\"вт\",IF(WEEKDAY(AO20)=4,\"ср\",IF(WEEKDAY(AO20)=5,\"чт\",IF(WEEKDAY(AO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AO17,MONTH(AO20),$Z18:AO18,YEAR(AO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO17=1,\"янв\",IF(AO17=2,\"фев\",IF(AO17=3,\"мар\",IF(AO17=4,\"апр\",IF(AO17=5,\"май\",IF(AO17=6,\"июн\",IF(AO17=7,\"июл\",IF(AO17=8,\"авг\",IF(AO17=9,\"сен\",IF(AO17=10,\"окт\",IF(AO17=11,\"ноя\",\"дек\")))))))))))&AO18,IF($Q$16=Lists!$I$19,AO20,IF($Q$16=Lists!$I$20,(INT((AO17-1)/3)+1)&\"кв\"&AO18&\"г\",IF($Q$16=Lists!$I$21,AO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AO20)&\"г.\",\"\")))))))","v":"2023-07-01"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AP20)=1,\"вс\",IF(WEEKDAY(AP20)=2,\"пн\",IF(WEEKDAY(AP20)=3,\"вт\",IF(WEEKDAY(AP20)=4,\"ср\",IF(WEEKDAY(AP20)=5,\"чт\",IF(WEEKDAY(AP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AP17,MONTH(AP20),$Z18:AP18,YEAR(AP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP17=1,\"янв\",IF(AP17=2,\"фев\",IF(AP17=3,\"мар\",IF(AP17=4,\"апр\",IF(AP17=5,\"май\",IF(AP17=6,\"июн\",IF(AP17=7,\"июл\",IF(AP17=8,\"авг\",IF(AP17=9,\"сен\",IF(AP17=10,\"окт\",IF(AP17=11,\"ноя\",\"дек\")))))))))))&AP18,IF($Q$16=Lists!$I$19,AP20,IF($Q$16=Lists!$I$20,(INT((AP17-1)/3)+1)&\"кв\"&AP18&\"г\",IF($Q$16=Lists!$I$21,AP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AP20)&\"г.\",\"\")))))))","v":"2023-08-01"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AQ20)=1,\"вс\",IF(WEEKDAY(AQ20)=2,\"пн\",IF(WEEKDAY(AQ20)=3,\"вт\",IF(WEEKDAY(AQ20)=4,\"ср\",IF(WEEKDAY(AQ20)=5,\"чт\",IF(WEEKDAY(AQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AQ17,MONTH(AQ20),$Z18:AQ18,YEAR(AQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ17=1,\"янв\",IF(AQ17=2,\"фев\",IF(AQ17=3,\"мар\",IF(AQ17=4,\"апр\",IF(AQ17=5,\"май\",IF(AQ17=6,\"июн\",IF(AQ17=7,\"июл\",IF(AQ17=8,\"авг\",IF(AQ17=9,\"сен\",IF(AQ17=10,\"окт\",IF(AQ17=11,\"ноя\",\"дек\")))))))))))&AQ18,IF($Q$16=Lists!$I$19,AQ20,IF($Q$16=Lists!$I$20,(INT((AQ17-1)/3)+1)&\"кв\"&AQ18&\"г\",IF($Q$16=Lists!$I$21,AQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AQ20)&\"г.\",\"\")))))))","v":"2023-09-01"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AR20)=1,\"вс\",IF(WEEKDAY(AR20)=2,\"пн\",IF(WEEKDAY(AR20)=3,\"вт\",IF(WEEKDAY(AR20)=4,\"ср\",IF(WEEKDAY(AR20)=5,\"чт\",IF(WEEKDAY(AR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AR17,MONTH(AR20),$Z18:AR18,YEAR(AR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR17=1,\"янв\",IF(AR17=2,\"фев\",IF(AR17=3,\"мар\",IF(AR17=4,\"апр\",IF(AR17=5,\"май\",IF(AR17=6,\"июн\",IF(AR17=7,\"июл\",IF(AR17=8,\"авг\",IF(AR17=9,\"сен\",IF(AR17=10,\"окт\",IF(AR17=11,\"ноя\",\"дек\")))))))))))&AR18,IF($Q$16=Lists!$I$19,AR20,IF($Q$16=Lists!$I$20,(INT((AR17-1)/3)+1)&\"кв\"&AR18&\"г\",IF($Q$16=Lists!$I$21,AR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AR20)&\"г.\",\"\")))))))","v":"2023-10-01"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AS20)=1,\"вс\",IF(WEEKDAY(AS20)=2,\"пн\",IF(WEEKDAY(AS20)=3,\"вт\",IF(WEEKDAY(AS20)=4,\"ср\",IF(WEEKDAY(AS20)=5,\"чт\",IF(WEEKDAY(AS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AS17,MONTH(AS20),$Z18:AS18,YEAR(AS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS17=1,\"янв\",IF(AS17=2,\"фев\",IF(AS17=3,\"мар\",IF(AS17=4,\"апр\",IF(AS17=5,\"май\",IF(AS17=6,\"июн\",IF(AS17=7,\"июл\",IF(AS17=8,\"авг\",IF(AS17=9,\"сен\",IF(AS17=10,\"окт\",IF(AS17=11,\"ноя\",\"дек\")))))))))))&AS18,IF($Q$16=Lists!$I$19,AS20,IF($Q$16=Lists!$I$20,(INT((AS17-1)/3)+1)&\"кв\"&AS18&\"г\",IF($Q$16=Lists!$I$21,AS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AS20)&\"г.\",\"\")))))))","v":"2023-11-01"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AT20)=1,\"вс\",IF(WEEKDAY(AT20)=2,\"пн\",IF(WEEKDAY(AT20)=3,\"вт\",IF(WEEKDAY(AT20)=4,\"ср\",IF(WEEKDAY(AT20)=5,\"чт\",IF(WEEKDAY(AT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AT17,MONTH(AT20),$Z18:AT18,YEAR(AT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT17=1,\"янв\",IF(AT17=2,\"фев\",IF(AT17=3,\"мар\",IF(AT17=4,\"апр\",IF(AT17=5,\"май\",IF(AT17=6,\"июн\",IF(AT17=7,\"июл\",IF(AT17=8,\"авг\",IF(AT17=9,\"сен\",IF(AT17=10,\"окт\",IF(AT17=11,\"ноя\",\"дек\")))))))))))&AT18,IF($Q$16=Lists!$I$19,AT20,IF($Q$16=Lists!$I$20,(INT((AT17-1)/3)+1)&\"кв\"&AT18&\"г\",IF($Q$16=Lists!$I$21,AT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AT20)&\"г.\",\"\")))))))","v":"2023-12-01"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AU20)=1,\"вс\",IF(WEEKDAY(AU20)=2,\"пн\",IF(WEEKDAY(AU20)=3,\"вт\",IF(WEEKDAY(AU20)=4,\"ср\",IF(WEEKDAY(AU20)=5,\"чт\",IF(WEEKDAY(AU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AU17,MONTH(AU20),$Z18:AU18,YEAR(AU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU17=1,\"янв\",IF(AU17=2,\"фев\",IF(AU17=3,\"мар\",IF(AU17=4,\"апр\",IF(AU17=5,\"май\",IF(AU17=6,\"июн\",IF(AU17=7,\"июл\",IF(AU17=8,\"авг\",IF(AU17=9,\"сен\",IF(AU17=10,\"окт\",IF(AU17=11,\"ноя\",\"дек\")))))))))))&AU18,IF($Q$16=Lists!$I$19,AU20,IF($Q$16=Lists!$I$20,(INT((AU17-1)/3)+1)&\"кв\"&AU18&\"г\",IF($Q$16=Lists!$I$21,AU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AU20)&\"г.\",\"\")))))))","v":"2024-01-01"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AV20)=1,\"вс\",IF(WEEKDAY(AV20)=2,\"пн\",IF(WEEKDAY(AV20)=3,\"вт\",IF(WEEKDAY(AV20)=4,\"ср\",IF(WEEKDAY(AV20)=5,\"чт\",IF(WEEKDAY(AV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AV17,MONTH(AV20),$Z18:AV18,YEAR(AV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV17=1,\"янв\",IF(AV17=2,\"фев\",IF(AV17=3,\"мар\",IF(AV17=4,\"апр\",IF(AV17=5,\"май\",IF(AV17=6,\"июн\",IF(AV17=7,\"июл\",IF(AV17=8,\"авг\",IF(AV17=9,\"сен\",IF(AV17=10,\"окт\",IF(AV17=11,\"ноя\",\"дек\")))))))))))&AV18,IF($Q$16=Lists!$I$19,AV20,IF($Q$16=Lists!$I$20,(INT((AV17-1)/3)+1)&\"кв\"&AV18&\"г\",IF($Q$16=Lists!$I$21,AV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AV20)&\"г.\",\"\")))))))","v":"2024-02-01"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AW20)=1,\"вс\",IF(WEEKDAY(AW20)=2,\"пн\",IF(WEEKDAY(AW20)=3,\"вт\",IF(WEEKDAY(AW20)=4,\"ср\",IF(WEEKDAY(AW20)=5,\"чт\",IF(WEEKDAY(AW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AW17,MONTH(AW20),$Z18:AW18,YEAR(AW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW17=1,\"янв\",IF(AW17=2,\"фев\",IF(AW17=3,\"мар\",IF(AW17=4,\"апр\",IF(AW17=5,\"май\",IF(AW17=6,\"июн\",IF(AW17=7,\"июл\",IF(AW17=8,\"авг\",IF(AW17=9,\"сен\",IF(AW17=10,\"окт\",IF(AW17=11,\"ноя\",\"дек\")))))))))))&AW18,IF($Q$16=Lists!$I$19,AW20,IF($Q$16=Lists!$I$20,(INT((AW17-1)/3)+1)&\"кв\"&AW18&\"г\",IF($Q$16=Lists!$I$21,AW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AW20)&\"г.\",\"\")))))))","v":"2024-03-01"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AX20)=1,\"вс\",IF(WEEKDAY(AX20)=2,\"пн\",IF(WEEKDAY(AX20)=3,\"вт\",IF(WEEKDAY(AX20)=4,\"ср\",IF(WEEKDAY(AX20)=5,\"чт\",IF(WEEKDAY(AX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AX17,MONTH(AX20),$Z18:AX18,YEAR(AX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX17=1,\"янв\",IF(AX17=2,\"фев\",IF(AX17=3,\"мар\",IF(AX17=4,\"апр\",IF(AX17=5,\"май\",IF(AX17=6,\"июн\",IF(AX17=7,\"июл\",IF(AX17=8,\"авг\",IF(AX17=9,\"сен\",IF(AX17=10,\"окт\",IF(AX17=11,\"ноя\",\"дек\")))))))))))&AX18,IF($Q$16=Lists!$I$19,AX20,IF($Q$16=Lists!$I$20,(INT((AX17-1)/3)+1)&\"кв\"&AX18&\"г\",IF($Q$16=Lists!$I$21,AX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AX20)&\"г.\",\"\")))))))","v":"2024-04-01"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AY20)=1,\"вс\",IF(WEEKDAY(AY20)=2,\"пн\",IF(WEEKDAY(AY20)=3,\"вт\",IF(WEEKDAY(AY20)=4,\"ср\",IF(WEEKDAY(AY20)=5,\"чт\",IF(WEEKDAY(AY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AY17,MONTH(AY20),$Z18:AY18,YEAR(AY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY17=1,\"янв\",IF(AY17=2,\"фев\",IF(AY17=3,\"мар\",IF(AY17=4,\"апр\",IF(AY17=5,\"май\",IF(AY17=6,\"июн\",IF(AY17=7,\"июл\",IF(AY17=8,\"авг\",IF(AY17=9,\"сен\",IF(AY17=10,\"окт\",IF(AY17=11,\"ноя\",\"дек\")))))))))))&AY18,IF($Q$16=Lists!$I$19,AY20,IF($Q$16=Lists!$I$20,(INT((AY17-1)/3)+1)&\"кв\"&AY18&\"г\",IF($Q$16=Lists!$I$21,AY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AY20)&\"г.\",\"\")))))))","v":"2024-05-01"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AZ20)=1,\"вс\",IF(WEEKDAY(AZ20)=2,\"пн\",IF(WEEKDAY(AZ20)=3,\"вт\",IF(WEEKDAY(AZ20)=4,\"ср\",IF(WEEKDAY(AZ20)=5,\"чт\",IF(WEEKDAY(AZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AZ17,MONTH(AZ20),$Z18:AZ18,YEAR(AZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ17=1,\"янв\",IF(AZ17=2,\"фев\",IF(AZ17=3,\"мар\",IF(AZ17=4,\"апр\",IF(AZ17=5,\"май\",IF(AZ17=6,\"июн\",IF(AZ17=7,\"июл\",IF(AZ17=8,\"авг\",IF(AZ17=9,\"сен\",IF(AZ17=10,\"окт\",IF(AZ17=11,\"ноя\",\"дек\")))))))))))&AZ18,IF($Q$16=Lists!$I$19,AZ20,IF($Q$16=Lists!$I$20,(INT((AZ17-1)/3)+1)&\"кв\"&AZ18&\"г\",IF($Q$16=Lists!$I$21,AZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AZ20)&\"г.\",\"\")))))))","v":"2024-06-01"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BA20)=1,\"вс\",IF(WEEKDAY(BA20)=2,\"пн\",IF(WEEKDAY(BA20)=3,\"вт\",IF(WEEKDAY(BA20)=4,\"ср\",IF(WEEKDAY(BA20)=5,\"чт\",IF(WEEKDAY(BA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BA17,MONTH(BA20),$Z18:BA18,YEAR(BA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA17=1,\"янв\",IF(BA17=2,\"фев\",IF(BA17=3,\"мар\",IF(BA17=4,\"апр\",IF(BA17=5,\"май\",IF(BA17=6,\"июн\",IF(BA17=7,\"июл\",IF(BA17=8,\"авг\",IF(BA17=9,\"сен\",IF(BA17=10,\"окт\",IF(BA17=11,\"ноя\",\"дек\")))))))))))&BA18,IF($Q$16=Lists!$I$19,BA20,IF($Q$16=Lists!$I$20,(INT((BA17-1)/3)+1)&\"кв\"&BA18&\"г\",IF($Q$16=Lists!$I$21,BA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BA20)&\"г.\",\"\")))))))","v":"2024-07-01"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BB20)=1,\"вс\",IF(WEEKDAY(BB20)=2,\"пн\",IF(WEEKDAY(BB20)=3,\"вт\",IF(WEEKDAY(BB20)=4,\"ср\",IF(WEEKDAY(BB20)=5,\"чт\",IF(WEEKDAY(BB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BB17,MONTH(BB20),$Z18:BB18,YEAR(BB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB17=1,\"янв\",IF(BB17=2,\"фев\",IF(BB17=3,\"мар\",IF(BB17=4,\"апр\",IF(BB17=5,\"май\",IF(BB17=6,\"июн\",IF(BB17=7,\"июл\",IF(BB17=8,\"авг\",IF(BB17=9,\"сен\",IF(BB17=10,\"окт\",IF(BB17=11,\"ноя\",\"дек\")))))))))))&BB18,IF($Q$16=Lists!$I$19,BB20,IF($Q$16=Lists!$I$20,(INT((BB17-1)/3)+1)&\"кв\"&BB18&\"г\",IF($Q$16=Lists!$I$21,BB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BB20)&\"г.\",\"\")))))))","v":"2024-08-01"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BC20)=1,\"вс\",IF(WEEKDAY(BC20)=2,\"пн\",IF(WEEKDAY(BC20)=3,\"вт\",IF(WEEKDAY(BC20)=4,\"ср\",IF(WEEKDAY(BC20)=5,\"чт\",IF(WEEKDAY(BC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BC17,MONTH(BC20),$Z18:BC18,YEAR(BC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC17=1,\"янв\",IF(BC17=2,\"фев\",IF(BC17=3,\"мар\",IF(BC17=4,\"апр\",IF(BC17=5,\"май\",IF(BC17=6,\"июн\",IF(BC17=7,\"июл\",IF(BC17=8,\"авг\",IF(BC17=9,\"сен\",IF(BC17=10,\"окт\",IF(BC17=11,\"ноя\",\"дек\")))))))))))&BC18,IF($Q$16=Lists!$I$19,BC20,IF($Q$16=Lists!$I$20,(INT((BC17-1)/3)+1)&\"кв\"&BC18&\"г\",IF($Q$16=Lists!$I$21,BC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BC20)&\"г.\",\"\")))))))","v":"2024-09-01"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BD20)=1,\"вс\",IF(WEEKDAY(BD20)=2,\"пн\",IF(WEEKDAY(BD20)=3,\"вт\",IF(WEEKDAY(BD20)=4,\"ср\",IF(WEEKDAY(BD20)=5,\"чт\",IF(WEEKDAY(BD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BD17,MONTH(BD20),$Z18:BD18,YEAR(BD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD17=1,\"янв\",IF(BD17=2,\"фев\",IF(BD17=3,\"мар\",IF(BD17=4,\"апр\",IF(BD17=5,\"май\",IF(BD17=6,\"июн\",IF(BD17=7,\"июл\",IF(BD17=8,\"авг\",IF(BD17=9,\"сен\",IF(BD17=10,\"окт\",IF(BD17=11,\"ноя\",\"дек\")))))))))))&BD18,IF($Q$16=Lists!$I$19,BD20,IF($Q$16=Lists!$I$20,(INT((BD17-1)/3)+1)&\"кв\"&BD18&\"г\",IF($Q$16=Lists!$I$21,BD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BD20)&\"г.\",\"\")))))))","v":"2024-10-01"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BE20)=1,\"вс\",IF(WEEKDAY(BE20)=2,\"пн\",IF(WEEKDAY(BE20)=3,\"вт\",IF(WEEKDAY(BE20)=4,\"ср\",IF(WEEKDAY(BE20)=5,\"чт\",IF(WEEKDAY(BE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BE17,MONTH(BE20),$Z18:BE18,YEAR(BE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE17=1,\"янв\",IF(BE17=2,\"фев\",IF(BE17=3,\"мар\",IF(BE17=4,\"апр\",IF(BE17=5,\"май\",IF(BE17=6,\"июн\",IF(BE17=7,\"июл\",IF(BE17=8,\"авг\",IF(BE17=9,\"сен\",IF(BE17=10,\"окт\",IF(BE17=11,\"ноя\",\"дек\")))))))))))&BE18,IF($Q$16=Lists!$I$19,BE20,IF($Q$16=Lists!$I$20,(INT((BE17-1)/3)+1)&\"кв\"&BE18&\"г\",IF($Q$16=Lists!$I$21,BE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BE20)&\"г.\",\"\")))))))","v":"2024-11-01"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BF20)=1,\"вс\",IF(WEEKDAY(BF20)=2,\"пн\",IF(WEEKDAY(BF20)=3,\"вт\",IF(WEEKDAY(BF20)=4,\"ср\",IF(WEEKDAY(BF20)=5,\"чт\",IF(WEEKDAY(BF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BF17,MONTH(BF20),$Z18:BF18,YEAR(BF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF17=1,\"янв\",IF(BF17=2,\"фев\",IF(BF17=3,\"мар\",IF(BF17=4,\"апр\",IF(BF17=5,\"май\",IF(BF17=6,\"июн\",IF(BF17=7,\"июл\",IF(BF17=8,\"авг\",IF(BF17=9,\"сен\",IF(BF17=10,\"окт\",IF(BF17=11,\"ноя\",\"дек\")))))))))))&BF18,IF($Q$16=Lists!$I$19,BF20,IF($Q$16=Lists!$I$20,(INT((BF17-1)/3)+1)&\"кв\"&BF18&\"г\",IF($Q$16=Lists!$I$21,BF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BF20)&\"г.\",\"\")))))))","v":"2024-12-01"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BG20)=1,\"вс\",IF(WEEKDAY(BG20)=2,\"пн\",IF(WEEKDAY(BG20)=3,\"вт\",IF(WEEKDAY(BG20)=4,\"ср\",IF(WEEKDAY(BG20)=5,\"чт\",IF(WEEKDAY(BG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BG17,MONTH(BG20),$Z18:BG18,YEAR(BG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG17=1,\"янв\",IF(BG17=2,\"фев\",IF(BG17=3,\"мар\",IF(BG17=4,\"апр\",IF(BG17=5,\"май\",IF(BG17=6,\"июн\",IF(BG17=7,\"июл\",IF(BG17=8,\"авг\",IF(BG17=9,\"сен\",IF(BG17=10,\"окт\",IF(BG17=11,\"ноя\",\"дек\")))))))))))&BG18,IF($Q$16=Lists!$I$19,BG20,IF($Q$16=Lists!$I$20,(INT((BG17-1)/3)+1)&\"кв\"&BG18&\"г\",IF($Q$16=Lists!$I$21,BG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BG20)&\"г.\",\"\")))))))","v":"2025-01-01"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BH20)=1,\"вс\",IF(WEEKDAY(BH20)=2,\"пн\",IF(WEEKDAY(BH20)=3,\"вт\",IF(WEEKDAY(BH20)=4,\"ср\",IF(WEEKDAY(BH20)=5,\"чт\",IF(WEEKDAY(BH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BH17,MONTH(BH20),$Z18:BH18,YEAR(BH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH17=1,\"янв\",IF(BH17=2,\"фев\",IF(BH17=3,\"мар\",IF(BH17=4,\"апр\",IF(BH17=5,\"май\",IF(BH17=6,\"июн\",IF(BH17=7,\"июл\",IF(BH17=8,\"авг\",IF(BH17=9,\"сен\",IF(BH17=10,\"окт\",IF(BH17=11,\"ноя\",\"дек\")))))))))))&BH18,IF($Q$16=Lists!$I$19,BH20,IF($Q$16=Lists!$I$20,(INT((BH17-1)/3)+1)&\"кв\"&BH18&\"г\",IF($Q$16=Lists!$I$21,BH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BH20)&\"г.\",\"\")))))))","v":"2025-02-01"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BI20)=1,\"вс\",IF(WEEKDAY(BI20)=2,\"пн\",IF(WEEKDAY(BI20)=3,\"вт\",IF(WEEKDAY(BI20)=4,\"ср\",IF(WEEKDAY(BI20)=5,\"чт\",IF(WEEKDAY(BI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BI17,MONTH(BI20),$Z18:BI18,YEAR(BI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI17=1,\"янв\",IF(BI17=2,\"фев\",IF(BI17=3,\"мар\",IF(BI17=4,\"апр\",IF(BI17=5,\"май\",IF(BI17=6,\"июн\",IF(BI17=7,\"июл\",IF(BI17=8,\"авг\",IF(BI17=9,\"сен\",IF(BI17=10,\"окт\",IF(BI17=11,\"ноя\",\"дек\")))))))))))&BI18,IF($Q$16=Lists!$I$19,BI20,IF($Q$16=Lists!$I$20,(INT((BI17-1)/3)+1)&\"кв\"&BI18&\"г\",IF($Q$16=Lists!$I$21,BI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BI20)&\"г.\",\"\")))))))","v":"2025-03-01"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BJ20)=1,\"вс\",IF(WEEKDAY(BJ20)=2,\"пн\",IF(WEEKDAY(BJ20)=3,\"вт\",IF(WEEKDAY(BJ20)=4,\"ср\",IF(WEEKDAY(BJ20)=5,\"чт\",IF(WEEKDAY(BJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BJ17,MONTH(BJ20),$Z18:BJ18,YEAR(BJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ17=1,\"янв\",IF(BJ17=2,\"фев\",IF(BJ17=3,\"мар\",IF(BJ17=4,\"апр\",IF(BJ17=5,\"май\",IF(BJ17=6,\"июн\",IF(BJ17=7,\"июл\",IF(BJ17=8,\"авг\",IF(BJ17=9,\"сен\",IF(BJ17=10,\"окт\",IF(BJ17=11,\"ноя\",\"дек\")))))))))))&BJ18,IF($Q$16=Lists!$I$19,BJ20,IF($Q$16=Lists!$I$20,(INT((BJ17-1)/3)+1)&\"кв\"&BJ18&\"г\",IF($Q$16=Lists!$I$21,BJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BJ20)&\"г.\",\"\")))))))","v":"2025-04-01"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BK20)=1,\"вс\",IF(WEEKDAY(BK20)=2,\"пн\",IF(WEEKDAY(BK20)=3,\"вт\",IF(WEEKDAY(BK20)=4,\"ср\",IF(WEEKDAY(BK20)=5,\"чт\",IF(WEEKDAY(BK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BK17,MONTH(BK20),$Z18:BK18,YEAR(BK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK17=1,\"янв\",IF(BK17=2,\"фев\",IF(BK17=3,\"мар\",IF(BK17=4,\"апр\",IF(BK17=5,\"май\",IF(BK17=6,\"июн\",IF(BK17=7,\"июл\",IF(BK17=8,\"авг\",IF(BK17=9,\"сен\",IF(BK17=10,\"окт\",IF(BK17=11,\"ноя\",\"дек\")))))))))))&BK18,IF($Q$16=Lists!$I$19,BK20,IF($Q$16=Lists!$I$20,(INT((BK17-1)/3)+1)&\"кв\"&BK18&\"г\",IF($Q$16=Lists!$I$21,BK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BK20)&\"г.\",\"\")))))))","v":"2025-05-01"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BL20)=1,\"вс\",IF(WEEKDAY(BL20)=2,\"пн\",IF(WEEKDAY(BL20)=3,\"вт\",IF(WEEKDAY(BL20)=4,\"ср\",IF(WEEKDAY(BL20)=5,\"чт\",IF(WEEKDAY(BL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BL17,MONTH(BL20),$Z18:BL18,YEAR(BL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL17=1,\"янв\",IF(BL17=2,\"фев\",IF(BL17=3,\"мар\",IF(BL17=4,\"апр\",IF(BL17=5,\"май\",IF(BL17=6,\"июн\",IF(BL17=7,\"июл\",IF(BL17=8,\"авг\",IF(BL17=9,\"сен\",IF(BL17=10,\"окт\",IF(BL17=11,\"ноя\",\"дек\")))))))))))&BL18,IF($Q$16=Lists!$I$19,BL20,IF($Q$16=Lists!$I$20,(INT((BL17-1)/3)+1)&\"кв\"&BL18&\"г\",IF($Q$16=Lists!$I$21,BL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BL20)&\"г.\",\"\")))))))","v":"2025-06-01"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BM20)=1,\"вс\",IF(WEEKDAY(BM20)=2,\"пн\",IF(WEEKDAY(BM20)=3,\"вт\",IF(WEEKDAY(BM20)=4,\"ср\",IF(WEEKDAY(BM20)=5,\"чт\",IF(WEEKDAY(BM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BM17,MONTH(BM20),$Z18:BM18,YEAR(BM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM17=1,\"янв\",IF(BM17=2,\"фев\",IF(BM17=3,\"мар\",IF(BM17=4,\"апр\",IF(BM17=5,\"май\",IF(BM17=6,\"июн\",IF(BM17=7,\"июл\",IF(BM17=8,\"авг\",IF(BM17=9,\"сен\",IF(BM17=10,\"окт\",IF(BM17=11,\"ноя\",\"дек\")))))))))))&BM18,IF($Q$16=Lists!$I$19,BM20,IF($Q$16=Lists!$I$20,(INT((BM17-1)/3)+1)&\"кв\"&BM18&\"г\",IF($Q$16=Lists!$I$21,BM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BM20)&\"г.\",\"\")))))))","v":"2025-07-01"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BN20)=1,\"вс\",IF(WEEKDAY(BN20)=2,\"пн\",IF(WEEKDAY(BN20)=3,\"вт\",IF(WEEKDAY(BN20)=4,\"ср\",IF(WEEKDAY(BN20)=5,\"чт\",IF(WEEKDAY(BN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BN17,MONTH(BN20),$Z18:BN18,YEAR(BN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN17=1,\"янв\",IF(BN17=2,\"фев\",IF(BN17=3,\"мар\",IF(BN17=4,\"апр\",IF(BN17=5,\"май\",IF(BN17=6,\"июн\",IF(BN17=7,\"июл\",IF(BN17=8,\"авг\",IF(BN17=9,\"сен\",IF(BN17=10,\"окт\",IF(BN17=11,\"ноя\",\"дек\")))))))))))&BN18,IF($Q$16=Lists!$I$19,BN20,IF($Q$16=Lists!$I$20,(INT((BN17-1)/3)+1)&\"кв\"&BN18&\"г\",IF($Q$16=Lists!$I$21,BN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BN20)&\"г.\",\"\")))))))","v":"2025-08-01"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BO20)=1,\"вс\",IF(WEEKDAY(BO20)=2,\"пн\",IF(WEEKDAY(BO20)=3,\"вт\",IF(WEEKDAY(BO20)=4,\"ср\",IF(WEEKDAY(BO20)=5,\"чт\",IF(WEEKDAY(BO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BO17,MONTH(BO20),$Z18:BO18,YEAR(BO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO17=1,\"янв\",IF(BO17=2,\"фев\",IF(BO17=3,\"мар\",IF(BO17=4,\"апр\",IF(BO17=5,\"май\",IF(BO17=6,\"июн\",IF(BO17=7,\"июл\",IF(BO17=8,\"авг\",IF(BO17=9,\"сен\",IF(BO17=10,\"окт\",IF(BO17=11,\"ноя\",\"дек\")))))))))))&BO18,IF($Q$16=Lists!$I$19,BO20,IF($Q$16=Lists!$I$20,(INT((BO17-1)/3)+1)&\"кв\"&BO18&\"г\",IF($Q$16=Lists!$I$21,BO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BO20)&\"г.\",\"\")))))))","v":"2025-09-01"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BP20)=1,\"вс\",IF(WEEKDAY(BP20)=2,\"пн\",IF(WEEKDAY(BP20)=3,\"вт\",IF(WEEKDAY(BP20)=4,\"ср\",IF(WEEKDAY(BP20)=5,\"чт\",IF(WEEKDAY(BP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BP17,MONTH(BP20),$Z18:BP18,YEAR(BP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP17=1,\"янв\",IF(BP17=2,\"фев\",IF(BP17=3,\"мар\",IF(BP17=4,\"апр\",IF(BP17=5,\"май\",IF(BP17=6,\"июн\",IF(BP17=7,\"июл\",IF(BP17=8,\"авг\",IF(BP17=9,\"сен\",IF(BP17=10,\"окт\",IF(BP17=11,\"ноя\",\"дек\")))))))))))&BP18,IF($Q$16=Lists!$I$19,BP20,IF($Q$16=Lists!$I$20,(INT((BP17-1)/3)+1)&\"кв\"&BP18&\"г\",IF($Q$16=Lists!$I$21,BP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BP20)&\"г.\",\"\")))))))","v":"2025-10-01"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BQ20)=1,\"вс\",IF(WEEKDAY(BQ20)=2,\"пн\",IF(WEEKDAY(BQ20)=3,\"вт\",IF(WEEKDAY(BQ20)=4,\"ср\",IF(WEEKDAY(BQ20)=5,\"чт\",IF(WEEKDAY(BQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BQ17,MONTH(BQ20),$Z18:BQ18,YEAR(BQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ17=1,\"янв\",IF(BQ17=2,\"фев\",IF(BQ17=3,\"мар\",IF(BQ17=4,\"апр\",IF(BQ17=5,\"май\",IF(BQ17=6,\"июн\",IF(BQ17=7,\"июл\",IF(BQ17=8,\"авг\",IF(BQ17=9,\"сен\",IF(BQ17=10,\"окт\",IF(BQ17=11,\"ноя\",\"дек\")))))))))))&BQ18,IF($Q$16=Lists!$I$19,BQ20,IF($Q$16=Lists!$I$20,(INT((BQ17-1)/3)+1)&\"кв\"&BQ18&\"г\",IF($Q$16=Lists!$I$21,BQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BQ20)&\"г.\",\"\")))))))","v":"2025-11-01"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BR20)=1,\"вс\",IF(WEEKDAY(BR20)=2,\"пн\",IF(WEEKDAY(BR20)=3,\"вт\",IF(WEEKDAY(BR20)=4,\"ср\",IF(WEEKDAY(BR20)=5,\"чт\",IF(WEEKDAY(BR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BR17,MONTH(BR20),$Z18:BR18,YEAR(BR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR17=1,\"янв\",IF(BR17=2,\"фев\",IF(BR17=3,\"мар\",IF(BR17=4,\"апр\",IF(BR17=5,\"май\",IF(BR17=6,\"июн\",IF(BR17=7,\"июл\",IF(BR17=8,\"авг\",IF(BR17=9,\"сен\",IF(BR17=10,\"окт\",IF(BR17=11,\"ноя\",\"дек\")))))))))))&BR18,IF($Q$16=Lists!$I$19,BR20,IF($Q$16=Lists!$I$20,(INT((BR17-1)/3)+1)&\"кв\"&BR18&\"г\",IF($Q$16=Lists!$I$21,BR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BR20)&\"г.\",\"\")))))))","v":"2025-12-01"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BS20)=1,\"вс\",IF(WEEKDAY(BS20)=2,\"пн\",IF(WEEKDAY(BS20)=3,\"вт\",IF(WEEKDAY(BS20)=4,\"ср\",IF(WEEKDAY(BS20)=5,\"чт\",IF(WEEKDAY(BS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BS17,MONTH(BS20),$Z18:BS18,YEAR(BS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS17=1,\"янв\",IF(BS17=2,\"фев\",IF(BS17=3,\"мар\",IF(BS17=4,\"апр\",IF(BS17=5,\"май\",IF(BS17=6,\"июн\",IF(BS17=7,\"июл\",IF(BS17=8,\"авг\",IF(BS17=9,\"сен\",IF(BS17=10,\"окт\",IF(BS17=11,\"ноя\",\"дек\")))))))))))&BS18,IF($Q$16=Lists!$I$19,BS20,IF($Q$16=Lists!$I$20,(INT((BS17-1)/3)+1)&\"кв\"&BS18&\"г\",IF($Q$16=Lists!$I$21,BS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BS20)&\"г.\",\"\")))))))","v":"2026-01-01"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BT20)=1,\"вс\",IF(WEEKDAY(BT20)=2,\"пн\",IF(WEEKDAY(BT20)=3,\"вт\",IF(WEEKDAY(BT20)=4,\"ср\",IF(WEEKDAY(BT20)=5,\"чт\",IF(WEEKDAY(BT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BT17,MONTH(BT20),$Z18:BT18,YEAR(BT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT17=1,\"янв\",IF(BT17=2,\"фев\",IF(BT17=3,\"мар\",IF(BT17=4,\"апр\",IF(BT17=5,\"май\",IF(BT17=6,\"июн\",IF(BT17=7,\"июл\",IF(BT17=8,\"авг\",IF(BT17=9,\"сен\",IF(BT17=10,\"окт\",IF(BT17=11,\"ноя\",\"дек\")))))))))))&BT18,IF($Q$16=Lists!$I$19,BT20,IF($Q$16=Lists!$I$20,(INT((BT17-1)/3)+1)&\"кв\"&BT18&\"г\",IF($Q$16=Lists!$I$21,BT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BT20)&\"г.\",\"\")))))))","v":"2026-02-01"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BU20)=1,\"вс\",IF(WEEKDAY(BU20)=2,\"пн\",IF(WEEKDAY(BU20)=3,\"вт\",IF(WEEKDAY(BU20)=4,\"ср\",IF(WEEKDAY(BU20)=5,\"чт\",IF(WEEKDAY(BU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BU17,MONTH(BU20),$Z18:BU18,YEAR(BU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU17=1,\"янв\",IF(BU17=2,\"фев\",IF(BU17=3,\"мар\",IF(BU17=4,\"апр\",IF(BU17=5,\"май\",IF(BU17=6,\"июн\",IF(BU17=7,\"июл\",IF(BU17=8,\"авг\",IF(BU17=9,\"сен\",IF(BU17=10,\"окт\",IF(BU17=11,\"ноя\",\"дек\")))))))))))&BU18,IF($Q$16=Lists!$I$19,BU20,IF($Q$16=Lists!$I$20,(INT((BU17-1)/3)+1)&\"кв\"&BU18&\"г\",IF($Q$16=Lists!$I$21,BU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BU20)&\"г.\",\"\")))))))","v":"2026-03-01"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BV20)=1,\"вс\",IF(WEEKDAY(BV20)=2,\"пн\",IF(WEEKDAY(BV20)=3,\"вт\",IF(WEEKDAY(BV20)=4,\"ср\",IF(WEEKDAY(BV20)=5,\"чт\",IF(WEEKDAY(BV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BV17,MONTH(BV20),$Z18:BV18,YEAR(BV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV17=1,\"янв\",IF(BV17=2,\"фев\",IF(BV17=3,\"мар\",IF(BV17=4,\"апр\",IF(BV17=5,\"май\",IF(BV17=6,\"июн\",IF(BV17=7,\"июл\",IF(BV17=8,\"авг\",IF(BV17=9,\"сен\",IF(BV17=10,\"окт\",IF(BV17=11,\"ноя\",\"дек\")))))))))))&BV18,IF($Q$16=Lists!$I$19,BV20,IF($Q$16=Lists!$I$20,(INT((BV17-1)/3)+1)&\"кв\"&BV18&\"г\",IF($Q$16=Lists!$I$21,BV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BV20)&\"г.\",\"\")))))))","v":"2026-04-01"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BW20)=1,\"вс\",IF(WEEKDAY(BW20)=2,\"пн\",IF(WEEKDAY(BW20)=3,\"вт\",IF(WEEKDAY(BW20)=4,\"ср\",IF(WEEKDAY(BW20)=5,\"чт\",IF(WEEKDAY(BW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BW17,MONTH(BW20),$Z18:BW18,YEAR(BW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW17=1,\"янв\",IF(BW17=2,\"фев\",IF(BW17=3,\"мар\",IF(BW17=4,\"апр\",IF(BW17=5,\"май\",IF(BW17=6,\"июн\",IF(BW17=7,\"июл\",IF(BW17=8,\"авг\",IF(BW17=9,\"сен\",IF(BW17=10,\"окт\",IF(BW17=11,\"ноя\",\"дек\")))))))))))&BW18,IF($Q$16=Lists!$I$19,BW20,IF($Q$16=Lists!$I$20,(INT((BW17-1)/3)+1)&\"кв\"&BW18&\"г\",IF($Q$16=Lists!$I$21,BW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BW20)&\"г.\",\"\")))))))","v":"2026-05-01"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BX20)=1,\"вс\",IF(WEEKDAY(BX20)=2,\"пн\",IF(WEEKDAY(BX20)=3,\"вт\",IF(WEEKDAY(BX20)=4,\"ср\",IF(WEEKDAY(BX20)=5,\"чт\",IF(WEEKDAY(BX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BX17,MONTH(BX20),$Z18:BX18,YEAR(BX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX17=1,\"янв\",IF(BX17=2,\"фев\",IF(BX17=3,\"мар\",IF(BX17=4,\"апр\",IF(BX17=5,\"май\",IF(BX17=6,\"июн\",IF(BX17=7,\"июл\",IF(BX17=8,\"авг\",IF(BX17=9,\"сен\",IF(BX17=10,\"окт\",IF(BX17=11,\"ноя\",\"дек\")))))))))))&BX18,IF($Q$16=Lists!$I$19,BX20,IF($Q$16=Lists!$I$20,(INT((BX17-1)/3)+1)&\"кв\"&BX18&\"г\",IF($Q$16=Lists!$I$21,BX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BX20)&\"г.\",\"\")))))))","v":"2026-06-01"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BY20)=1,\"вс\",IF(WEEKDAY(BY20)=2,\"пн\",IF(WEEKDAY(BY20)=3,\"вт\",IF(WEEKDAY(BY20)=4,\"ср\",IF(WEEKDAY(BY20)=5,\"чт\",IF(WEEKDAY(BY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BY17,MONTH(BY20),$Z18:BY18,YEAR(BY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY17=1,\"янв\",IF(BY17=2,\"фев\",IF(BY17=3,\"мар\",IF(BY17=4,\"апр\",IF(BY17=5,\"май\",IF(BY17=6,\"июн\",IF(BY17=7,\"июл\",IF(BY17=8,\"авг\",IF(BY17=9,\"сен\",IF(BY17=10,\"окт\",IF(BY17=11,\"ноя\",\"дек\")))))))))))&BY18,IF($Q$16=Lists!$I$19,BY20,IF($Q$16=Lists!$I$20,(INT((BY17-1)/3)+1)&\"кв\"&BY18&\"г\",IF($Q$16=Lists!$I$21,BY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BY20)&\"г.\",\"\")))))))","v":"2026-07-01"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BZ20)=1,\"вс\",IF(WEEKDAY(BZ20)=2,\"пн\",IF(WEEKDAY(BZ20)=3,\"вт\",IF(WEEKDAY(BZ20)=4,\"ср\",IF(WEEKDAY(BZ20)=5,\"чт\",IF(WEEKDAY(BZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BZ17,MONTH(BZ20),$Z18:BZ18,YEAR(BZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ17=1,\"янв\",IF(BZ17=2,\"фев\",IF(BZ17=3,\"мар\",IF(BZ17=4,\"апр\",IF(BZ17=5,\"май\",IF(BZ17=6,\"июн\",IF(BZ17=7,\"июл\",IF(BZ17=8,\"авг\",IF(BZ17=9,\"сен\",IF(BZ17=10,\"окт\",IF(BZ17=11,\"ноя\",\"дек\")))))))))))&BZ18,IF($Q$16=Lists!$I$19,BZ20,IF($Q$16=Lists!$I$20,(INT((BZ17-1)/3)+1)&\"кв\"&BZ18&\"г\",IF($Q$16=Lists!$I$21,BZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BZ20)&\"г.\",\"\")))))))","v":"2026-08-01"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CA20)=1,\"вс\",IF(WEEKDAY(CA20)=2,\"пн\",IF(WEEKDAY(CA20)=3,\"вт\",IF(WEEKDAY(CA20)=4,\"ср\",IF(WEEKDAY(CA20)=5,\"чт\",IF(WEEKDAY(CA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CA17,MONTH(CA20),$Z18:CA18,YEAR(CA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA17=1,\"янв\",IF(CA17=2,\"фев\",IF(CA17=3,\"мар\",IF(CA17=4,\"апр\",IF(CA17=5,\"май\",IF(CA17=6,\"июн\",IF(CA17=7,\"июл\",IF(CA17=8,\"авг\",IF(CA17=9,\"сен\",IF(CA17=10,\"окт\",IF(CA17=11,\"ноя\",\"дек\")))))))))))&CA18,IF($Q$16=Lists!$I$19,CA20,IF($Q$16=Lists!$I$20,(INT((CA17-1)/3)+1)&\"кв\"&CA18&\"г\",IF($Q$16=Lists!$I$21,CA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CA20)&\"г.\",\"\")))))))","v":"2026-09-01"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CB20)=1,\"вс\",IF(WEEKDAY(CB20)=2,\"пн\",IF(WEEKDAY(CB20)=3,\"вт\",IF(WEEKDAY(CB20)=4,\"ср\",IF(WEEKDAY(CB20)=5,\"чт\",IF(WEEKDAY(CB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CB17,MONTH(CB20),$Z18:CB18,YEAR(CB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB17=1,\"янв\",IF(CB17=2,\"фев\",IF(CB17=3,\"мар\",IF(CB17=4,\"апр\",IF(CB17=5,\"май\",IF(CB17=6,\"июн\",IF(CB17=7,\"июл\",IF(CB17=8,\"авг\",IF(CB17=9,\"сен\",IF(CB17=10,\"окт\",IF(CB17=11,\"ноя\",\"дек\")))))))))))&CB18,IF($Q$16=Lists!$I$19,CB20,IF($Q$16=Lists!$I$20,(INT((CB17-1)/3)+1)&\"кв\"&CB18&\"г\",IF($Q$16=Lists!$I$21,CB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CB20)&\"г.\",\"\")))))))","v":"2026-10-01"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CC20)=1,\"вс\",IF(WEEKDAY(CC20)=2,\"пн\",IF(WEEKDAY(CC20)=3,\"вт\",IF(WEEKDAY(CC20)=4,\"ср\",IF(WEEKDAY(CC20)=5,\"чт\",IF(WEEKDAY(CC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CC17,MONTH(CC20),$Z18:CC18,YEAR(CC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC17=1,\"янв\",IF(CC17=2,\"фев\",IF(CC17=3,\"мар\",IF(CC17=4,\"апр\",IF(CC17=5,\"май\",IF(CC17=6,\"июн\",IF(CC17=7,\"июл\",IF(CC17=8,\"авг\",IF(CC17=9,\"сен\",IF(CC17=10,\"окт\",IF(CC17=11,\"ноя\",\"дек\")))))))))))&CC18,IF($Q$16=Lists!$I$19,CC20,IF($Q$16=Lists!$I$20,(INT((CC17-1)/3)+1)&\"кв\"&CC18&\"г\",IF($Q$16=Lists!$I$21,CC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CC20)&\"г.\",\"\")))))))","v":"2026-11-01"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CD20)=1,\"вс\",IF(WEEKDAY(CD20)=2,\"пн\",IF(WEEKDAY(CD20)=3,\"вт\",IF(WEEKDAY(CD20)=4,\"ср\",IF(WEEKDAY(CD20)=5,\"чт\",IF(WEEKDAY(CD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CD17,MONTH(CD20),$Z18:CD18,YEAR(CD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD17=1,\"янв\",IF(CD17=2,\"фев\",IF(CD17=3,\"мар\",IF(CD17=4,\"апр\",IF(CD17=5,\"май\",IF(CD17=6,\"июн\",IF(CD17=7,\"июл\",IF(CD17=8,\"авг\",IF(CD17=9,\"сен\",IF(CD17=10,\"окт\",IF(CD17=11,\"ноя\",\"дек\")))))))))))&CD18,IF($Q$16=Lists!$I$19,CD20,IF($Q$16=Lists!$I$20,(INT((CD17-1)/3)+1)&\"кв\"&CD18&\"г\",IF($Q$16=Lists!$I$21,CD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CD20)&\"г.\",\"\")))))))","v":"2026-12-01"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CE20)=1,\"вс\",IF(WEEKDAY(CE20)=2,\"пн\",IF(WEEKDAY(CE20)=3,\"вт\",IF(WEEKDAY(CE20)=4,\"ср\",IF(WEEKDAY(CE20)=5,\"чт\",IF(WEEKDAY(CE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CE17,MONTH(CE20),$Z18:CE18,YEAR(CE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE17=1,\"янв\",IF(CE17=2,\"фев\",IF(CE17=3,\"мар\",IF(CE17=4,\"апр\",IF(CE17=5,\"май\",IF(CE17=6,\"июн\",IF(CE17=7,\"июл\",IF(CE17=8,\"авг\",IF(CE17=9,\"сен\",IF(CE17=10,\"окт\",IF(CE17=11,\"ноя\",\"дек\")))))))))))&CE18,IF($Q$16=Lists!$I$19,CE20,IF($Q$16=Lists!$I$20,(INT((CE17-1)/3)+1)&\"кв\"&CE18&\"г\",IF($Q$16=Lists!$I$21,CE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CE20)&\"г.\",\"\")))))))","v":"2027-01-01"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CF20)=1,\"вс\",IF(WEEKDAY(CF20)=2,\"пн\",IF(WEEKDAY(CF20)=3,\"вт\",IF(WEEKDAY(CF20)=4,\"ср\",IF(WEEKDAY(CF20)=5,\"чт\",IF(WEEKDAY(CF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CF17,MONTH(CF20),$Z18:CF18,YEAR(CF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF17=1,\"янв\",IF(CF17=2,\"фев\",IF(CF17=3,\"мар\",IF(CF17=4,\"апр\",IF(CF17=5,\"май\",IF(CF17=6,\"июн\",IF(CF17=7,\"июл\",IF(CF17=8,\"авг\",IF(CF17=9,\"сен\",IF(CF17=10,\"окт\",IF(CF17=11,\"ноя\",\"дек\")))))))))))&CF18,IF($Q$16=Lists!$I$19,CF20,IF($Q$16=Lists!$I$20,(INT((CF17-1)/3)+1)&\"кв\"&CF18&\"г\",IF($Q$16=Lists!$I$21,CF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CF20)&\"г.\",\"\")))))))","v":"2027-02-01"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CG20)=1,\"вс\",IF(WEEKDAY(CG20)=2,\"пн\",IF(WEEKDAY(CG20)=3,\"вт\",IF(WEEKDAY(CG20)=4,\"ср\",IF(WEEKDAY(CG20)=5,\"чт\",IF(WEEKDAY(CG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CG17,MONTH(CG20),$Z18:CG18,YEAR(CG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG17=1,\"янв\",IF(CG17=2,\"фев\",IF(CG17=3,\"мар\",IF(CG17=4,\"апр\",IF(CG17=5,\"май\",IF(CG17=6,\"июн\",IF(CG17=7,\"июл\",IF(CG17=8,\"авг\",IF(CG17=9,\"сен\",IF(CG17=10,\"окт\",IF(CG17=11,\"ноя\",\"дек\")))))))))))&CG18,IF($Q$16=Lists!$I$19,CG20,IF($Q$16=Lists!$I$20,(INT((CG17-1)/3)+1)&\"кв\"&CG18&\"г\",IF($Q$16=Lists!$I$21,CG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CG20)&\"г.\",\"\")))))))","v":"2027-03-01"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CH20)=1,\"вс\",IF(WEEKDAY(CH20)=2,\"пн\",IF(WEEKDAY(CH20)=3,\"вт\",IF(WEEKDAY(CH20)=4,\"ср\",IF(WEEKDAY(CH20)=5,\"чт\",IF(WEEKDAY(CH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CH17,MONTH(CH20),$Z18:CH18,YEAR(CH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH17=1,\"янв\",IF(CH17=2,\"фев\",IF(CH17=3,\"мар\",IF(CH17=4,\"апр\",IF(CH17=5,\"май\",IF(CH17=6,\"июн\",IF(CH17=7,\"июл\",IF(CH17=8,\"авг\",IF(CH17=9,\"сен\",IF(CH17=10,\"окт\",IF(CH17=11,\"ноя\",\"дек\")))))))))))&CH18,IF($Q$16=Lists!$I$19,CH20,IF($Q$16=Lists!$I$20,(INT((CH17-1)/3)+1)&\"кв\"&CH18&\"г\",IF($Q$16=Lists!$I$21,CH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CH20)&\"г.\",\"\")))))))","v":"2027-04-01"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CI20)=1,\"вс\",IF(WEEKDAY(CI20)=2,\"пн\",IF(WEEKDAY(CI20)=3,\"вт\",IF(WEEKDAY(CI20)=4,\"ср\",IF(WEEKDAY(CI20)=5,\"чт\",IF(WEEKDAY(CI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CI17,MONTH(CI20),$Z18:CI18,YEAR(CI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI17=1,\"янв\",IF(CI17=2,\"фев\",IF(CI17=3,\"мар\",IF(CI17=4,\"апр\",IF(CI17=5,\"май\",IF(CI17=6,\"июн\",IF(CI17=7,\"июл\",IF(CI17=8,\"авг\",IF(CI17=9,\"сен\",IF(CI17=10,\"окт\",IF(CI17=11,\"ноя\",\"дек\")))))))))))&CI18,IF($Q$16=Lists!$I$19,CI20,IF($Q$16=Lists!$I$20,(INT((CI17-1)/3)+1)&\"кв\"&CI18&\"г\",IF($Q$16=Lists!$I$21,CI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CI20)&\"г.\",\"\")))))))","v":"2027-05-01"},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CJ20)=1,\"вс\",IF(WEEKDAY(CJ20)=2,\"пн\",IF(WEEKDAY(CJ20)=3,\"вт\",IF(WEEKDAY(CJ20)=4,\"ср\",IF(WEEKDAY(CJ20)=5,\"чт\",IF(WEEKDAY(CJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CJ17,MONTH(CJ20),$Z18:CJ18,YEAR(CJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ17=1,\"янв\",IF(CJ17=2,\"фев\",IF(CJ17=3,\"мар\",IF(CJ17=4,\"апр\",IF(CJ17=5,\"май\",IF(CJ17=6,\"июн\",IF(CJ17=7,\"июл\",IF(CJ17=8,\"авг\",IF(CJ17=9,\"сен\",IF(CJ17=10,\"окт\",IF(CJ17=11,\"ноя\",\"дек\")))))))))))&CJ18,IF($Q$16=Lists!$I$19,CJ20,IF($Q$16=Lists!$I$20,(INT((CJ17-1)/3)+1)&\"кв\"&CJ18&\"г\",IF($Q$16=Lists!$I$21,CJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CJ20)&\"г.\",\"\")))))))","v":"2027-06-01"},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CK20)=1,\"вс\",IF(WEEKDAY(CK20)=2,\"пн\",IF(WEEKDAY(CK20)=3,\"вт\",IF(WEEKDAY(CK20)=4,\"ср\",IF(WEEKDAY(CK20)=5,\"чт\",IF(WEEKDAY(CK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CK17,MONTH(CK20),$Z18:CK18,YEAR(CK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK17=1,\"янв\",IF(CK17=2,\"фев\",IF(CK17=3,\"мар\",IF(CK17=4,\"апр\",IF(CK17=5,\"май\",IF(CK17=6,\"июн\",IF(CK17=7,\"июл\",IF(CK17=8,\"авг\",IF(CK17=9,\"сен\",IF(CK17=10,\"окт\",IF(CK17=11,\"ноя\",\"дек\")))))))))))&CK18,IF($Q$16=Lists!$I$19,CK20,IF($Q$16=Lists!$I$20,(INT((CK17-1)/3)+1)&\"кв\"&CK18&\"г\",IF($Q$16=Lists!$I$21,CK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CK20)&\"г.\",\"\")))))))","v":"2027-07-01"},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CL20)=1,\"вс\",IF(WEEKDAY(CL20)=2,\"пн\",IF(WEEKDAY(CL20)=3,\"вт\",IF(WEEKDAY(CL20)=4,\"ср\",IF(WEEKDAY(CL20)=5,\"чт\",IF(WEEKDAY(CL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CL17,MONTH(CL20),$Z18:CL18,YEAR(CL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL17=1,\"янв\",IF(CL17=2,\"фев\",IF(CL17=3,\"мар\",IF(CL17=4,\"апр\",IF(CL17=5,\"май\",IF(CL17=6,\"июн\",IF(CL17=7,\"июл\",IF(CL17=8,\"авг\",IF(CL17=9,\"сен\",IF(CL17=10,\"окт\",IF(CL17=11,\"ноя\",\"дек\")))))))))))&CL18,IF($Q$16=Lists!$I$19,CL20,IF($Q$16=Lists!$I$20,(INT((CL17-1)/3)+1)&\"кв\"&CL18&\"г\",IF($Q$16=Lists!$I$21,CL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CL20)&\"г.\",\"\")))))))","v":"2027-08-01"},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CM20)=1,\"вс\",IF(WEEKDAY(CM20)=2,\"пн\",IF(WEEKDAY(CM20)=3,\"вт\",IF(WEEKDAY(CM20)=4,\"ср\",IF(WEEKDAY(CM20)=5,\"чт\",IF(WEEKDAY(CM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CM17,MONTH(CM20),$Z18:CM18,YEAR(CM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM17=1,\"янв\",IF(CM17=2,\"фев\",IF(CM17=3,\"мар\",IF(CM17=4,\"апр\",IF(CM17=5,\"май\",IF(CM17=6,\"июн\",IF(CM17=7,\"июл\",IF(CM17=8,\"авг\",IF(CM17=9,\"сен\",IF(CM17=10,\"окт\",IF(CM17=11,\"ноя\",\"дек\")))))))))))&CM18,IF($Q$16=Lists!$I$19,CM20,IF($Q$16=Lists!$I$20,(INT((CM17-1)/3)+1)&\"кв\"&CM18&\"г\",IF($Q$16=Lists!$I$21,CM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CM20)&\"г.\",\"\")))))))","v":"2027-09-01"},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CN20)=1,\"вс\",IF(WEEKDAY(CN20)=2,\"пн\",IF(WEEKDAY(CN20)=3,\"вт\",IF(WEEKDAY(CN20)=4,\"ср\",IF(WEEKDAY(CN20)=5,\"чт\",IF(WEEKDAY(CN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CN17,MONTH(CN20),$Z18:CN18,YEAR(CN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN17=1,\"янв\",IF(CN17=2,\"фев\",IF(CN17=3,\"мар\",IF(CN17=4,\"апр\",IF(CN17=5,\"май\",IF(CN17=6,\"июн\",IF(CN17=7,\"июл\",IF(CN17=8,\"авг\",IF(CN17=9,\"сен\",IF(CN17=10,\"окт\",IF(CN17=11,\"ноя\",\"дек\")))))))))))&CN18,IF($Q$16=Lists!$I$19,CN20,IF($Q$16=Lists!$I$20,(INT((CN17-1)/3)+1)&\"кв\"&CN18&\"г\",IF($Q$16=Lists!$I$21,CN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CN20)&\"г.\",\"\")))))))","v":"2027-10-01"},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CO20)=1,\"вс\",IF(WEEKDAY(CO20)=2,\"пн\",IF(WEEKDAY(CO20)=3,\"вт\",IF(WEEKDAY(CO20)=4,\"ср\",IF(WEEKDAY(CO20)=5,\"чт\",IF(WEEKDAY(CO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CO17,MONTH(CO20),$Z18:CO18,YEAR(CO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO17=1,\"янв\",IF(CO17=2,\"фев\",IF(CO17=3,\"мар\",IF(CO17=4,\"апр\",IF(CO17=5,\"май\",IF(CO17=6,\"июн\",IF(CO17=7,\"июл\",IF(CO17=8,\"авг\",IF(CO17=9,\"сен\",IF(CO17=10,\"окт\",IF(CO17=11,\"ноя\",\"дек\")))))))))))&CO18,IF($Q$16=Lists!$I$19,CO20,IF($Q$16=Lists!$I$20,(INT((CO17-1)/3)+1)&\"кв\"&CO18&\"г\",IF($Q$16=Lists!$I$21,CO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CO20)&\"г.\",\"\")))))))","v":"2027-11-01"},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CP20)=1,\"вс\",IF(WEEKDAY(CP20)=2,\"пн\",IF(WEEKDAY(CP20)=3,\"вт\",IF(WEEKDAY(CP20)=4,\"ср\",IF(WEEKDAY(CP20)=5,\"чт\",IF(WEEKDAY(CP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CP17,MONTH(CP20),$Z18:CP18,YEAR(CP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP17=1,\"янв\",IF(CP17=2,\"фев\",IF(CP17=3,\"мар\",IF(CP17=4,\"апр\",IF(CP17=5,\"май\",IF(CP17=6,\"июн\",IF(CP17=7,\"июл\",IF(CP17=8,\"авг\",IF(CP17=9,\"сен\",IF(CP17=10,\"окт\",IF(CP17=11,\"ноя\",\"дек\")))))))))))&CP18,IF($Q$16=Lists!$I$19,CP20,IF($Q$16=Lists!$I$20,(INT((CP17-1)/3)+1)&\"кв\"&CP18&\"г\",IF($Q$16=Lists!$I$21,CP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CP20)&\"г.\",\"\")))))))","v":"2027-12-01"},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CQ20)=1,\"вс\",IF(WEEKDAY(CQ20)=2,\"пн\",IF(WEEKDAY(CQ20)=3,\"вт\",IF(WEEKDAY(CQ20)=4,\"ср\",IF(WEEKDAY(CQ20)=5,\"чт\",IF(WEEKDAY(CQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CQ17,MONTH(CQ20),$Z18:CQ18,YEAR(CQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ17=1,\"янв\",IF(CQ17=2,\"фев\",IF(CQ17=3,\"мар\",IF(CQ17=4,\"апр\",IF(CQ17=5,\"май\",IF(CQ17=6,\"июн\",IF(CQ17=7,\"июл\",IF(CQ17=8,\"авг\",IF(CQ17=9,\"сен\",IF(CQ17=10,\"окт\",IF(CQ17=11,\"ноя\",\"дек\")))))))))))&CQ18,IF($Q$16=Lists!$I$19,CQ20,IF($Q$16=Lists!$I$20,(INT((CQ17-1)/3)+1)&\"кв\"&CQ18&\"г\",IF($Q$16=Lists!$I$21,CQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CQ20)&\"г.\",\"\")))))))","v":"2028-01-01"},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CR20)=1,\"вс\",IF(WEEKDAY(CR20)=2,\"пн\",IF(WEEKDAY(CR20)=3,\"вт\",IF(WEEKDAY(CR20)=4,\"ср\",IF(WEEKDAY(CR20)=5,\"чт\",IF(WEEKDAY(CR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CR17,MONTH(CR20),$Z18:CR18,YEAR(CR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR17=1,\"янв\",IF(CR17=2,\"фев\",IF(CR17=3,\"мар\",IF(CR17=4,\"апр\",IF(CR17=5,\"май\",IF(CR17=6,\"июн\",IF(CR17=7,\"июл\",IF(CR17=8,\"авг\",IF(CR17=9,\"сен\",IF(CR17=10,\"окт\",IF(CR17=11,\"ноя\",\"дек\")))))))))))&CR18,IF($Q$16=Lists!$I$19,CR20,IF($Q$16=Lists!$I$20,(INT((CR17-1)/3)+1)&\"кв\"&CR18&\"г\",IF($Q$16=Lists!$I$21,CR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CR20)&\"г.\",\"\")))))))","v":"2028-02-01"},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CS20)=1,\"вс\",IF(WEEKDAY(CS20)=2,\"пн\",IF(WEEKDAY(CS20)=3,\"вт\",IF(WEEKDAY(CS20)=4,\"ср\",IF(WEEKDAY(CS20)=5,\"чт\",IF(WEEKDAY(CS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CS17,MONTH(CS20),$Z18:CS18,YEAR(CS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS17=1,\"янв\",IF(CS17=2,\"фев\",IF(CS17=3,\"мар\",IF(CS17=4,\"апр\",IF(CS17=5,\"май\",IF(CS17=6,\"июн\",IF(CS17=7,\"июл\",IF(CS17=8,\"авг\",IF(CS17=9,\"сен\",IF(CS17=10,\"окт\",IF(CS17=11,\"ноя\",\"дек\")))))))))))&CS18,IF($Q$16=Lists!$I$19,CS20,IF($Q$16=Lists!$I$20,(INT((CS17-1)/3)+1)&\"кв\"&CS18&\"г\",IF($Q$16=Lists!$I$21,CS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CS20)&\"г.\",\"\")))))))","v":"2028-03-01"},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CT20)=1,\"вс\",IF(WEEKDAY(CT20)=2,\"пн\",IF(WEEKDAY(CT20)=3,\"вт\",IF(WEEKDAY(CT20)=4,\"ср\",IF(WEEKDAY(CT20)=5,\"чт\",IF(WEEKDAY(CT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CT17,MONTH(CT20),$Z18:CT18,YEAR(CT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT17=1,\"янв\",IF(CT17=2,\"фев\",IF(CT17=3,\"мар\",IF(CT17=4,\"апр\",IF(CT17=5,\"май\",IF(CT17=6,\"июн\",IF(CT17=7,\"июл\",IF(CT17=8,\"авг\",IF(CT17=9,\"сен\",IF(CT17=10,\"окт\",IF(CT17=11,\"ноя\",\"дек\")))))))))))&CT18,IF($Q$16=Lists!$I$19,CT20,IF($Q$16=Lists!$I$20,(INT((CT17-1)/3)+1)&\"кв\"&CT18&\"г\",IF($Q$16=Lists!$I$21,CT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CT20)&\"г.\",\"\")))))))","v":"2028-04-01"},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CU20)=1,\"вс\",IF(WEEKDAY(CU20)=2,\"пн\",IF(WEEKDAY(CU20)=3,\"вт\",IF(WEEKDAY(CU20)=4,\"ср\",IF(WEEKDAY(CU20)=5,\"чт\",IF(WEEKDAY(CU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CU17,MONTH(CU20),$Z18:CU18,YEAR(CU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU17=1,\"янв\",IF(CU17=2,\"фев\",IF(CU17=3,\"мар\",IF(CU17=4,\"апр\",IF(CU17=5,\"май\",IF(CU17=6,\"июн\",IF(CU17=7,\"июл\",IF(CU17=8,\"авг\",IF(CU17=9,\"сен\",IF(CU17=10,\"окт\",IF(CU17=11,\"ноя\",\"дек\")))))))))))&CU18,IF($Q$16=Lists!$I$19,CU20,IF($Q$16=Lists!$I$20,(INT((CU17-1)/3)+1)&\"кв\"&CU18&\"г\",IF($Q$16=Lists!$I$21,CU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CU20)&\"г.\",\"\")))))))","v":"2028-05-01"},{"$f":"IF(CV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CV20)=1,\"вс\",IF(WEEKDAY(CV20)=2,\"пн\",IF(WEEKDAY(CV20)=3,\"вт\",IF(WEEKDAY(CV20)=4,\"ср\",IF(WEEKDAY(CV20)=5,\"чт\",IF(WEEKDAY(CV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CV17,MONTH(CV20),$Z18:CV18,YEAR(CV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CV17=1,\"янв\",IF(CV17=2,\"фев\",IF(CV17=3,\"мар\",IF(CV17=4,\"апр\",IF(CV17=5,\"май\",IF(CV17=6,\"июн\",IF(CV17=7,\"июл\",IF(CV17=8,\"авг\",IF(CV17=9,\"сен\",IF(CV17=10,\"окт\",IF(CV17=11,\"ноя\",\"дек\")))))))))))&CV18,IF($Q$16=Lists!$I$19,CV20,IF($Q$16=Lists!$I$20,(INT((CV17-1)/3)+1)&\"кв\"&CV18&\"г\",IF($Q$16=Lists!$I$21,CV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CV20)&\"г.\",\"\")))))))","v":"2028-06-01"},{"$f":"IF(CW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CW20)=1,\"вс\",IF(WEEKDAY(CW20)=2,\"пн\",IF(WEEKDAY(CW20)=3,\"вт\",IF(WEEKDAY(CW20)=4,\"ср\",IF(WEEKDAY(CW20)=5,\"чт\",IF(WEEKDAY(CW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CW17,MONTH(CW20),$Z18:CW18,YEAR(CW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CW17=1,\"янв\",IF(CW17=2,\"фев\",IF(CW17=3,\"мар\",IF(CW17=4,\"апр\",IF(CW17=5,\"май\",IF(CW17=6,\"июн\",IF(CW17=7,\"июл\",IF(CW17=8,\"авг\",IF(CW17=9,\"сен\",IF(CW17=10,\"окт\",IF(CW17=11,\"ноя\",\"дек\")))))))))))&CW18,IF($Q$16=Lists!$I$19,CW20,IF($Q$16=Lists!$I$20,(INT((CW17-1)/3)+1)&\"кв\"&CW18&\"г\",IF($Q$16=Lists!$I$21,CW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CW20)&\"г.\",\"\")))))))","v":"2028-07-01"},{"$f":"IF(CX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CX20)=1,\"вс\",IF(WEEKDAY(CX20)=2,\"пн\",IF(WEEKDAY(CX20)=3,\"вт\",IF(WEEKDAY(CX20)=4,\"ср\",IF(WEEKDAY(CX20)=5,\"чт\",IF(WEEKDAY(CX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CX17,MONTH(CX20),$Z18:CX18,YEAR(CX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CX17=1,\"янв\",IF(CX17=2,\"фев\",IF(CX17=3,\"мар\",IF(CX17=4,\"апр\",IF(CX17=5,\"май\",IF(CX17=6,\"июн\",IF(CX17=7,\"июл\",IF(CX17=8,\"авг\",IF(CX17=9,\"сен\",IF(CX17=10,\"окт\",IF(CX17=11,\"ноя\",\"дек\")))))))))))&CX18,IF($Q$16=Lists!$I$19,CX20,IF($Q$16=Lists!$I$20,(INT((CX17-1)/3)+1)&\"кв\"&CX18&\"г\",IF($Q$16=Lists!$I$21,CX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CX20)&\"г.\",\"\")))))))","v":"2028-08-01"},{"$f":"IF(CY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CY20)=1,\"вс\",IF(WEEKDAY(CY20)=2,\"пн\",IF(WEEKDAY(CY20)=3,\"вт\",IF(WEEKDAY(CY20)=4,\"ср\",IF(WEEKDAY(CY20)=5,\"чт\",IF(WEEKDAY(CY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CY17,MONTH(CY20),$Z18:CY18,YEAR(CY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CY17=1,\"янв\",IF(CY17=2,\"фев\",IF(CY17=3,\"мар\",IF(CY17=4,\"апр\",IF(CY17=5,\"май\",IF(CY17=6,\"июн\",IF(CY17=7,\"июл\",IF(CY17=8,\"авг\",IF(CY17=9,\"сен\",IF(CY17=10,\"окт\",IF(CY17=11,\"ноя\",\"дек\")))))))))))&CY18,IF($Q$16=Lists!$I$19,CY20,IF($Q$16=Lists!$I$20,(INT((CY17-1)/3)+1)&\"кв\"&CY18&\"г\",IF($Q$16=Lists!$I$21,CY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CY20)&\"г.\",\"\")))))))","v":"2028-09-01"},{"$f":"IF(CZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CZ20)=1,\"вс\",IF(WEEKDAY(CZ20)=2,\"пн\",IF(WEEKDAY(CZ20)=3,\"вт\",IF(WEEKDAY(CZ20)=4,\"ср\",IF(WEEKDAY(CZ20)=5,\"чт\",IF(WEEKDAY(CZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CZ17,MONTH(CZ20),$Z18:CZ18,YEAR(CZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CZ17=1,\"янв\",IF(CZ17=2,\"фев\",IF(CZ17=3,\"мар\",IF(CZ17=4,\"апр\",IF(CZ17=5,\"май\",IF(CZ17=6,\"июн\",IF(CZ17=7,\"июл\",IF(CZ17=8,\"авг\",IF(CZ17=9,\"сен\",IF(CZ17=10,\"окт\",IF(CZ17=11,\"ноя\",\"дек\")))))))))))&CZ18,IF($Q$16=Lists!$I$19,CZ20,IF($Q$16=Lists!$I$20,(INT((CZ17-1)/3)+1)&\"кв\"&CZ18&\"г\",IF($Q$16=Lists!$I$21,CZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CZ20)&\"г.\",\"\")))))))","v":"2028-10-01"},{"$f":"IF(DA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DA20)=1,\"вс\",IF(WEEKDAY(DA20)=2,\"пн\",IF(WEEKDAY(DA20)=3,\"вт\",IF(WEEKDAY(DA20)=4,\"ср\",IF(WEEKDAY(DA20)=5,\"чт\",IF(WEEKDAY(DA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DA17,MONTH(DA20),$Z18:DA18,YEAR(DA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DA17=1,\"янв\",IF(DA17=2,\"фев\",IF(DA17=3,\"мар\",IF(DA17=4,\"апр\",IF(DA17=5,\"май\",IF(DA17=6,\"июн\",IF(DA17=7,\"июл\",IF(DA17=8,\"авг\",IF(DA17=9,\"сен\",IF(DA17=10,\"окт\",IF(DA17=11,\"ноя\",\"дек\")))))))))))&DA18,IF($Q$16=Lists!$I$19,DA20,IF($Q$16=Lists!$I$20,(INT((DA17-1)/3)+1)&\"кв\"&DA18&\"г\",IF($Q$16=Lists!$I$21,DA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DA20)&\"г.\",\"\")))))))","v":"2028-11-01"},{"$f":"IF(DB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DB20)=1,\"вс\",IF(WEEKDAY(DB20)=2,\"пн\",IF(WEEKDAY(DB20)=3,\"вт\",IF(WEEKDAY(DB20)=4,\"ср\",IF(WEEKDAY(DB20)=5,\"чт\",IF(WEEKDAY(DB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DB17,MONTH(DB20),$Z18:DB18,YEAR(DB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DB17=1,\"янв\",IF(DB17=2,\"фев\",IF(DB17=3,\"мар\",IF(DB17=4,\"апр\",IF(DB17=5,\"май\",IF(DB17=6,\"июн\",IF(DB17=7,\"июл\",IF(DB17=8,\"авг\",IF(DB17=9,\"сен\",IF(DB17=10,\"окт\",IF(DB17=11,\"ноя\",\"дек\")))))))))))&DB18,IF($Q$16=Lists!$I$19,DB20,IF($Q$16=Lists!$I$20,(INT((DB17-1)/3)+1)&\"кв\"&DB18&\"г\",IF($Q$16=Lists!$I$21,DB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DB20)&\"г.\",\"\")))))))","v":"2028-12-01"},{"$f":"IF(DC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DC20)=1,\"вс\",IF(WEEKDAY(DC20)=2,\"пн\",IF(WEEKDAY(DC20)=3,\"вт\",IF(WEEKDAY(DC20)=4,\"ср\",IF(WEEKDAY(DC20)=5,\"чт\",IF(WEEKDAY(DC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DC17,MONTH(DC20),$Z18:DC18,YEAR(DC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DC17=1,\"янв\",IF(DC17=2,\"фев\",IF(DC17=3,\"мар\",IF(DC17=4,\"апр\",IF(DC17=5,\"май\",IF(DC17=6,\"июн\",IF(DC17=7,\"июл\",IF(DC17=8,\"авг\",IF(DC17=9,\"сен\",IF(DC17=10,\"окт\",IF(DC17=11,\"ноя\",\"дек\")))))))))))&DC18,IF($Q$16=Lists!$I$19,DC20,IF($Q$16=Lists!$I$20,(INT((DC17-1)/3)+1)&\"кв\"&DC18&\"г\",IF($Q$16=Lists!$I$21,DC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DC20)&\"г.\",\"\")))))))","v":"2029-01-01"},{"$f":"IF(DD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DD20)=1,\"вс\",IF(WEEKDAY(DD20)=2,\"пн\",IF(WEEKDAY(DD20)=3,\"вт\",IF(WEEKDAY(DD20)=4,\"ср\",IF(WEEKDAY(DD20)=5,\"чт\",IF(WEEKDAY(DD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DD17,MONTH(DD20),$Z18:DD18,YEAR(DD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DD17=1,\"янв\",IF(DD17=2,\"фев\",IF(DD17=3,\"мар\",IF(DD17=4,\"апр\",IF(DD17=5,\"май\",IF(DD17=6,\"июн\",IF(DD17=7,\"июл\",IF(DD17=8,\"авг\",IF(DD17=9,\"сен\",IF(DD17=10,\"окт\",IF(DD17=11,\"ноя\",\"дек\")))))))))))&DD18,IF($Q$16=Lists!$I$19,DD20,IF($Q$16=Lists!$I$20,(INT((DD17-1)/3)+1)&\"кв\"&DD18&\"г\",IF($Q$16=Lists!$I$21,DD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DD20)&\"г.\",\"\")))))))","v":"2029-02-01"},{"$f":"IF(DE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DE20)=1,\"вс\",IF(WEEKDAY(DE20)=2,\"пн\",IF(WEEKDAY(DE20)=3,\"вт\",IF(WEEKDAY(DE20)=4,\"ср\",IF(WEEKDAY(DE20)=5,\"чт\",IF(WEEKDAY(DE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DE17,MONTH(DE20),$Z18:DE18,YEAR(DE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DE17=1,\"янв\",IF(DE17=2,\"фев\",IF(DE17=3,\"мар\",IF(DE17=4,\"апр\",IF(DE17=5,\"май\",IF(DE17=6,\"июн\",IF(DE17=7,\"июл\",IF(DE17=8,\"авг\",IF(DE17=9,\"сен\",IF(DE17=10,\"окт\",IF(DE17=11,\"ноя\",\"дек\")))))))))))&DE18,IF($Q$16=Lists!$I$19,DE20,IF($Q$16=Lists!$I$20,(INT((DE17-1)/3)+1)&\"кв\"&DE18&\"г\",IF($Q$16=Lists!$I$21,DE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DE20)&\"г.\",\"\")))))))","v":"2029-03-01"},{"$f":"IF(DF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DF20)=1,\"вс\",IF(WEEKDAY(DF20)=2,\"пн\",IF(WEEKDAY(DF20)=3,\"вт\",IF(WEEKDAY(DF20)=4,\"ср\",IF(WEEKDAY(DF20)=5,\"чт\",IF(WEEKDAY(DF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DF17,MONTH(DF20),$Z18:DF18,YEAR(DF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DF17=1,\"янв\",IF(DF17=2,\"фев\",IF(DF17=3,\"мар\",IF(DF17=4,\"апр\",IF(DF17=5,\"май\",IF(DF17=6,\"июн\",IF(DF17=7,\"июл\",IF(DF17=8,\"авг\",IF(DF17=9,\"сен\",IF(DF17=10,\"окт\",IF(DF17=11,\"ноя\",\"дек\")))))))))))&DF18,IF($Q$16=Lists!$I$19,DF20,IF($Q$16=Lists!$I$20,(INT((DF17-1)/3)+1)&\"кв\"&DF18&\"г\",IF($Q$16=Lists!$I$21,DF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DF20)&\"г.\",\"\")))))))","v":"2029-04-01"},{"$f":"IF(DG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DG20)=1,\"вс\",IF(WEEKDAY(DG20)=2,\"пн\",IF(WEEKDAY(DG20)=3,\"вт\",IF(WEEKDAY(DG20)=4,\"ср\",IF(WEEKDAY(DG20)=5,\"чт\",IF(WEEKDAY(DG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DG17,MONTH(DG20),$Z18:DG18,YEAR(DG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DG17=1,\"янв\",IF(DG17=2,\"фев\",IF(DG17=3,\"мар\",IF(DG17=4,\"апр\",IF(DG17=5,\"май\",IF(DG17=6,\"июн\",IF(DG17=7,\"июл\",IF(DG17=8,\"авг\",IF(DG17=9,\"сен\",IF(DG17=10,\"окт\",IF(DG17=11,\"ноя\",\"дек\")))))))))))&DG18,IF($Q$16=Lists!$I$19,DG20,IF($Q$16=Lists!$I$20,(INT((DG17-1)/3)+1)&\"кв\"&DG18&\"г\",IF($Q$16=Lists!$I$21,DG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DG20)&\"г.\",\"\")))))))","v":"2029-05-01"},{"$f":"IF(DH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DH20)=1,\"вс\",IF(WEEKDAY(DH20)=2,\"пн\",IF(WEEKDAY(DH20)=3,\"вт\",IF(WEEKDAY(DH20)=4,\"ср\",IF(WEEKDAY(DH20)=5,\"чт\",IF(WEEKDAY(DH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DH17,MONTH(DH20),$Z18:DH18,YEAR(DH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DH17=1,\"янв\",IF(DH17=2,\"фев\",IF(DH17=3,\"мар\",IF(DH17=4,\"апр\",IF(DH17=5,\"май\",IF(DH17=6,\"июн\",IF(DH17=7,\"июл\",IF(DH17=8,\"авг\",IF(DH17=9,\"сен\",IF(DH17=10,\"окт\",IF(DH17=11,\"ноя\",\"дек\")))))))))))&DH18,IF($Q$16=Lists!$I$19,DH20,IF($Q$16=Lists!$I$20,(INT((DH17-1)/3)+1)&\"кв\"&DH18&\"г\",IF($Q$16=Lists!$I$21,DH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DH20)&\"г.\",\"\")))))))","v":"2029-06-01"},{"$f":"IF(DI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DI20)=1,\"вс\",IF(WEEKDAY(DI20)=2,\"пн\",IF(WEEKDAY(DI20)=3,\"вт\",IF(WEEKDAY(DI20)=4,\"ср\",IF(WEEKDAY(DI20)=5,\"чт\",IF(WEEKDAY(DI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DI17,MONTH(DI20),$Z18:DI18,YEAR(DI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DI17=1,\"янв\",IF(DI17=2,\"фев\",IF(DI17=3,\"мар\",IF(DI17=4,\"апр\",IF(DI17=5,\"май\",IF(DI17=6,\"июн\",IF(DI17=7,\"июл\",IF(DI17=8,\"авг\",IF(DI17=9,\"сен\",IF(DI17=10,\"окт\",IF(DI17=11,\"ноя\",\"дек\")))))))))))&DI18,IF($Q$16=Lists!$I$19,DI20,IF($Q$16=Lists!$I$20,(INT((DI17-1)/3)+1)&\"кв\"&DI18&\"г\",IF($Q$16=Lists!$I$21,DI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DI20)&\"г.\",\"\")))))))","v":"2029-07-01"},{"$f":"IF(DJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DJ20)=1,\"вс\",IF(WEEKDAY(DJ20)=2,\"пн\",IF(WEEKDAY(DJ20)=3,\"вт\",IF(WEEKDAY(DJ20)=4,\"ср\",IF(WEEKDAY(DJ20)=5,\"чт\",IF(WEEKDAY(DJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DJ17,MONTH(DJ20),$Z18:DJ18,YEAR(DJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DJ17=1,\"янв\",IF(DJ17=2,\"фев\",IF(DJ17=3,\"мар\",IF(DJ17=4,\"апр\",IF(DJ17=5,\"май\",IF(DJ17=6,\"июн\",IF(DJ17=7,\"июл\",IF(DJ17=8,\"авг\",IF(DJ17=9,\"сен\",IF(DJ17=10,\"окт\",IF(DJ17=11,\"ноя\",\"дек\")))))))))))&DJ18,IF($Q$16=Lists!$I$19,DJ20,IF($Q$16=Lists!$I$20,(INT((DJ17-1)/3)+1)&\"кв\"&DJ18&\"г\",IF($Q$16=Lists!$I$21,DJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DJ20)&\"г.\",\"\")))))))","v":"2029-08-01"},{"$f":"IF(DK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DK20)=1,\"вс\",IF(WEEKDAY(DK20)=2,\"пн\",IF(WEEKDAY(DK20)=3,\"вт\",IF(WEEKDAY(DK20)=4,\"ср\",IF(WEEKDAY(DK20)=5,\"чт\",IF(WEEKDAY(DK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DK17,MONTH(DK20),$Z18:DK18,YEAR(DK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DK17=1,\"янв\",IF(DK17=2,\"фев\",IF(DK17=3,\"мар\",IF(DK17=4,\"апр\",IF(DK17=5,\"май\",IF(DK17=6,\"июн\",IF(DK17=7,\"июл\",IF(DK17=8,\"авг\",IF(DK17=9,\"сен\",IF(DK17=10,\"окт\",IF(DK17=11,\"ноя\",\"дек\")))))))))))&DK18,IF($Q$16=Lists!$I$19,DK20,IF($Q$16=Lists!$I$20,(INT((DK17-1)/3)+1)&\"кв\"&DK18&\"г\",IF($Q$16=Lists!$I$21,DK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DK20)&\"г.\",\"\")))))))","v":"2029-09-01"},{"$f":"IF(DL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DL20)=1,\"вс\",IF(WEEKDAY(DL20)=2,\"пн\",IF(WEEKDAY(DL20)=3,\"вт\",IF(WEEKDAY(DL20)=4,\"ср\",IF(WEEKDAY(DL20)=5,\"чт\",IF(WEEKDAY(DL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DL17,MONTH(DL20),$Z18:DL18,YEAR(DL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DL17=1,\"янв\",IF(DL17=2,\"фев\",IF(DL17=3,\"мар\",IF(DL17=4,\"апр\",IF(DL17=5,\"май\",IF(DL17=6,\"июн\",IF(DL17=7,\"июл\",IF(DL17=8,\"авг\",IF(DL17=9,\"сен\",IF(DL17=10,\"окт\",IF(DL17=11,\"ноя\",\"дек\")))))))))))&DL18,IF($Q$16=Lists!$I$19,DL20,IF($Q$16=Lists!$I$20,(INT((DL17-1)/3)+1)&\"кв\"&DL18&\"г\",IF($Q$16=Lists!$I$21,DL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DL20)&\"г.\",\"\")))))))","v":"2029-10-01"},{"$f":"IF(DM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DM20)=1,\"вс\",IF(WEEKDAY(DM20)=2,\"пн\",IF(WEEKDAY(DM20)=3,\"вт\",IF(WEEKDAY(DM20)=4,\"ср\",IF(WEEKDAY(DM20)=5,\"чт\",IF(WEEKDAY(DM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DM17,MONTH(DM20),$Z18:DM18,YEAR(DM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DM17=1,\"янв\",IF(DM17=2,\"фев\",IF(DM17=3,\"мар\",IF(DM17=4,\"апр\",IF(DM17=5,\"май\",IF(DM17=6,\"июн\",IF(DM17=7,\"июл\",IF(DM17=8,\"авг\",IF(DM17=9,\"сен\",IF(DM17=10,\"окт\",IF(DM17=11,\"ноя\",\"дек\")))))))))))&DM18,IF($Q$16=Lists!$I$19,DM20,IF($Q$16=Lists!$I$20,(INT((DM17-1)/3)+1)&\"кв\"&DM18&\"г\",IF($Q$16=Lists!$I$21,DM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DM20)&\"г.\",\"\")))))))","v":"2029-11-01"},{"$f":"IF(DN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DN20)=1,\"вс\",IF(WEEKDAY(DN20)=2,\"пн\",IF(WEEKDAY(DN20)=3,\"вт\",IF(WEEKDAY(DN20)=4,\"ср\",IF(WEEKDAY(DN20)=5,\"чт\",IF(WEEKDAY(DN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DN17,MONTH(DN20),$Z18:DN18,YEAR(DN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DN17=1,\"янв\",IF(DN17=2,\"фев\",IF(DN17=3,\"мар\",IF(DN17=4,\"апр\",IF(DN17=5,\"май\",IF(DN17=6,\"июн\",IF(DN17=7,\"июл\",IF(DN17=8,\"авг\",IF(DN17=9,\"сен\",IF(DN17=10,\"окт\",IF(DN17=11,\"ноя\",\"дек\")))))))))))&DN18,IF($Q$16=Lists!$I$19,DN20,IF($Q$16=Lists!$I$20,(INT((DN17-1)/3)+1)&\"кв\"&DN18&\"г\",IF($Q$16=Lists!$I$21,DN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DN20)&\"г.\",\"\")))))))","v":"2029-12-01"},{"$f":"IF(DO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DO20)=1,\"вс\",IF(WEEKDAY(DO20)=2,\"пн\",IF(WEEKDAY(DO20)=3,\"вт\",IF(WEEKDAY(DO20)=4,\"ср\",IF(WEEKDAY(DO20)=5,\"чт\",IF(WEEKDAY(DO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DO17,MONTH(DO20),$Z18:DO18,YEAR(DO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DO17=1,\"янв\",IF(DO17=2,\"фев\",IF(DO17=3,\"мар\",IF(DO17=4,\"апр\",IF(DO17=5,\"май\",IF(DO17=6,\"июн\",IF(DO17=7,\"июл\",IF(DO17=8,\"авг\",IF(DO17=9,\"сен\",IF(DO17=10,\"окт\",IF(DO17=11,\"ноя\",\"дек\")))))))))))&DO18,IF($Q$16=Lists!$I$19,DO20,IF($Q$16=Lists!$I$20,(INT((DO17-1)/3)+1)&\"кв\"&DO18&\"г\",IF($Q$16=Lists!$I$21,DO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DO20)&\"г.\",\"\")))))))","v":"2030-01-01"},{"$f":"IF(DP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DP20)=1,\"вс\",IF(WEEKDAY(DP20)=2,\"пн\",IF(WEEKDAY(DP20)=3,\"вт\",IF(WEEKDAY(DP20)=4,\"ср\",IF(WEEKDAY(DP20)=5,\"чт\",IF(WEEKDAY(DP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DP17,MONTH(DP20),$Z18:DP18,YEAR(DP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DP17=1,\"янв\",IF(DP17=2,\"фев\",IF(DP17=3,\"мар\",IF(DP17=4,\"апр\",IF(DP17=5,\"май\",IF(DP17=6,\"июн\",IF(DP17=7,\"июл\",IF(DP17=8,\"авг\",IF(DP17=9,\"сен\",IF(DP17=10,\"окт\",IF(DP17=11,\"ноя\",\"дек\")))))))))))&DP18,IF($Q$16=Lists!$I$19,DP20,IF($Q$16=Lists!$I$20,(INT((DP17-1)/3)+1)&\"кв\"&DP18&\"г\",IF($Q$16=Lists!$I$21,DP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DP20)&\"г.\",\"\")))))))","v":"2030-02-01"},{"$f":"IF(DQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DQ20)=1,\"вс\",IF(WEEKDAY(DQ20)=2,\"пн\",IF(WEEKDAY(DQ20)=3,\"вт\",IF(WEEKDAY(DQ20)=4,\"ср\",IF(WEEKDAY(DQ20)=5,\"чт\",IF(WEEKDAY(DQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DQ17,MONTH(DQ20),$Z18:DQ18,YEAR(DQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DQ17=1,\"янв\",IF(DQ17=2,\"фев\",IF(DQ17=3,\"мар\",IF(DQ17=4,\"апр\",IF(DQ17=5,\"май\",IF(DQ17=6,\"июн\",IF(DQ17=7,\"июл\",IF(DQ17=8,\"авг\",IF(DQ17=9,\"сен\",IF(DQ17=10,\"окт\",IF(DQ17=11,\"ноя\",\"дек\")))))))))))&DQ18,IF($Q$16=Lists!$I$19,DQ20,IF($Q$16=Lists!$I$20,(INT((DQ17-1)/3)+1)&\"кв\"&DQ18&\"г\",IF($Q$16=Lists!$I$21,DQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DQ20)&\"г.\",\"\")))))))","v":"2030-03-01"},{"$f":"IF(DR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DR20)=1,\"вс\",IF(WEEKDAY(DR20)=2,\"пн\",IF(WEEKDAY(DR20)=3,\"вт\",IF(WEEKDAY(DR20)=4,\"ср\",IF(WEEKDAY(DR20)=5,\"чт\",IF(WEEKDAY(DR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DR17,MONTH(DR20),$Z18:DR18,YEAR(DR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DR17=1,\"янв\",IF(DR17=2,\"фев\",IF(DR17=3,\"мар\",IF(DR17=4,\"апр\",IF(DR17=5,\"май\",IF(DR17=6,\"июн\",IF(DR17=7,\"июл\",IF(DR17=8,\"авг\",IF(DR17=9,\"сен\",IF(DR17=10,\"окт\",IF(DR17=11,\"ноя\",\"дек\")))))))))))&DR18,IF($Q$16=Lists!$I$19,DR20,IF($Q$16=Lists!$I$20,(INT((DR17-1)/3)+1)&\"кв\"&DR18&\"г\",IF($Q$16=Lists!$I$21,DR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DR20)&\"г.\",\"\")))))))","v":"2030-04-01"},{"$f":"IF(DS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DS20)=1,\"вс\",IF(WEEKDAY(DS20)=2,\"пн\",IF(WEEKDAY(DS20)=3,\"вт\",IF(WEEKDAY(DS20)=4,\"ср\",IF(WEEKDAY(DS20)=5,\"чт\",IF(WEEKDAY(DS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DS17,MONTH(DS20),$Z18:DS18,YEAR(DS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DS17=1,\"янв\",IF(DS17=2,\"фев\",IF(DS17=3,\"мар\",IF(DS17=4,\"апр\",IF(DS17=5,\"май\",IF(DS17=6,\"июн\",IF(DS17=7,\"июл\",IF(DS17=8,\"авг\",IF(DS17=9,\"сен\",IF(DS17=10,\"окт\",IF(DS17=11,\"ноя\",\"дек\")))))))))))&DS18,IF($Q$16=Lists!$I$19,DS20,IF($Q$16=Lists!$I$20,(INT((DS17-1)/3)+1)&\"кв\"&DS18&\"г\",IF($Q$16=Lists!$I$21,DS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DS20)&\"г.\",\"\")))))))","v":"2030-05-01"},{"$f":"IF(DT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DT20)=1,\"вс\",IF(WEEKDAY(DT20)=2,\"пн\",IF(WEEKDAY(DT20)=3,\"вт\",IF(WEEKDAY(DT20)=4,\"ср\",IF(WEEKDAY(DT20)=5,\"чт\",IF(WEEKDAY(DT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DT17,MONTH(DT20),$Z18:DT18,YEAR(DT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DT17=1,\"янв\",IF(DT17=2,\"фев\",IF(DT17=3,\"мар\",IF(DT17=4,\"апр\",IF(DT17=5,\"май\",IF(DT17=6,\"июн\",IF(DT17=7,\"июл\",IF(DT17=8,\"авг\",IF(DT17=9,\"сен\",IF(DT17=10,\"окт\",IF(DT17=11,\"ноя\",\"дек\")))))))))))&DT18,IF($Q$16=Lists!$I$19,DT20,IF($Q$16=Lists!$I$20,(INT((DT17-1)/3)+1)&\"кв\"&DT18&\"г\",IF($Q$16=Lists!$I$21,DT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DT20)&\"г.\",\"\")))))))","v":"2030-06-01"},{"$f":"IF(DU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DU20)=1,\"вс\",IF(WEEKDAY(DU20)=2,\"пн\",IF(WEEKDAY(DU20)=3,\"вт\",IF(WEEKDAY(DU20)=4,\"ср\",IF(WEEKDAY(DU20)=5,\"чт\",IF(WEEKDAY(DU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DU17,MONTH(DU20),$Z18:DU18,YEAR(DU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DU17=1,\"янв\",IF(DU17=2,\"фев\",IF(DU17=3,\"мар\",IF(DU17=4,\"апр\",IF(DU17=5,\"май\",IF(DU17=6,\"июн\",IF(DU17=7,\"июл\",IF(DU17=8,\"авг\",IF(DU17=9,\"сен\",IF(DU17=10,\"окт\",IF(DU17=11,\"ноя\",\"дек\")))))))))))&DU18,IF($Q$16=Lists!$I$19,DU20,IF($Q$16=Lists!$I$20,(INT((DU17-1)/3)+1)&\"кв\"&DU18&\"г\",IF($Q$16=Lists!$I$21,DU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DU20)&\"г.\",\"\")))))))","v":"2030-07-01"},{"$f":"IF(DV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DV20)=1,\"вс\",IF(WEEKDAY(DV20)=2,\"пн\",IF(WEEKDAY(DV20)=3,\"вт\",IF(WEEKDAY(DV20)=4,\"ср\",IF(WEEKDAY(DV20)=5,\"чт\",IF(WEEKDAY(DV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DV17,MONTH(DV20),$Z18:DV18,YEAR(DV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DV17=1,\"янв\",IF(DV17=2,\"фев\",IF(DV17=3,\"мар\",IF(DV17=4,\"апр\",IF(DV17=5,\"май\",IF(DV17=6,\"июн\",IF(DV17=7,\"июл\",IF(DV17=8,\"авг\",IF(DV17=9,\"сен\",IF(DV17=10,\"окт\",IF(DV17=11,\"ноя\",\"дек\")))))))))))&DV18,IF($Q$16=Lists!$I$19,DV20,IF($Q$16=Lists!$I$20,(INT((DV17-1)/3)+1)&\"кв\"&DV18&\"г\",IF($Q$16=Lists!$I$21,DV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DV20)&\"г.\",\"\")))))))","v":"2030-08-01"},{"$f":"IF(DW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DW20)=1,\"вс\",IF(WEEKDAY(DW20)=2,\"пн\",IF(WEEKDAY(DW20)=3,\"вт\",IF(WEEKDAY(DW20)=4,\"ср\",IF(WEEKDAY(DW20)=5,\"чт\",IF(WEEKDAY(DW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DW17,MONTH(DW20),$Z18:DW18,YEAR(DW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DW17=1,\"янв\",IF(DW17=2,\"фев\",IF(DW17=3,\"мар\",IF(DW17=4,\"апр\",IF(DW17=5,\"май\",IF(DW17=6,\"июн\",IF(DW17=7,\"июл\",IF(DW17=8,\"авг\",IF(DW17=9,\"сен\",IF(DW17=10,\"окт\",IF(DW17=11,\"ноя\",\"дек\")))))))))))&DW18,IF($Q$16=Lists!$I$19,DW20,IF($Q$16=Lists!$I$20,(INT((DW17-1)/3)+1)&\"кв\"&DW18&\"г\",IF($Q$16=Lists!$I$21,DW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DW20)&\"г.\",\"\")))))))","v":"2030-09-01"},{"$f":"IF(DX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DX20)=1,\"вс\",IF(WEEKDAY(DX20)=2,\"пн\",IF(WEEKDAY(DX20)=3,\"вт\",IF(WEEKDAY(DX20)=4,\"ср\",IF(WEEKDAY(DX20)=5,\"чт\",IF(WEEKDAY(DX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DX17,MONTH(DX20),$Z18:DX18,YEAR(DX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DX17=1,\"янв\",IF(DX17=2,\"фев\",IF(DX17=3,\"мар\",IF(DX17=4,\"апр\",IF(DX17=5,\"май\",IF(DX17=6,\"июн\",IF(DX17=7,\"июл\",IF(DX17=8,\"авг\",IF(DX17=9,\"сен\",IF(DX17=10,\"окт\",IF(DX17=11,\"ноя\",\"дек\")))))))))))&DX18,IF($Q$16=Lists!$I$19,DX20,IF($Q$16=Lists!$I$20,(INT((DX17-1)/3)+1)&\"кв\"&DX18&\"г\",IF($Q$16=Lists!$I$21,DX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DX20)&\"г.\",\"\")))))))","v":"2030-10-01"},{"$f":"IF(DY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DY20)=1,\"вс\",IF(WEEKDAY(DY20)=2,\"пн\",IF(WEEKDAY(DY20)=3,\"вт\",IF(WEEKDAY(DY20)=4,\"ср\",IF(WEEKDAY(DY20)=5,\"чт\",IF(WEEKDAY(DY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DY17,MONTH(DY20),$Z18:DY18,YEAR(DY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DY17=1,\"янв\",IF(DY17=2,\"фев\",IF(DY17=3,\"мар\",IF(DY17=4,\"апр\",IF(DY17=5,\"май\",IF(DY17=6,\"июн\",IF(DY17=7,\"июл\",IF(DY17=8,\"авг\",IF(DY17=9,\"сен\",IF(DY17=10,\"окт\",IF(DY17=11,\"ноя\",\"дек\")))))))))))&DY18,IF($Q$16=Lists!$I$19,DY20,IF($Q$16=Lists!$I$20,(INT((DY17-1)/3)+1)&\"кв\"&DY18&\"г\",IF($Q$16=Lists!$I$21,DY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DY20)&\"г.\",\"\")))))))","v":"2030-11-01"},{"$f":"IF(DZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(DZ20)=1,\"вс\",IF(WEEKDAY(DZ20)=2,\"пн\",IF(WEEKDAY(DZ20)=3,\"вт\",IF(WEEKDAY(DZ20)=4,\"ср\",IF(WEEKDAY(DZ20)=5,\"чт\",IF(WEEKDAY(DZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:DZ17,MONTH(DZ20),$Z18:DZ18,YEAR(DZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(DZ17=1,\"янв\",IF(DZ17=2,\"фев\",IF(DZ17=3,\"мар\",IF(DZ17=4,\"апр\",IF(DZ17=5,\"май\",IF(DZ17=6,\"июн\",IF(DZ17=7,\"июл\",IF(DZ17=8,\"авг\",IF(DZ17=9,\"сен\",IF(DZ17=10,\"окт\",IF(DZ17=11,\"ноя\",\"дек\")))))))))))&DZ18,IF($Q$16=Lists!$I$19,DZ20,IF($Q$16=Lists!$I$20,(INT((DZ17-1)/3)+1)&\"кв\"&DZ18&\"г\",IF($Q$16=Lists!$I$21,DZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(DZ20)&\"г.\",\"\")))))))","v":"2030-12-01"},{"$f":"IF(EA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EA20)=1,\"вс\",IF(WEEKDAY(EA20)=2,\"пн\",IF(WEEKDAY(EA20)=3,\"вт\",IF(WEEKDAY(EA20)=4,\"ср\",IF(WEEKDAY(EA20)=5,\"чт\",IF(WEEKDAY(EA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EA17,MONTH(EA20),$Z18:EA18,YEAR(EA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EA17=1,\"янв\",IF(EA17=2,\"фев\",IF(EA17=3,\"мар\",IF(EA17=4,\"апр\",IF(EA17=5,\"май\",IF(EA17=6,\"июн\",IF(EA17=7,\"июл\",IF(EA17=8,\"авг\",IF(EA17=9,\"сен\",IF(EA17=10,\"окт\",IF(EA17=11,\"ноя\",\"дек\")))))))))))&EA18,IF($Q$16=Lists!$I$19,EA20,IF($Q$16=Lists!$I$20,(INT((EA17-1)/3)+1)&\"кв\"&EA18&\"г\",IF($Q$16=Lists!$I$21,EA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EA20)&\"г.\",\"\")))))))","v":"2031-01-01"},{"$f":"IF(EB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EB20)=1,\"вс\",IF(WEEKDAY(EB20)=2,\"пн\",IF(WEEKDAY(EB20)=3,\"вт\",IF(WEEKDAY(EB20)=4,\"ср\",IF(WEEKDAY(EB20)=5,\"чт\",IF(WEEKDAY(EB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EB17,MONTH(EB20),$Z18:EB18,YEAR(EB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EB17=1,\"янв\",IF(EB17=2,\"фев\",IF(EB17=3,\"мар\",IF(EB17=4,\"апр\",IF(EB17=5,\"май\",IF(EB17=6,\"июн\",IF(EB17=7,\"июл\",IF(EB17=8,\"авг\",IF(EB17=9,\"сен\",IF(EB17=10,\"окт\",IF(EB17=11,\"ноя\",\"дек\")))))))))))&EB18,IF($Q$16=Lists!$I$19,EB20,IF($Q$16=Lists!$I$20,(INT((EB17-1)/3)+1)&\"кв\"&EB18&\"г\",IF($Q$16=Lists!$I$21,EB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EB20)&\"г.\",\"\")))))))","v":"2031-02-01"},{"$f":"IF(EC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EC20)=1,\"вс\",IF(WEEKDAY(EC20)=2,\"пн\",IF(WEEKDAY(EC20)=3,\"вт\",IF(WEEKDAY(EC20)=4,\"ср\",IF(WEEKDAY(EC20)=5,\"чт\",IF(WEEKDAY(EC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EC17,MONTH(EC20),$Z18:EC18,YEAR(EC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EC17=1,\"янв\",IF(EC17=2,\"фев\",IF(EC17=3,\"мар\",IF(EC17=4,\"апр\",IF(EC17=5,\"май\",IF(EC17=6,\"июн\",IF(EC17=7,\"июл\",IF(EC17=8,\"авг\",IF(EC17=9,\"сен\",IF(EC17=10,\"окт\",IF(EC17=11,\"ноя\",\"дек\")))))))))))&EC18,IF($Q$16=Lists!$I$19,EC20,IF($Q$16=Lists!$I$20,(INT((EC17-1)/3)+1)&\"кв\"&EC18&\"г\",IF($Q$16=Lists!$I$21,EC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EC20)&\"г.\",\"\")))))))","v":"2031-03-01"},{"$f":"IF(ED20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(ED20)=1,\"вс\",IF(WEEKDAY(ED20)=2,\"пн\",IF(WEEKDAY(ED20)=3,\"вт\",IF(WEEKDAY(ED20)=4,\"ср\",IF(WEEKDAY(ED20)=5,\"чт\",IF(WEEKDAY(ED20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:ED17,MONTH(ED20),$Z18:ED18,YEAR(ED20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(ED17=1,\"янв\",IF(ED17=2,\"фев\",IF(ED17=3,\"мар\",IF(ED17=4,\"апр\",IF(ED17=5,\"май\",IF(ED17=6,\"июн\",IF(ED17=7,\"июл\",IF(ED17=8,\"авг\",IF(ED17=9,\"сен\",IF(ED17=10,\"окт\",IF(ED17=11,\"ноя\",\"дек\")))))))))))&ED18,IF($Q$16=Lists!$I$19,ED20,IF($Q$16=Lists!$I$20,(INT((ED17-1)/3)+1)&\"кв\"&ED18&\"г\",IF($Q$16=Lists!$I$21,ED16&\" год\",IF($Q$16=Lists!$I$22,YEAR(ED20)&\"г.\",\"\")))))))","v":"2031-04-01"},{"$f":"IF(EE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EE20)=1,\"вс\",IF(WEEKDAY(EE20)=2,\"пн\",IF(WEEKDAY(EE20)=3,\"вт\",IF(WEEKDAY(EE20)=4,\"ср\",IF(WEEKDAY(EE20)=5,\"чт\",IF(WEEKDAY(EE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EE17,MONTH(EE20),$Z18:EE18,YEAR(EE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EE17=1,\"янв\",IF(EE17=2,\"фев\",IF(EE17=3,\"мар\",IF(EE17=4,\"апр\",IF(EE17=5,\"май\",IF(EE17=6,\"июн\",IF(EE17=7,\"июл\",IF(EE17=8,\"авг\",IF(EE17=9,\"сен\",IF(EE17=10,\"окт\",IF(EE17=11,\"ноя\",\"дек\")))))))))))&EE18,IF($Q$16=Lists!$I$19,EE20,IF($Q$16=Lists!$I$20,(INT((EE17-1)/3)+1)&\"кв\"&EE18&\"г\",IF($Q$16=Lists!$I$21,EE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EE20)&\"г.\",\"\")))))))","v":"2031-05-01"},{"$f":"IF(EF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EF20)=1,\"вс\",IF(WEEKDAY(EF20)=2,\"пн\",IF(WEEKDAY(EF20)=3,\"вт\",IF(WEEKDAY(EF20)=4,\"ср\",IF(WEEKDAY(EF20)=5,\"чт\",IF(WEEKDAY(EF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EF17,MONTH(EF20),$Z18:EF18,YEAR(EF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EF17=1,\"янв\",IF(EF17=2,\"фев\",IF(EF17=3,\"мар\",IF(EF17=4,\"апр\",IF(EF17=5,\"май\",IF(EF17=6,\"июн\",IF(EF17=7,\"июл\",IF(EF17=8,\"авг\",IF(EF17=9,\"сен\",IF(EF17=10,\"окт\",IF(EF17=11,\"ноя\",\"дек\")))))))))))&EF18,IF($Q$16=Lists!$I$19,EF20,IF($Q$16=Lists!$I$20,(INT((EF17-1)/3)+1)&\"кв\"&EF18&\"г\",IF($Q$16=Lists!$I$21,EF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EF20)&\"г.\",\"\")))))))","v":"2031-06-01"},{"$f":"IF(EG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EG20)=1,\"вс\",IF(WEEKDAY(EG20)=2,\"пн\",IF(WEEKDAY(EG20)=3,\"вт\",IF(WEEKDAY(EG20)=4,\"ср\",IF(WEEKDAY(EG20)=5,\"чт\",IF(WEEKDAY(EG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EG17,MONTH(EG20),$Z18:EG18,YEAR(EG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EG17=1,\"янв\",IF(EG17=2,\"фев\",IF(EG17=3,\"мар\",IF(EG17=4,\"апр\",IF(EG17=5,\"май\",IF(EG17=6,\"июн\",IF(EG17=7,\"июл\",IF(EG17=8,\"авг\",IF(EG17=9,\"сен\",IF(EG17=10,\"окт\",IF(EG17=11,\"ноя\",\"дек\")))))))))))&EG18,IF($Q$16=Lists!$I$19,EG20,IF($Q$16=Lists!$I$20,(INT((EG17-1)/3)+1)&\"кв\"&EG18&\"г\",IF($Q$16=Lists!$I$21,EG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EG20)&\"г.\",\"\")))))))","v":"2031-07-01"},{"$f":"IF(EH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EH20)=1,\"вс\",IF(WEEKDAY(EH20)=2,\"пн\",IF(WEEKDAY(EH20)=3,\"вт\",IF(WEEKDAY(EH20)=4,\"ср\",IF(WEEKDAY(EH20)=5,\"чт\",IF(WEEKDAY(EH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EH17,MONTH(EH20),$Z18:EH18,YEAR(EH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EH17=1,\"янв\",IF(EH17=2,\"фев\",IF(EH17=3,\"мар\",IF(EH17=4,\"апр\",IF(EH17=5,\"май\",IF(EH17=6,\"июн\",IF(EH17=7,\"июл\",IF(EH17=8,\"авг\",IF(EH17=9,\"сен\",IF(EH17=10,\"окт\",IF(EH17=11,\"ноя\",\"дек\")))))))))))&EH18,IF($Q$16=Lists!$I$19,EH20,IF($Q$16=Lists!$I$20,(INT((EH17-1)/3)+1)&\"кв\"&EH18&\"г\",IF($Q$16=Lists!$I$21,EH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EH20)&\"г.\",\"\")))))))","v":"2031-08-01"},{"$f":"IF(EI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EI20)=1,\"вс\",IF(WEEKDAY(EI20)=2,\"пн\",IF(WEEKDAY(EI20)=3,\"вт\",IF(WEEKDAY(EI20)=4,\"ср\",IF(WEEKDAY(EI20)=5,\"чт\",IF(WEEKDAY(EI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EI17,MONTH(EI20),$Z18:EI18,YEAR(EI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EI17=1,\"янв\",IF(EI17=2,\"фев\",IF(EI17=3,\"мар\",IF(EI17=4,\"апр\",IF(EI17=5,\"май\",IF(EI17=6,\"июн\",IF(EI17=7,\"июл\",IF(EI17=8,\"авг\",IF(EI17=9,\"сен\",IF(EI17=10,\"окт\",IF(EI17=11,\"ноя\",\"дек\")))))))))))&EI18,IF($Q$16=Lists!$I$19,EI20,IF($Q$16=Lists!$I$20,(INT((EI17-1)/3)+1)&\"кв\"&EI18&\"г\",IF($Q$16=Lists!$I$21,EI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EI20)&\"г.\",\"\")))))))","v":"2031-09-01"},{"$f":"IF(EJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EJ20)=1,\"вс\",IF(WEEKDAY(EJ20)=2,\"пн\",IF(WEEKDAY(EJ20)=3,\"вт\",IF(WEEKDAY(EJ20)=4,\"ср\",IF(WEEKDAY(EJ20)=5,\"чт\",IF(WEEKDAY(EJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EJ17,MONTH(EJ20),$Z18:EJ18,YEAR(EJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EJ17=1,\"янв\",IF(EJ17=2,\"фев\",IF(EJ17=3,\"мар\",IF(EJ17=4,\"апр\",IF(EJ17=5,\"май\",IF(EJ17=6,\"июн\",IF(EJ17=7,\"июл\",IF(EJ17=8,\"авг\",IF(EJ17=9,\"сен\",IF(EJ17=10,\"окт\",IF(EJ17=11,\"ноя\",\"дек\")))))))))))&EJ18,IF($Q$16=Lists!$I$19,EJ20,IF($Q$16=Lists!$I$20,(INT((EJ17-1)/3)+1)&\"кв\"&EJ18&\"г\",IF($Q$16=Lists!$I$21,EJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EJ20)&\"г.\",\"\")))))))","v":"2031-10-01"},{"$f":"IF(EK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EK20)=1,\"вс\",IF(WEEKDAY(EK20)=2,\"пн\",IF(WEEKDAY(EK20)=3,\"вт\",IF(WEEKDAY(EK20)=4,\"ср\",IF(WEEKDAY(EK20)=5,\"чт\",IF(WEEKDAY(EK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EK17,MONTH(EK20),$Z18:EK18,YEAR(EK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EK17=1,\"янв\",IF(EK17=2,\"фев\",IF(EK17=3,\"мар\",IF(EK17=4,\"апр\",IF(EK17=5,\"май\",IF(EK17=6,\"июн\",IF(EK17=7,\"июл\",IF(EK17=8,\"авг\",IF(EK17=9,\"сен\",IF(EK17=10,\"окт\",IF(EK17=11,\"ноя\",\"дек\")))))))))))&EK18,IF($Q$16=Lists!$I$19,EK20,IF($Q$16=Lists!$I$20,(INT((EK17-1)/3)+1)&\"кв\"&EK18&\"г\",IF($Q$16=Lists!$I$21,EK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EK20)&\"г.\",\"\")))))))","v":"2031-11-01"},{"$f":"IF(EL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EL20)=1,\"вс\",IF(WEEKDAY(EL20)=2,\"пн\",IF(WEEKDAY(EL20)=3,\"вт\",IF(WEEKDAY(EL20)=4,\"ср\",IF(WEEKDAY(EL20)=5,\"чт\",IF(WEEKDAY(EL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EL17,MONTH(EL20),$Z18:EL18,YEAR(EL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EL17=1,\"янв\",IF(EL17=2,\"фев\",IF(EL17=3,\"мар\",IF(EL17=4,\"апр\",IF(EL17=5,\"май\",IF(EL17=6,\"июн\",IF(EL17=7,\"июл\",IF(EL17=8,\"авг\",IF(EL17=9,\"сен\",IF(EL17=10,\"окт\",IF(EL17=11,\"ноя\",\"дек\")))))))))))&EL18,IF($Q$16=Lists!$I$19,EL20,IF($Q$16=Lists!$I$20,(INT((EL17-1)/3)+1)&\"кв\"&EL18&\"г\",IF($Q$16=Lists!$I$21,EL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EL20)&\"г.\",\"\")))))))","v":"2031-12-01"},{"$f":"IF(EM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EM20)=1,\"вс\",IF(WEEKDAY(EM20)=2,\"пн\",IF(WEEKDAY(EM20)=3,\"вт\",IF(WEEKDAY(EM20)=4,\"ср\",IF(WEEKDAY(EM20)=5,\"чт\",IF(WEEKDAY(EM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EM17,MONTH(EM20),$Z18:EM18,YEAR(EM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EM17=1,\"янв\",IF(EM17=2,\"фев\",IF(EM17=3,\"мар\",IF(EM17=4,\"апр\",IF(EM17=5,\"май\",IF(EM17=6,\"июн\",IF(EM17=7,\"июл\",IF(EM17=8,\"авг\",IF(EM17=9,\"сен\",IF(EM17=10,\"окт\",IF(EM17=11,\"ноя\",\"дек\")))))))))))&EM18,IF($Q$16=Lists!$I$19,EM20,IF($Q$16=Lists!$I$20,(INT((EM17-1)/3)+1)&\"кв\"&EM18&\"г\",IF($Q$16=Lists!$I$21,EM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EM20)&\"г.\",\"\")))))))","v":"2032-01-01"},{"$f":"IF(EN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EN20)=1,\"вс\",IF(WEEKDAY(EN20)=2,\"пн\",IF(WEEKDAY(EN20)=3,\"вт\",IF(WEEKDAY(EN20)=4,\"ср\",IF(WEEKDAY(EN20)=5,\"чт\",IF(WEEKDAY(EN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EN17,MONTH(EN20),$Z18:EN18,YEAR(EN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EN17=1,\"янв\",IF(EN17=2,\"фев\",IF(EN17=3,\"мар\",IF(EN17=4,\"апр\",IF(EN17=5,\"май\",IF(EN17=6,\"июн\",IF(EN17=7,\"июл\",IF(EN17=8,\"авг\",IF(EN17=9,\"сен\",IF(EN17=10,\"окт\",IF(EN17=11,\"ноя\",\"дек\")))))))))))&EN18,IF($Q$16=Lists!$I$19,EN20,IF($Q$16=Lists!$I$20,(INT((EN17-1)/3)+1)&\"кв\"&EN18&\"г\",IF($Q$16=Lists!$I$21,EN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EN20)&\"г.\",\"\")))))))","v":"2032-02-01"},{"$f":"IF(EO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EO20)=1,\"вс\",IF(WEEKDAY(EO20)=2,\"пн\",IF(WEEKDAY(EO20)=3,\"вт\",IF(WEEKDAY(EO20)=4,\"ср\",IF(WEEKDAY(EO20)=5,\"чт\",IF(WEEKDAY(EO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EO17,MONTH(EO20),$Z18:EO18,YEAR(EO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EO17=1,\"янв\",IF(EO17=2,\"фев\",IF(EO17=3,\"мар\",IF(EO17=4,\"апр\",IF(EO17=5,\"май\",IF(EO17=6,\"июн\",IF(EO17=7,\"июл\",IF(EO17=8,\"авг\",IF(EO17=9,\"сен\",IF(EO17=10,\"окт\",IF(EO17=11,\"ноя\",\"дек\")))))))))))&EO18,IF($Q$16=Lists!$I$19,EO20,IF($Q$16=Lists!$I$20,(INT((EO17-1)/3)+1)&\"кв\"&EO18&\"г\",IF($Q$16=Lists!$I$21,EO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EO20)&\"г.\",\"\")))))))","v":"2032-03-01"},{"$f":"IF(EP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EP20)=1,\"вс\",IF(WEEKDAY(EP20)=2,\"пн\",IF(WEEKDAY(EP20)=3,\"вт\",IF(WEEKDAY(EP20)=4,\"ср\",IF(WEEKDAY(EP20)=5,\"чт\",IF(WEEKDAY(EP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EP17,MONTH(EP20),$Z18:EP18,YEAR(EP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EP17=1,\"янв\",IF(EP17=2,\"фев\",IF(EP17=3,\"мар\",IF(EP17=4,\"апр\",IF(EP17=5,\"май\",IF(EP17=6,\"июн\",IF(EP17=7,\"июл\",IF(EP17=8,\"авг\",IF(EP17=9,\"сен\",IF(EP17=10,\"окт\",IF(EP17=11,\"ноя\",\"дек\")))))))))))&EP18,IF($Q$16=Lists!$I$19,EP20,IF($Q$16=Lists!$I$20,(INT((EP17-1)/3)+1)&\"кв\"&EP18&\"г\",IF($Q$16=Lists!$I$21,EP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EP20)&\"г.\",\"\")))))))","v":"2032-04-01"},{"$f":"IF(EQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EQ20)=1,\"вс\",IF(WEEKDAY(EQ20)=2,\"пн\",IF(WEEKDAY(EQ20)=3,\"вт\",IF(WEEKDAY(EQ20)=4,\"ср\",IF(WEEKDAY(EQ20)=5,\"чт\",IF(WEEKDAY(EQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EQ17,MONTH(EQ20),$Z18:EQ18,YEAR(EQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EQ17=1,\"янв\",IF(EQ17=2,\"фев\",IF(EQ17=3,\"мар\",IF(EQ17=4,\"апр\",IF(EQ17=5,\"май\",IF(EQ17=6,\"июн\",IF(EQ17=7,\"июл\",IF(EQ17=8,\"авг\",IF(EQ17=9,\"сен\",IF(EQ17=10,\"окт\",IF(EQ17=11,\"ноя\",\"дек\")))))))))))&EQ18,IF($Q$16=Lists!$I$19,EQ20,IF($Q$16=Lists!$I$20,(INT((EQ17-1)/3)+1)&\"кв\"&EQ18&\"г\",IF($Q$16=Lists!$I$21,EQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EQ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(ER20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(ER20)=1,\"вс\",IF(WEEKDAY(ER20)=2,\"пн\",IF(WEEKDAY(ER20)=3,\"вт\",IF(WEEKDAY(ER20)=4,\"ср\",IF(WEEKDAY(ER20)=5,\"чт\",IF(WEEKDAY(ER20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:ER17,MONTH(ER20),$Z18:ER18,YEAR(ER20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(ER17=1,\"янв\",IF(ER17=2,\"фев\",IF(ER17=3,\"мар\",IF(ER17=4,\"апр\",IF(ER17=5,\"май\",IF(ER17=6,\"июн\",IF(ER17=7,\"июл\",IF(ER17=8,\"авг\",IF(ER17=9,\"сен\",IF(ER17=10,\"окт\",IF(ER17=11,\"ноя\",\"дек\")))))))))))&ER18,IF($Q$16=Lists!$I$19,ER20,IF($Q$16=Lists!$I$20,(INT((ER17-1)/3)+1)&\"кв\"&ER18&\"г\",IF($Q$16=Lists!$I$21,ER16&\" год\",IF($Q$16=Lists!$I$22,YEAR(ER20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(ES20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(ES20)=1,\"вс\",IF(WEEKDAY(ES20)=2,\"пн\",IF(WEEKDAY(ES20)=3,\"вт\",IF(WEEKDAY(ES20)=4,\"ср\",IF(WEEKDAY(ES20)=5,\"чт\",IF(WEEKDAY(ES20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:ES17,MONTH(ES20),$Z18:ES18,YEAR(ES20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(ES17=1,\"янв\",IF(ES17=2,\"фев\",IF(ES17=3,\"мар\",IF(ES17=4,\"апр\",IF(ES17=5,\"май\",IF(ES17=6,\"июн\",IF(ES17=7,\"июл\",IF(ES17=8,\"авг\",IF(ES17=9,\"сен\",IF(ES17=10,\"окт\",IF(ES17=11,\"ноя\",\"дек\")))))))))))&ES18,IF($Q$16=Lists!$I$19,ES20,IF($Q$16=Lists!$I$20,(INT((ES17-1)/3)+1)&\"кв\"&ES18&\"г\",IF($Q$16=Lists!$I$21,ES16&\" год\",IF($Q$16=Lists!$I$22,YEAR(ES20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(ET20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(ET20)=1,\"вс\",IF(WEEKDAY(ET20)=2,\"пн\",IF(WEEKDAY(ET20)=3,\"вт\",IF(WEEKDAY(ET20)=4,\"ср\",IF(WEEKDAY(ET20)=5,\"чт\",IF(WEEKDAY(ET20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:ET17,MONTH(ET20),$Z18:ET18,YEAR(ET20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(ET17=1,\"янв\",IF(ET17=2,\"фев\",IF(ET17=3,\"мар\",IF(ET17=4,\"апр\",IF(ET17=5,\"май\",IF(ET17=6,\"июн\",IF(ET17=7,\"июл\",IF(ET17=8,\"авг\",IF(ET17=9,\"сен\",IF(ET17=10,\"окт\",IF(ET17=11,\"ноя\",\"дек\")))))))))))&ET18,IF($Q$16=Lists!$I$19,ET20,IF($Q$16=Lists!$I$20,(INT((ET17-1)/3)+1)&\"кв\"&ET18&\"г\",IF($Q$16=Lists!$I$21,ET16&\" год\",IF($Q$16=Lists!$I$22,YEAR(ET20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EU20)=1,\"вс\",IF(WEEKDAY(EU20)=2,\"пн\",IF(WEEKDAY(EU20)=3,\"вт\",IF(WEEKDAY(EU20)=4,\"ср\",IF(WEEKDAY(EU20)=5,\"чт\",IF(WEEKDAY(EU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EU17,MONTH(EU20),$Z18:EU18,YEAR(EU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EU17=1,\"янв\",IF(EU17=2,\"фев\",IF(EU17=3,\"мар\",IF(EU17=4,\"апр\",IF(EU17=5,\"май\",IF(EU17=6,\"июн\",IF(EU17=7,\"июл\",IF(EU17=8,\"авг\",IF(EU17=9,\"сен\",IF(EU17=10,\"окт\",IF(EU17=11,\"ноя\",\"дек\")))))))))))&EU18,IF($Q$16=Lists!$I$19,EU20,IF($Q$16=Lists!$I$20,(INT((EU17-1)/3)+1)&\"кв\"&EU18&\"г\",IF($Q$16=Lists!$I$21,EU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EU20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EV20)=1,\"вс\",IF(WEEKDAY(EV20)=2,\"пн\",IF(WEEKDAY(EV20)=3,\"вт\",IF(WEEKDAY(EV20)=4,\"ср\",IF(WEEKDAY(EV20)=5,\"чт\",IF(WEEKDAY(EV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EV17,MONTH(EV20),$Z18:EV18,YEAR(EV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EV17=1,\"янв\",IF(EV17=2,\"фев\",IF(EV17=3,\"мар\",IF(EV17=4,\"апр\",IF(EV17=5,\"май\",IF(EV17=6,\"июн\",IF(EV17=7,\"июл\",IF(EV17=8,\"авг\",IF(EV17=9,\"сен\",IF(EV17=10,\"окт\",IF(EV17=11,\"ноя\",\"дек\")))))))))))&EV18,IF($Q$16=Lists!$I$19,EV20,IF($Q$16=Lists!$I$20,(INT((EV17-1)/3)+1)&\"кв\"&EV18&\"г\",IF($Q$16=Lists!$I$21,EV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EV20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EW20)=1,\"вс\",IF(WEEKDAY(EW20)=2,\"пн\",IF(WEEKDAY(EW20)=3,\"вт\",IF(WEEKDAY(EW20)=4,\"ср\",IF(WEEKDAY(EW20)=5,\"чт\",IF(WEEKDAY(EW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EW17,MONTH(EW20),$Z18:EW18,YEAR(EW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EW17=1,\"янв\",IF(EW17=2,\"фев\",IF(EW17=3,\"мар\",IF(EW17=4,\"апр\",IF(EW17=5,\"май\",IF(EW17=6,\"июн\",IF(EW17=7,\"июл\",IF(EW17=8,\"авг\",IF(EW17=9,\"сен\",IF(EW17=10,\"окт\",IF(EW17=11,\"ноя\",\"дек\")))))))))))&EW18,IF($Q$16=Lists!$I$19,EW20,IF($Q$16=Lists!$I$20,(INT((EW17-1)/3)+1)&\"кв\"&EW18&\"г\",IF($Q$16=Lists!$I$21,EW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EW20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EX20)=1,\"вс\",IF(WEEKDAY(EX20)=2,\"пн\",IF(WEEKDAY(EX20)=3,\"вт\",IF(WEEKDAY(EX20)=4,\"ср\",IF(WEEKDAY(EX20)=5,\"чт\",IF(WEEKDAY(EX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EX17,MONTH(EX20),$Z18:EX18,YEAR(EX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EX17=1,\"янв\",IF(EX17=2,\"фев\",IF(EX17=3,\"мар\",IF(EX17=4,\"апр\",IF(EX17=5,\"май\",IF(EX17=6,\"июн\",IF(EX17=7,\"июл\",IF(EX17=8,\"авг\",IF(EX17=9,\"сен\",IF(EX17=10,\"окт\",IF(EX17=11,\"ноя\",\"дек\")))))))))))&EX18,IF($Q$16=Lists!$I$19,EX20,IF($Q$16=Lists!$I$20,(INT((EX17-1)/3)+1)&\"кв\"&EX18&\"г\",IF($Q$16=Lists!$I$21,EX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EX20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EY20)=1,\"вс\",IF(WEEKDAY(EY20)=2,\"пн\",IF(WEEKDAY(EY20)=3,\"вт\",IF(WEEKDAY(EY20)=4,\"ср\",IF(WEEKDAY(EY20)=5,\"чт\",IF(WEEKDAY(EY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EY17,MONTH(EY20),$Z18:EY18,YEAR(EY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EY17=1,\"янв\",IF(EY17=2,\"фев\",IF(EY17=3,\"мар\",IF(EY17=4,\"апр\",IF(EY17=5,\"май\",IF(EY17=6,\"июн\",IF(EY17=7,\"июл\",IF(EY17=8,\"авг\",IF(EY17=9,\"сен\",IF(EY17=10,\"окт\",IF(EY17=11,\"ноя\",\"дек\")))))))))))&EY18,IF($Q$16=Lists!$I$19,EY20,IF($Q$16=Lists!$I$20,(INT((EY17-1)/3)+1)&\"кв\"&EY18&\"г\",IF($Q$16=Lists!$I$21,EY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EY20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(EZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(EZ20)=1,\"вс\",IF(WEEKDAY(EZ20)=2,\"пн\",IF(WEEKDAY(EZ20)=3,\"вт\",IF(WEEKDAY(EZ20)=4,\"ср\",IF(WEEKDAY(EZ20)=5,\"чт\",IF(WEEKDAY(EZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:EZ17,MONTH(EZ20),$Z18:EZ18,YEAR(EZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(EZ17=1,\"янв\",IF(EZ17=2,\"фев\",IF(EZ17=3,\"мар\",IF(EZ17=4,\"апр\",IF(EZ17=5,\"май\",IF(EZ17=6,\"июн\",IF(EZ17=7,\"июл\",IF(EZ17=8,\"авг\",IF(EZ17=9,\"сен\",IF(EZ17=10,\"окт\",IF(EZ17=11,\"ноя\",\"дек\")))))))))))&EZ18,IF($Q$16=Lists!$I$19,EZ20,IF($Q$16=Lists!$I$20,(INT((EZ17-1)/3)+1)&\"кв\"&EZ18&\"г\",IF($Q$16=Lists!$I$21,EZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(EZ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(FA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(FA20)=1,\"вс\",IF(WEEKDAY(FA20)=2,\"пн\",IF(WEEKDAY(FA20)=3,\"вт\",IF(WEEKDAY(FA20)=4,\"ср\",IF(WEEKDAY(FA20)=5,\"чт\",IF(WEEKDAY(FA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:FA17,MONTH(FA20),$Z18:FA18,YEAR(FA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(FA17=1,\"янв\",IF(FA17=2,\"фев\",IF(FA17=3,\"мар\",IF(FA17=4,\"апр\",IF(FA17=5,\"май\",IF(FA17=6,\"июн\",IF(FA17=7,\"июл\",IF(FA17=8,\"авг\",IF(FA17=9,\"сен\",IF(FA17=10,\"окт\",IF(FA17=11,\"ноя\",\"дек\")))))))))))&FA18,IF($Q$16=Lists!$I$19,FA20,IF($Q$16=Lists!$I$20,(INT((FA17-1)/3)+1)&\"кв\"&FA18&\"г\",IF($Q$16=Lists!$I$21,FA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(FA20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(FB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(FB20)=1,\"вс\",IF(WEEKDAY(FB20)=2,\"пн\",IF(WEEKDAY(FB20)=3,\"вт\",IF(WEEKDAY(FB20)=4,\"ср\",IF(WEEKDAY(FB20)=5,\"чт\",IF(WEEKDAY(FB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:FB17,MONTH(FB20),$Z18:FB18,YEAR(FB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(FB17=1,\"янв\",IF(FB17=2,\"фев\",IF(FB17=3,\"мар\",IF(FB17=4,\"апр\",IF(FB17=5,\"май\",IF(FB17=6,\"июн\",IF(FB17=7,\"июл\",IF(FB17=8,\"авг\",IF(FB17=9,\"сен\",IF(FB17=10,\"окт\",IF(FB17=11,\"ноя\",\"дек\")))))))))))&FB18,IF($Q$16=Lists!$I$19,FB20,IF($Q$16=Lists!$I$20,(INT((FB17-1)/3)+1)&\"кв\"&FB18&\"г\",IF($Q$16=Lists!$I$21,FB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(FB20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(FC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(FC20)=1,\"вс\",IF(WEEKDAY(FC20)=2,\"пн\",IF(WEEKDAY(FC20)=3,\"вт\",IF(WEEKDAY(FC20)=4,\"ср\",IF(WEEKDAY(FC20)=5,\"чт\",IF(WEEKDAY(FC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:FC17,MONTH(FC20),$Z18:FC18,YEAR(FC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(FC17=1,\"янв\",IF(FC17=2,\"фев\",IF(FC17=3,\"мар\",IF(FC17=4,\"апр\",IF(FC17=5,\"май\",IF(FC17=6,\"июн\",IF(FC17=7,\"июл\",IF(FC17=8,\"авг\",IF(FC17=9,\"сен\",IF(FC17=10,\"окт\",IF(FC17=11,\"ноя\",\"дек\")))))))))))&FC18,IF($Q$16=Lists!$I$19,FC20,IF($Q$16=Lists!$I$20,(INT((FC17-1)/3)+1)&\"кв\"&FC18&\"г\",IF($Q$16=Lists!$I$21,FC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(FC20)&\"г.\",\"\")))))))","v":""}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"фактический период выбрать по умолчанию?",null,null,null,null,null,null,{"$f":"IF($Q$25=Lists!$M$16,\"*\",\"\")","v":""},"да","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA28=\"\",\"\",MIN($Z28:$FD28))","v":""},null,null,{"$f":"IF(AA29=\"\",\"\",AA20)","v":""},{"$f":"IF(AB29=\"\",\"\",AB20)","v":""},"","","","","","","","","","",{"$f":"IF(AM29=\"\",\"\",AM20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CY29=\"\",\"\",CY20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=\"\",\"\",MAX($Z29:$FD29))","v":""},null,null,{"$f":"IF($Q$25=Lists!$M$16,IF(AA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(DZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),DZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(ED21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),ED21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(ER21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),ER21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(ES21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),ES21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(ET21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),ET21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(EZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),EZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(FA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),FA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(FB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),FB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(FC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),FC21,\"\"),\"\")","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"по умолчанию - сегодняшний день",null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2022-02-07"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"задать вручную дату окончания периода",null,null,null,null,null,null,{"$f":"IF(AND($Q$25=Lists!$M$16,$Q$26=Lists!$M$17),\"*\",\"\")","v":""},"2020-10-31",null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z31:Z31)+1","v":1},{"$f":"MAX($Z31:AA31)+1","v":2},{"$f":"MAX($Z31:AB31)+1","v":3},{"$f":"MAX($Z31:AC31)+1","v":4},{"$f":"MAX($Z31:AD31)+1","v":5},{"$f":"MAX($Z31:AE31)+1","v":6},{"$f":"MAX($Z31:AF31)+1","v":7},{"$f":"MAX($Z31:AG31)+1","v":8},{"$f":"MAX($Z31:AH31)+1","v":9},{"$f":"MAX($Z31:AI31)+1","v":10},{"$f":"MAX($Z31:AJ31)+1","v":11},{"$f":"MAX($Z31:AK31)+1","v":12},{"$f":"MAX($Z31:AL31)+1","v":13},{"$f":"MAX($Z31:AM31)+1","v":14},{"$f":"MAX($Z31:AN31)+1","v":15},{"$f":"MAX($Z31:AO31)+1","v":16},{"$f":"MAX($Z31:AP31)+1","v":17},{"$f":"MAX($Z31:AQ31)+1","v":18},{"$f":"MAX($Z31:AR31)+1","v":19},{"$f":"MAX($Z31:AS31)+1","v":20},{"$f":"MAX($Z31:AT31)+1","v":21},{"$f":"MAX($Z31:AU31)+1","v":22},{"$f":"MAX($Z31:AV31)+1","v":23},{"$f":"MAX($Z31:AW31)+1","v":24},{"$f":"MAX($Z31:AX31)+1","v":25},{"$f":"MAX($Z31:AY31)+1","v":26},{"$f":"MAX($Z31:AZ31)+1","v":27},{"$f":"MAX($Z31:BA31)+1","v":28},{"$f":"MAX($Z31:BB31)+1","v":29},{"$f":"MAX($Z31:BC31)+1","v":30},{"$f":"MAX($Z31:BD31)+1","v":31},{"$f":"MAX($Z31:BE31)+1","v":32},{"$f":"MAX($Z31:BF31)+1","v":33},{"$f":"MAX($Z31:BG31)+1","v":34},{"$f":"MAX($Z31:BH31)+1","v":35},{"$f":"MAX($Z31:BI31)+1","v":36},{"$f":"MAX($Z31:BJ31)+1","v":37},{"$f":"MAX($Z31:BK31)+1","v":38},{"$f":"MAX($Z31:BL31)+1","v":39},{"$f":"MAX($Z31:BM31)+1","v":40},{"$f":"MAX($Z31:BN31)+1","v":41},{"$f":"MAX($Z31:BO31)+1","v":42},{"$f":"MAX($Z31:BP31)+1","v":43},{"$f":"MAX($Z31:BQ31)+1","v":44},{"$f":"MAX($Z31:BR31)+1","v":45},{"$f":"MAX($Z31:BS31)+1","v":46},{"$f":"MAX($Z31:BT31)+1","v":47},{"$f":"MAX($Z31:BU31)+1","v":48},{"$f":"MAX($Z31:BV31)+1","v":49},{"$f":"MAX($Z31:BW31)+1","v":50},{"$f":"MAX($Z31:BX31)+1","v":51},{"$f":"MAX($Z31:BY31)+1","v":52},{"$f":"MAX($Z31:BZ31)+1","v":53},{"$f":"MAX($Z31:CA31)+1","v":54},{"$f":"MAX($Z31:CB31)+1","v":55},{"$f":"MAX($Z31:CC31)+1","v":56},{"$f":"MAX($Z31:CD31)+1","v":57},{"$f":"MAX($Z31:CE31)+1","v":58},{"$f":"MAX($Z31:CF31)+1","v":59},{"$f":"MAX($Z31:CG31)+1","v":60},{"$f":"MAX($Z31:CH31)+1","v":61},{"$f":"MAX($Z31:CI31)+1","v":62},{"$f":"MAX($Z31:CJ31)+1","v":63},{"$f":"MAX($Z31:CK31)+1","v":64},{"$f":"MAX($Z31:CL31)+1","v":65},{"$f":"MAX($Z31:CM31)+1","v":66},{"$f":"MAX($Z31:CN31)+1","v":67},{"$f":"MAX($Z31:CO31)+1","v":68},{"$f":"MAX($Z31:CP31)+1","v":69},{"$f":"MAX($Z31:CQ31)+1","v":70},{"$f":"MAX($Z31:CR31)+1","v":71},{"$f":"MAX($Z31:CS31)+1","v":72},{"$f":"MAX($Z31:CT31)+1","v":73},{"$f":"MAX($Z31:CU31)+1","v":74},{"$f":"MAX($Z31:CV31)+1","v":75},{"$f":"MAX($Z31:CW31)+1","v":76},{"$f":"MAX($Z31:CX31)+1","v":77},{"$f":"MAX($Z31:CY31)+1","v":78},{"$f":"MAX($Z31:CZ31)+1","v":79},{"$f":"MAX($Z31:DA31)+1","v":80},{"$f":"MAX($Z31:DB31)+1","v":81},{"$f":"MAX($Z31:DC31)+1","v":82},{"$f":"MAX($Z31:DD31)+1","v":83},{"$f":"MAX($Z31:DE31)+1","v":84},{"$f":"MAX($Z31:DF31)+1","v":85},{"$f":"MAX($Z31:DG31)+1","v":86},{"$f":"MAX($Z31:DH31)+1","v":87},{"$f":"MAX($Z31:DI31)+1","v":88},{"$f":"MAX($Z31:DJ31)+1","v":89},{"$f":"MAX($Z31:DK31)+1","v":90},{"$f":"MAX($Z31:DL31)+1","v":91},{"$f":"MAX($Z31:DM31)+1","v":92},{"$f":"MAX($Z31:DN31)+1","v":93},{"$f":"MAX($Z31:DO31)+1","v":94},{"$f":"MAX($Z31:DP31)+1","v":95},{"$f":"MAX($Z31:DQ31)+1","v":96},{"$f":"MAX($Z31:DR31)+1","v":97},{"$f":"MAX($Z31:DS31)+1","v":98},{"$f":"MAX($Z31:DT31)+1","v":99},{"$f":"MAX($Z31:DU31)+1","v":100},{"$f":"MAX($Z31:DV31)+1","v":101},{"$f":"MAX($Z31:DW31)+1","v":102},{"$f":"MAX($Z31:DX31)+1","v":103},{"$f":"MAX($Z31:DY31)+1","v":104},{"$f":"MAX($Z31:DZ31)+1","v":105},{"$f":"MAX($Z31:EA31)+1","v":106},{"$f":"MAX($Z31:EB31)+1","v":107},{"$f":"MAX($Z31:EC31)+1","v":108},{"$f":"MAX($Z31:ED31)+1","v":109},{"$f":"MAX($Z31:EE31)+1","v":110},{"$f":"MAX($Z31:EF31)+1","v":111},{"$f":"MAX($Z31:EG31)+1","v":112},{"$f":"MAX($Z31:EH31)+1","v":113},{"$f":"MAX($Z31:EI31)+1","v":114},{"$f":"MAX($Z31:EJ31)+1","v":115},{"$f":"MAX($Z31:EK31)+1","v":116},{"$f":"MAX($Z31:EL31)+1","v":117},{"$f":"MAX($Z31:EM31)+1","v":118},{"$f":"MAX($Z31:EN31)+1","v":119},{"$f":"MAX($Z31:EO31)+1","v":120},{"$f":"MAX($Z31:EP31)+1","v":121},{"$f":"MAX($Z31:EQ31)+1","v":122},{"$f":"MAX($Z31:ER31)+1","v":123},{"$f":"MAX($Z31:ES31)+1","v":124},{"$f":"MAX($Z31:ET31)+1","v":125},{"$f":"MAX($Z31:EU31)+1","v":126},{"$f":"MAX($Z31:EV31)+1","v":127},{"$f":"MAX($Z31:EW31)+1","v":128},{"$f":"MAX($Z31:EX31)+1","v":129},{"$f":"MAX($Z31:EY31)+1","v":130},{"$f":"MAX($Z31:EZ31)+1","v":131},{"$f":"MAX($Z31:FA31)+1","v":132},{"$f":"MAX($Z31:FB31)+1","v":133}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",MONTH(AA35))","v":5},{"$f":"IF(AB35=\"\",\"\",MONTH(AB35))","v":5},5,5,5,5,5,5,5,5,"","",{"$f":"IF(AM35=\"\",\"\",MONTH(AM35))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CY35=\"\",\"\",MONTH(CY35))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$Q$13","v":"период отчетности"},null,null,null,null,null,null,null,"*","год текущий","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",YEAR(AA35)-2000)","v":22},{"$f":"IF(AB35=\"\",\"\",YEAR(AB35)-2000)","v":23},24,25,26,27,28,29,30,31,"","",{"$f":"IF(AM35=\"\",\"\",YEAR(AM35)-2000)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CY35=\"\",\"\",YEAR(CY35)-2000)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$33=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$33=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$33=Lists!$I$19,$Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EOMONTH($Q$17,-1)+1,IF($Q$33=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$33=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\"))))))","v":"2022-05-01"},null,null,{"$f":"IF(AA$31=1,IF(AA$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(Z36=\"\",\"\",IF(Z36+1>$X$21,\"\",Z36+1)))","v":"2022-05-01"},{"$f":"IF(AB$31=1,IF(AB$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AA36=\"\",\"\",IF(AA36+1>$X$21,\"\",AA36+1)))","v":"2023-05-01"},"2024-05-01","2025-05-01","2026-05-01","2027-05-01","2028-05-01","2029-05-01","2030-05-01","2031-05-01","","",{"$f":"IF(AM$31=1,IF(AM$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AL36=\"\",\"\",IF(AL36+1>$X$21,\"\",AL36+1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$31=1,IF(BS$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(BR36=\"\",\"\",IF(BR36+1>$X$21,\"\",BR36+1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CY$31=1,IF(CY$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(CX36=\"\",\"\",IF(CX36+1>$X$21,\"\",CX36+1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EE$31=1,IF(EE$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(ED36=\"\",\"\",IF(ED36+1>$X$21,\"\",ED36+1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X35=\"\",AA36=\"\"),\"\",MAX($Z36:$FD36))","v":"2032-04-30"},null,null,{"$f":"IF(AA35=\"\",\"\",IF($Q$33=Lists!$I$17,AA35+6,IF($Q$33=Lists!$I$18,IF(DAY(AA35)=21,EOMONTH(AA35,0),AA35+9),IF($Q$33=Lists!$I$19,EOMONTH(AA35,0),IF($Q$33=Lists!$I$20,EOMONTH(AA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AA35,11),\"\"))))))","v":"2023-04-30"},{"$f":"IF(AB35=\"\",\"\",IF($Q$33=Lists!$I$17,AB35+6,IF($Q$33=Lists!$I$18,IF(DAY(AB35)=21,EOMONTH(AB35,0),AB35+9),IF($Q$33=Lists!$I$19,EOMONTH(AB35,0),IF($Q$33=Lists!$I$20,EOMONTH(AB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AB35,11),\"\"))))))","v":"2024-04-30"},{"$f":"IF(AC35=\"\",\"\",IF($Q$33=Lists!$I$17,AC35+6,IF($Q$33=Lists!$I$18,IF(DAY(AC35)=21,EOMONTH(AC35,0),AC35+9),IF($Q$33=Lists!$I$19,EOMONTH(AC35,0),IF($Q$33=Lists!$I$20,EOMONTH(AC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AC35,11),\"\"))))))","v":"2025-04-30"},{"$f":"IF(AD35=\"\",\"\",IF($Q$33=Lists!$I$17,AD35+6,IF($Q$33=Lists!$I$18,IF(DAY(AD35)=21,EOMONTH(AD35,0),AD35+9),IF($Q$33=Lists!$I$19,EOMONTH(AD35,0),IF($Q$33=Lists!$I$20,EOMONTH(AD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AD35,11),\"\"))))))","v":"2026-04-30"},{"$f":"IF(AE35=\"\",\"\",IF($Q$33=Lists!$I$17,AE35+6,IF($Q$33=Lists!$I$18,IF(DAY(AE35)=21,EOMONTH(AE35,0),AE35+9),IF($Q$33=Lists!$I$19,EOMONTH(AE35,0),IF($Q$33=Lists!$I$20,EOMONTH(AE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AE35,11),\"\"))))))","v":"2027-04-30"},{"$f":"IF(AF35=\"\",\"\",IF($Q$33=Lists!$I$17,AF35+6,IF($Q$33=Lists!$I$18,IF(DAY(AF35)=21,EOMONTH(AF35,0),AF35+9),IF($Q$33=Lists!$I$19,EOMONTH(AF35,0),IF($Q$33=Lists!$I$20,EOMONTH(AF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AF35,11),\"\"))))))","v":"2028-04-30"},{"$f":"IF(AG35=\"\",\"\",IF($Q$33=Lists!$I$17,AG35+6,IF($Q$33=Lists!$I$18,IF(DAY(AG35)=21,EOMONTH(AG35,0),AG35+9),IF($Q$33=Lists!$I$19,EOMONTH(AG35,0),IF($Q$33=Lists!$I$20,EOMONTH(AG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AG35,11),\"\"))))))","v":"2029-04-30"},{"$f":"IF(AH35=\"\",\"\",IF($Q$33=Lists!$I$17,AH35+6,IF($Q$33=Lists!$I$18,IF(DAY(AH35)=21,EOMONTH(AH35,0),AH35+9),IF($Q$33=Lists!$I$19,EOMONTH(AH35,0),IF($Q$33=Lists!$I$20,EOMONTH(AH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AH35,11),\"\"))))))","v":"2030-04-30"},{"$f":"IF(AI35=\"\",\"\",IF($Q$33=Lists!$I$17,AI35+6,IF($Q$33=Lists!$I$18,IF(DAY(AI35)=21,EOMONTH(AI35,0),AI35+9),IF($Q$33=Lists!$I$19,EOMONTH(AI35,0),IF($Q$33=Lists!$I$20,EOMONTH(AI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AI35,11),\"\"))))))","v":"2031-04-30"},{"$f":"IF(AJ35=\"\",\"\",IF($Q$33=Lists!$I$17,AJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AJ35)=21,EOMONTH(AJ35,0),AJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AJ35,11),\"\"))))))","v":"2032-04-30"},{"$f":"IF(AK35=\"\",\"\",IF($Q$33=Lists!$I$17,AK35+6,IF($Q$33=Lists!$I$18,IF(DAY(AK35)=21,EOMONTH(AK35,0),AK35+9),IF($Q$33=Lists!$I$19,EOMONTH(AK35,0),IF($Q$33=Lists!$I$20,EOMONTH(AK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AK35,11),\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF($Q$33=Lists!$I$17,AL35+6,IF($Q$33=Lists!$I$18,IF(DAY(AL35)=21,EOMONTH(AL35,0),AL35+9),IF($Q$33=Lists!$I$19,EOMONTH(AL35,0),IF($Q$33=Lists!$I$20,EOMONTH(AL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AL35,11),\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF($Q$33=Lists!$I$17,AM35+6,IF($Q$33=Lists!$I$18,IF(DAY(AM35)=21,EOMONTH(AM35,0),AM35+9),IF($Q$33=Lists!$I$19,EOMONTH(AM35,0),IF($Q$33=Lists!$I$20,EOMONTH(AM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AM35,11),\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF($Q$33=Lists!$I$17,AN35+6,IF($Q$33=Lists!$I$18,IF(DAY(AN35)=21,EOMONTH(AN35,0),AN35+9),IF($Q$33=Lists!$I$19,EOMONTH(AN35,0),IF($Q$33=Lists!$I$20,EOMONTH(AN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AN35,11),\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF($Q$33=Lists!$I$17,AO35+6,IF($Q$33=Lists!$I$18,IF(DAY(AO35)=21,EOMONTH(AO35,0),AO35+9),IF($Q$33=Lists!$I$19,EOMONTH(AO35,0),IF($Q$33=Lists!$I$20,EOMONTH(AO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AO35,11),\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF($Q$33=Lists!$I$17,AP35+6,IF($Q$33=Lists!$I$18,IF(DAY(AP35)=21,EOMONTH(AP35,0),AP35+9),IF($Q$33=Lists!$I$19,EOMONTH(AP35,0),IF($Q$33=Lists!$I$20,EOMONTH(AP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AP35,11),\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF($Q$33=Lists!$I$17,AQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AQ35)=21,EOMONTH(AQ35,0),AQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AQ35,11),\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF($Q$33=Lists!$I$17,AR35+6,IF($Q$33=Lists!$I$18,IF(DAY(AR35)=21,EOMONTH(AR35,0),AR35+9),IF($Q$33=Lists!$I$19,EOMONTH(AR35,0),IF($Q$33=Lists!$I$20,EOMONTH(AR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AR35,11),\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF($Q$33=Lists!$I$17,AS35+6,IF($Q$33=Lists!$I$18,IF(DAY(AS35)=21,EOMONTH(AS35,0),AS35+9),IF($Q$33=Lists!$I$19,EOMONTH(AS35,0),IF($Q$33=Lists!$I$20,EOMONTH(AS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AS35,11),\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF($Q$33=Lists!$I$17,AT35+6,IF($Q$33=Lists!$I$18,IF(DAY(AT35)=21,EOMONTH(AT35,0),AT35+9),IF($Q$33=Lists!$I$19,EOMONTH(AT35,0),IF($Q$33=Lists!$I$20,EOMONTH(AT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AT35,11),\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF($Q$33=Lists!$I$17,AU35+6,IF($Q$33=Lists!$I$18,IF(DAY(AU35)=21,EOMONTH(AU35,0),AU35+9),IF($Q$33=Lists!$I$19,EOMONTH(AU35,0),IF($Q$33=Lists!$I$20,EOMONTH(AU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AU35,11),\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF($Q$33=Lists!$I$17,AV35+6,IF($Q$33=Lists!$I$18,IF(DAY(AV35)=21,EOMONTH(AV35,0),AV35+9),IF($Q$33=Lists!$I$19,EOMONTH(AV35,0),IF($Q$33=Lists!$I$20,EOMONTH(AV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AV35,11),\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF($Q$33=Lists!$I$17,AW35+6,IF($Q$33=Lists!$I$18,IF(DAY(AW35)=21,EOMONTH(AW35,0),AW35+9),IF($Q$33=Lists!$I$19,EOMONTH(AW35,0),IF($Q$33=Lists!$I$20,EOMONTH(AW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AW35,11),\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF($Q$33=Lists!$I$17,AX35+6,IF($Q$33=Lists!$I$18,IF(DAY(AX35)=21,EOMONTH(AX35,0),AX35+9),IF($Q$33=Lists!$I$19,EOMONTH(AX35,0),IF($Q$33=Lists!$I$20,EOMONTH(AX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AX35,11),\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF($Q$33=Lists!$I$17,AY35+6,IF($Q$33=Lists!$I$18,IF(DAY(AY35)=21,EOMONTH(AY35,0),AY35+9),IF($Q$33=Lists!$I$19,EOMONTH(AY35,0),IF($Q$33=Lists!$I$20,EOMONTH(AY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AY35,11),\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF($Q$33=Lists!$I$17,AZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AZ35)=21,EOMONTH(AZ35,0),AZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AZ35,11),\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF($Q$33=Lists!$I$17,BA35+6,IF($Q$33=Lists!$I$18,IF(DAY(BA35)=21,EOMONTH(BA35,0),BA35+9),IF($Q$33=Lists!$I$19,EOMONTH(BA35,0),IF($Q$33=Lists!$I$20,EOMONTH(BA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BA35,11),\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF($Q$33=Lists!$I$17,BB35+6,IF($Q$33=Lists!$I$18,IF(DAY(BB35)=21,EOMONTH(BB35,0),BB35+9),IF($Q$33=Lists!$I$19,EOMONTH(BB35,0),IF($Q$33=Lists!$I$20,EOMONTH(BB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BB35,11),\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF($Q$33=Lists!$I$17,BC35+6,IF($Q$33=Lists!$I$18,IF(DAY(BC35)=21,EOMONTH(BC35,0),BC35+9),IF($Q$33=Lists!$I$19,EOMONTH(BC35,0),IF($Q$33=Lists!$I$20,EOMONTH(BC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BC35,11),\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF($Q$33=Lists!$I$17,BD35+6,IF($Q$33=Lists!$I$18,IF(DAY(BD35)=21,EOMONTH(BD35,0),BD35+9),IF($Q$33=Lists!$I$19,EOMONTH(BD35,0),IF($Q$33=Lists!$I$20,EOMONTH(BD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BD35,11),\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF($Q$33=Lists!$I$17,BE35+6,IF($Q$33=Lists!$I$18,IF(DAY(BE35)=21,EOMONTH(BE35,0),BE35+9),IF($Q$33=Lists!$I$19,EOMONTH(BE35,0),IF($Q$33=Lists!$I$20,EOMONTH(BE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BE35,11),\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF($Q$33=Lists!$I$17,BF35+6,IF($Q$33=Lists!$I$18,IF(DAY(BF35)=21,EOMONTH(BF35,0),BF35+9),IF($Q$33=Lists!$I$19,EOMONTH(BF35,0),IF($Q$33=Lists!$I$20,EOMONTH(BF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BF35,11),\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF($Q$33=Lists!$I$17,BG35+6,IF($Q$33=Lists!$I$18,IF(DAY(BG35)=21,EOMONTH(BG35,0),BG35+9),IF($Q$33=Lists!$I$19,EOMONTH(BG35,0),IF($Q$33=Lists!$I$20,EOMONTH(BG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BG35,11),\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF($Q$33=Lists!$I$17,BH35+6,IF($Q$33=Lists!$I$18,IF(DAY(BH35)=21,EOMONTH(BH35,0),BH35+9),IF($Q$33=Lists!$I$19,EOMONTH(BH35,0),IF($Q$33=Lists!$I$20,EOMONTH(BH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BH35,11),\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF($Q$33=Lists!$I$17,BI35+6,IF($Q$33=Lists!$I$18,IF(DAY(BI35)=21,EOMONTH(BI35,0),BI35+9),IF($Q$33=Lists!$I$19,EOMONTH(BI35,0),IF($Q$33=Lists!$I$20,EOMONTH(BI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BI35,11),\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF($Q$33=Lists!$I$17,BJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BJ35)=21,EOMONTH(BJ35,0),BJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BJ35,11),\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF($Q$33=Lists!$I$17,BK35+6,IF($Q$33=Lists!$I$18,IF(DAY(BK35)=21,EOMONTH(BK35,0),BK35+9),IF($Q$33=Lists!$I$19,EOMONTH(BK35,0),IF($Q$33=Lists!$I$20,EOMONTH(BK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BK35,11),\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF($Q$33=Lists!$I$17,BL35+6,IF($Q$33=Lists!$I$18,IF(DAY(BL35)=21,EOMONTH(BL35,0),BL35+9),IF($Q$33=Lists!$I$19,EOMONTH(BL35,0),IF($Q$33=Lists!$I$20,EOMONTH(BL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BL35,11),\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF($Q$33=Lists!$I$17,BM35+6,IF($Q$33=Lists!$I$18,IF(DAY(BM35)=21,EOMONTH(BM35,0),BM35+9),IF($Q$33=Lists!$I$19,EOMONTH(BM35,0),IF($Q$33=Lists!$I$20,EOMONTH(BM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BM35,11),\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF($Q$33=Lists!$I$17,BN35+6,IF($Q$33=Lists!$I$18,IF(DAY(BN35)=21,EOMONTH(BN35,0),BN35+9),IF($Q$33=Lists!$I$19,EOMONTH(BN35,0),IF($Q$33=Lists!$I$20,EOMONTH(BN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BN35,11),\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF($Q$33=Lists!$I$17,BO35+6,IF($Q$33=Lists!$I$18,IF(DAY(BO35)=21,EOMONTH(BO35,0),BO35+9),IF($Q$33=Lists!$I$19,EOMONTH(BO35,0),IF($Q$33=Lists!$I$20,EOMONTH(BO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BO35,11),\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF($Q$33=Lists!$I$17,BP35+6,IF($Q$33=Lists!$I$18,IF(DAY(BP35)=21,EOMONTH(BP35,0),BP35+9),IF($Q$33=Lists!$I$19,EOMONTH(BP35,0),IF($Q$33=Lists!$I$20,EOMONTH(BP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BP35,11),\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF($Q$33=Lists!$I$17,BQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BQ35)=21,EOMONTH(BQ35,0),BQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BQ35,11),\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF($Q$33=Lists!$I$17,BR35+6,IF($Q$33=Lists!$I$18,IF(DAY(BR35)=21,EOMONTH(BR35,0),BR35+9),IF($Q$33=Lists!$I$19,EOMONTH(BR35,0),IF($Q$33=Lists!$I$20,EOMONTH(BR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BR35,11),\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF($Q$33=Lists!$I$17,BS35+6,IF($Q$33=Lists!$I$18,IF(DAY(BS35)=21,EOMONTH(BS35,0),BS35+9),IF($Q$33=Lists!$I$19,EOMONTH(BS35,0),IF($Q$33=Lists!$I$20,EOMONTH(BS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BS35,11),\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF($Q$33=Lists!$I$17,BT35+6,IF($Q$33=Lists!$I$18,IF(DAY(BT35)=21,EOMONTH(BT35,0),BT35+9),IF($Q$33=Lists!$I$19,EOMONTH(BT35,0),IF($Q$33=Lists!$I$20,EOMONTH(BT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BT35,11),\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF($Q$33=Lists!$I$17,BU35+6,IF($Q$33=Lists!$I$18,IF(DAY(BU35)=21,EOMONTH(BU35,0),BU35+9),IF($Q$33=Lists!$I$19,EOMONTH(BU35,0),IF($Q$33=Lists!$I$20,EOMONTH(BU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BU35,11),\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF($Q$33=Lists!$I$17,BV35+6,IF($Q$33=Lists!$I$18,IF(DAY(BV35)=21,EOMONTH(BV35,0),BV35+9),IF($Q$33=Lists!$I$19,EOMONTH(BV35,0),IF($Q$33=Lists!$I$20,EOMONTH(BV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BV35,11),\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF($Q$33=Lists!$I$17,BW35+6,IF($Q$33=Lists!$I$18,IF(DAY(BW35)=21,EOMONTH(BW35,0),BW35+9),IF($Q$33=Lists!$I$19,EOMONTH(BW35,0),IF($Q$33=Lists!$I$20,EOMONTH(BW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BW35,11),\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF($Q$33=Lists!$I$17,BX35+6,IF($Q$33=Lists!$I$18,IF(DAY(BX35)=21,EOMONTH(BX35,0),BX35+9),IF($Q$33=Lists!$I$19,EOMONTH(BX35,0),IF($Q$33=Lists!$I$20,EOMONTH(BX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BX35,11),\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF($Q$33=Lists!$I$17,BY35+6,IF($Q$33=Lists!$I$18,IF(DAY(BY35)=21,EOMONTH(BY35,0),BY35+9),IF($Q$33=Lists!$I$19,EOMONTH(BY35,0),IF($Q$33=Lists!$I$20,EOMONTH(BY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BY35,11),\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF($Q$33=Lists!$I$17,BZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BZ35)=21,EOMONTH(BZ35,0),BZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BZ35,11),\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF($Q$33=Lists!$I$17,CA35+6,IF($Q$33=Lists!$I$18,IF(DAY(CA35)=21,EOMONTH(CA35,0),CA35+9),IF($Q$33=Lists!$I$19,EOMONTH(CA35,0),IF($Q$33=Lists!$I$20,EOMONTH(CA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CA35,11),\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF($Q$33=Lists!$I$17,CB35+6,IF($Q$33=Lists!$I$18,IF(DAY(CB35)=21,EOMONTH(CB35,0),CB35+9),IF($Q$33=Lists!$I$19,EOMONTH(CB35,0),IF($Q$33=Lists!$I$20,EOMONTH(CB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CB35,11),\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF($Q$33=Lists!$I$17,CC35+6,IF($Q$33=Lists!$I$18,IF(DAY(CC35)=21,EOMONTH(CC35,0),CC35+9),IF($Q$33=Lists!$I$19,EOMONTH(CC35,0),IF($Q$33=Lists!$I$20,EOMONTH(CC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CC35,11),\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF($Q$33=Lists!$I$17,CD35+6,IF($Q$33=Lists!$I$18,IF(DAY(CD35)=21,EOMONTH(CD35,0),CD35+9),IF($Q$33=Lists!$I$19,EOMONTH(CD35,0),IF($Q$33=Lists!$I$20,EOMONTH(CD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CD35,11),\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF($Q$33=Lists!$I$17,CE35+6,IF($Q$33=Lists!$I$18,IF(DAY(CE35)=21,EOMONTH(CE35,0),CE35+9),IF($Q$33=Lists!$I$19,EOMONTH(CE35,0),IF($Q$33=Lists!$I$20,EOMONTH(CE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CE35,11),\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF($Q$33=Lists!$I$17,CF35+6,IF($Q$33=Lists!$I$18,IF(DAY(CF35)=21,EOMONTH(CF35,0),CF35+9),IF($Q$33=Lists!$I$19,EOMONTH(CF35,0),IF($Q$33=Lists!$I$20,EOMONTH(CF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CF35,11),\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF($Q$33=Lists!$I$17,CG35+6,IF($Q$33=Lists!$I$18,IF(DAY(CG35)=21,EOMONTH(CG35,0),CG35+9),IF($Q$33=Lists!$I$19,EOMONTH(CG35,0),IF($Q$33=Lists!$I$20,EOMONTH(CG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CG35,11),\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF($Q$33=Lists!$I$17,CH35+6,IF($Q$33=Lists!$I$18,IF(DAY(CH35)=21,EOMONTH(CH35,0),CH35+9),IF($Q$33=Lists!$I$19,EOMONTH(CH35,0),IF($Q$33=Lists!$I$20,EOMONTH(CH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CH35,11),\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF($Q$33=Lists!$I$17,CI35+6,IF($Q$33=Lists!$I$18,IF(DAY(CI35)=21,EOMONTH(CI35,0),CI35+9),IF($Q$33=Lists!$I$19,EOMONTH(CI35,0),IF($Q$33=Lists!$I$20,EOMONTH(CI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CI35,11),\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF($Q$33=Lists!$I$17,CJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CJ35)=21,EOMONTH(CJ35,0),CJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CJ35,11),\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF($Q$33=Lists!$I$17,CK35+6,IF($Q$33=Lists!$I$18,IF(DAY(CK35)=21,EOMONTH(CK35,0),CK35+9),IF($Q$33=Lists!$I$19,EOMONTH(CK35,0),IF($Q$33=Lists!$I$20,EOMONTH(CK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CK35,11),\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF($Q$33=Lists!$I$17,CL35+6,IF($Q$33=Lists!$I$18,IF(DAY(CL35)=21,EOMONTH(CL35,0),CL35+9),IF($Q$33=Lists!$I$19,EOMONTH(CL35,0),IF($Q$33=Lists!$I$20,EOMONTH(CL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CL35,11),\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF($Q$33=Lists!$I$17,CM35+6,IF($Q$33=Lists!$I$18,IF(DAY(CM35)=21,EOMONTH(CM35,0),CM35+9),IF($Q$33=Lists!$I$19,EOMONTH(CM35,0),IF($Q$33=Lists!$I$20,EOMONTH(CM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CM35,11),\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF($Q$33=Lists!$I$17,CN35+6,IF($Q$33=Lists!$I$18,IF(DAY(CN35)=21,EOMONTH(CN35,0),CN35+9),IF($Q$33=Lists!$I$19,EOMONTH(CN35,0),IF($Q$33=Lists!$I$20,EOMONTH(CN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CN35,11),\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF($Q$33=Lists!$I$17,CO35+6,IF($Q$33=Lists!$I$18,IF(DAY(CO35)=21,EOMONTH(CO35,0),CO35+9),IF($Q$33=Lists!$I$19,EOMONTH(CO35,0),IF($Q$33=Lists!$I$20,EOMONTH(CO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CO35,11),\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF($Q$33=Lists!$I$17,CP35+6,IF($Q$33=Lists!$I$18,IF(DAY(CP35)=21,EOMONTH(CP35,0),CP35+9),IF($Q$33=Lists!$I$19,EOMONTH(CP35,0),IF($Q$33=Lists!$I$20,EOMONTH(CP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CP35,11),\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF($Q$33=Lists!$I$17,CQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CQ35)=21,EOMONTH(CQ35,0),CQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CQ35,11),\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF($Q$33=Lists!$I$17,CR35+6,IF($Q$33=Lists!$I$18,IF(DAY(CR35)=21,EOMONTH(CR35,0),CR35+9),IF($Q$33=Lists!$I$19,EOMONTH(CR35,0),IF($Q$33=Lists!$I$20,EOMONTH(CR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CR35,11),\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF($Q$33=Lists!$I$17,CS35+6,IF($Q$33=Lists!$I$18,IF(DAY(CS35)=21,EOMONTH(CS35,0),CS35+9),IF($Q$33=Lists!$I$19,EOMONTH(CS35,0),IF($Q$33=Lists!$I$20,EOMONTH(CS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CS35,11),\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF($Q$33=Lists!$I$17,CT35+6,IF($Q$33=Lists!$I$18,IF(DAY(CT35)=21,EOMONTH(CT35,0),CT35+9),IF($Q$33=Lists!$I$19,EOMONTH(CT35,0),IF($Q$33=Lists!$I$20,EOMONTH(CT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CT35,11),\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF($Q$33=Lists!$I$17,CU35+6,IF($Q$33=Lists!$I$18,IF(DAY(CU35)=21,EOMONTH(CU35,0),CU35+9),IF($Q$33=Lists!$I$19,EOMONTH(CU35,0),IF($Q$33=Lists!$I$20,EOMONTH(CU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CU35,11),\"\"))))))","v":""},{"$f":"IF(CV35=\"\",\"\",IF($Q$33=Lists!$I$17,CV35+6,IF($Q$33=Lists!$I$18,IF(DAY(CV35)=21,EOMONTH(CV35,0),CV35+9),IF($Q$33=Lists!$I$19,EOMONTH(CV35,0),IF($Q$33=Lists!$I$20,EOMONTH(CV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CV35,11),\"\"))))))","v":""},{"$f":"IF(CW35=\"\",\"\",IF($Q$33=Lists!$I$17,CW35+6,IF($Q$33=Lists!$I$18,IF(DAY(CW35)=21,EOMONTH(CW35,0),CW35+9),IF($Q$33=Lists!$I$19,EOMONTH(CW35,0),IF($Q$33=Lists!$I$20,EOMONTH(CW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CW35,11),\"\"))))))","v":""},{"$f":"IF(CX35=\"\",\"\",IF($Q$33=Lists!$I$17,CX35+6,IF($Q$33=Lists!$I$18,IF(DAY(CX35)=21,EOMONTH(CX35,0),CX35+9),IF($Q$33=Lists!$I$19,EOMONTH(CX35,0),IF($Q$33=Lists!$I$20,EOMONTH(CX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CX35,11),\"\"))))))","v":""},{"$f":"IF(CY35=\"\",\"\",IF($Q$33=Lists!$I$17,CY35+6,IF($Q$33=Lists!$I$18,IF(DAY(CY35)=21,EOMONTH(CY35,0),CY35+9),IF($Q$33=Lists!$I$19,EOMONTH(CY35,0),IF($Q$33=Lists!$I$20,EOMONTH(CY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CY35,11),\"\"))))))","v":""},{"$f":"IF(CZ35=\"\",\"\",IF($Q$33=Lists!$I$17,CZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CZ35)=21,EOMONTH(CZ35,0),CZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CZ35,11),\"\"))))))","v":""},{"$f":"IF(DA35=\"\",\"\",IF($Q$33=Lists!$I$17,DA35+6,IF($Q$33=Lists!$I$18,IF(DAY(DA35)=21,EOMONTH(DA35,0),DA35+9),IF($Q$33=Lists!$I$19,EOMONTH(DA35,0),IF($Q$33=Lists!$I$20,EOMONTH(DA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DA35,11),\"\"))))))","v":""},{"$f":"IF(DB35=\"\",\"\",IF($Q$33=Lists!$I$17,DB35+6,IF($Q$33=Lists!$I$18,IF(DAY(DB35)=21,EOMONTH(DB35,0),DB35+9),IF($Q$33=Lists!$I$19,EOMONTH(DB35,0),IF($Q$33=Lists!$I$20,EOMONTH(DB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DB35,11),\"\"))))))","v":""},{"$f":"IF(DC35=\"\",\"\",IF($Q$33=Lists!$I$17,DC35+6,IF($Q$33=Lists!$I$18,IF(DAY(DC35)=21,EOMONTH(DC35,0),DC35+9),IF($Q$33=Lists!$I$19,EOMONTH(DC35,0),IF($Q$33=Lists!$I$20,EOMONTH(DC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DC35,11),\"\"))))))","v":""},{"$f":"IF(DD35=\"\",\"\",IF($Q$33=Lists!$I$17,DD35+6,IF($Q$33=Lists!$I$18,IF(DAY(DD35)=21,EOMONTH(DD35,0),DD35+9),IF($Q$33=Lists!$I$19,EOMONTH(DD35,0),IF($Q$33=Lists!$I$20,EOMONTH(DD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DD35,11),\"\"))))))","v":""},{"$f":"IF(DE35=\"\",\"\",IF($Q$33=Lists!$I$17,DE35+6,IF($Q$33=Lists!$I$18,IF(DAY(DE35)=21,EOMONTH(DE35,0),DE35+9),IF($Q$33=Lists!$I$19,EOMONTH(DE35,0),IF($Q$33=Lists!$I$20,EOMONTH(DE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DE35,11),\"\"))))))","v":""},{"$f":"IF(DF35=\"\",\"\",IF($Q$33=Lists!$I$17,DF35+6,IF($Q$33=Lists!$I$18,IF(DAY(DF35)=21,EOMONTH(DF35,0),DF35+9),IF($Q$33=Lists!$I$19,EOMONTH(DF35,0),IF($Q$33=Lists!$I$20,EOMONTH(DF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DF35,11),\"\"))))))","v":""},{"$f":"IF(DG35=\"\",\"\",IF($Q$33=Lists!$I$17,DG35+6,IF($Q$33=Lists!$I$18,IF(DAY(DG35)=21,EOMONTH(DG35,0),DG35+9),IF($Q$33=Lists!$I$19,EOMONTH(DG35,0),IF($Q$33=Lists!$I$20,EOMONTH(DG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DG35,11),\"\"))))))","v":""},{"$f":"IF(DH35=\"\",\"\",IF($Q$33=Lists!$I$17,DH35+6,IF($Q$33=Lists!$I$18,IF(DAY(DH35)=21,EOMONTH(DH35,0),DH35+9),IF($Q$33=Lists!$I$19,EOMONTH(DH35,0),IF($Q$33=Lists!$I$20,EOMONTH(DH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DH35,11),\"\"))))))","v":""},{"$f":"IF(DI35=\"\",\"\",IF($Q$33=Lists!$I$17,DI35+6,IF($Q$33=Lists!$I$18,IF(DAY(DI35)=21,EOMONTH(DI35,0),DI35+9),IF($Q$33=Lists!$I$19,EOMONTH(DI35,0),IF($Q$33=Lists!$I$20,EOMONTH(DI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DI35,11),\"\"))))))","v":""},{"$f":"IF(DJ35=\"\",\"\",IF($Q$33=Lists!$I$17,DJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(DJ35)=21,EOMONTH(DJ35,0),DJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(DJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(DJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DJ35,11),\"\"))))))","v":""},{"$f":"IF(DK35=\"\",\"\",IF($Q$33=Lists!$I$17,DK35+6,IF($Q$33=Lists!$I$18,IF(DAY(DK35)=21,EOMONTH(DK35,0),DK35+9),IF($Q$33=Lists!$I$19,EOMONTH(DK35,0),IF($Q$33=Lists!$I$20,EOMONTH(DK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DK35,11),\"\"))))))","v":""},{"$f":"IF(DL35=\"\",\"\",IF($Q$33=Lists!$I$17,DL35+6,IF($Q$33=Lists!$I$18,IF(DAY(DL35)=21,EOMONTH(DL35,0),DL35+9),IF($Q$33=Lists!$I$19,EOMONTH(DL35,0),IF($Q$33=Lists!$I$20,EOMONTH(DL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DL35,11),\"\"))))))","v":""},{"$f":"IF(DM35=\"\",\"\",IF($Q$33=Lists!$I$17,DM35+6,IF($Q$33=Lists!$I$18,IF(DAY(DM35)=21,EOMONTH(DM35,0),DM35+9),IF($Q$33=Lists!$I$19,EOMONTH(DM35,0),IF($Q$33=Lists!$I$20,EOMONTH(DM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DM35,11),\"\"))))))","v":""},{"$f":"IF(DN35=\"\",\"\",IF($Q$33=Lists!$I$17,DN35+6,IF($Q$33=Lists!$I$18,IF(DAY(DN35)=21,EOMONTH(DN35,0),DN35+9),IF($Q$33=Lists!$I$19,EOMONTH(DN35,0),IF($Q$33=Lists!$I$20,EOMONTH(DN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DN35,11),\"\"))))))","v":""},{"$f":"IF(DO35=\"\",\"\",IF($Q$33=Lists!$I$17,DO35+6,IF($Q$33=Lists!$I$18,IF(DAY(DO35)=21,EOMONTH(DO35,0),DO35+9),IF($Q$33=Lists!$I$19,EOMONTH(DO35,0),IF($Q$33=Lists!$I$20,EOMONTH(DO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DO35,11),\"\"))))))","v":""},{"$f":"IF(DP35=\"\",\"\",IF($Q$33=Lists!$I$17,DP35+6,IF($Q$33=Lists!$I$18,IF(DAY(DP35)=21,EOMONTH(DP35,0),DP35+9),IF($Q$33=Lists!$I$19,EOMONTH(DP35,0),IF($Q$33=Lists!$I$20,EOMONTH(DP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DP35,11),\"\"))))))","v":""},{"$f":"IF(DQ35=\"\",\"\",IF($Q$33=Lists!$I$17,DQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(DQ35)=21,EOMONTH(DQ35,0),DQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(DQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(DQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DQ35,11),\"\"))))))","v":""},{"$f":"IF(DR35=\"\",\"\",IF($Q$33=Lists!$I$17,DR35+6,IF($Q$33=Lists!$I$18,IF(DAY(DR35)=21,EOMONTH(DR35,0),DR35+9),IF($Q$33=Lists!$I$19,EOMONTH(DR35,0),IF($Q$33=Lists!$I$20,EOMONTH(DR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DR35,11),\"\"))))))","v":""},{"$f":"IF(DS35=\"\",\"\",IF($Q$33=Lists!$I$17,DS35+6,IF($Q$33=Lists!$I$18,IF(DAY(DS35)=21,EOMONTH(DS35,0),DS35+9),IF($Q$33=Lists!$I$19,EOMONTH(DS35,0),IF($Q$33=Lists!$I$20,EOMONTH(DS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DS35,11),\"\"))))))","v":""},{"$f":"IF(DT35=\"\",\"\",IF($Q$33=Lists!$I$17,DT35+6,IF($Q$33=Lists!$I$18,IF(DAY(DT35)=21,EOMONTH(DT35,0),DT35+9),IF($Q$33=Lists!$I$19,EOMONTH(DT35,0),IF($Q$33=Lists!$I$20,EOMONTH(DT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DT35,11),\"\"))))))","v":""},{"$f":"IF(DU35=\"\",\"\",IF($Q$33=Lists!$I$17,DU35+6,IF($Q$33=Lists!$I$18,IF(DAY(DU35)=21,EOMONTH(DU35,0),DU35+9),IF($Q$33=Lists!$I$19,EOMONTH(DU35,0),IF($Q$33=Lists!$I$20,EOMONTH(DU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DU35,11),\"\"))))))","v":""},{"$f":"IF(DV35=\"\",\"\",IF($Q$33=Lists!$I$17,DV35+6,IF($Q$33=Lists!$I$18,IF(DAY(DV35)=21,EOMONTH(DV35,0),DV35+9),IF($Q$33=Lists!$I$19,EOMONTH(DV35,0),IF($Q$33=Lists!$I$20,EOMONTH(DV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DV35,11),\"\"))))))","v":""},{"$f":"IF(DW35=\"\",\"\",IF($Q$33=Lists!$I$17,DW35+6,IF($Q$33=Lists!$I$18,IF(DAY(DW35)=21,EOMONTH(DW35,0),DW35+9),IF($Q$33=Lists!$I$19,EOMONTH(DW35,0),IF($Q$33=Lists!$I$20,EOMONTH(DW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DW35,11),\"\"))))))","v":""},{"$f":"IF(DX35=\"\",\"\",IF($Q$33=Lists!$I$17,DX35+6,IF($Q$33=Lists!$I$18,IF(DAY(DX35)=21,EOMONTH(DX35,0),DX35+9),IF($Q$33=Lists!$I$19,EOMONTH(DX35,0),IF($Q$33=Lists!$I$20,EOMONTH(DX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DX35,11),\"\"))))))","v":""},{"$f":"IF(DY35=\"\",\"\",IF($Q$33=Lists!$I$17,DY35+6,IF($Q$33=Lists!$I$18,IF(DAY(DY35)=21,EOMONTH(DY35,0),DY35+9),IF($Q$33=Lists!$I$19,EOMONTH(DY35,0),IF($Q$33=Lists!$I$20,EOMONTH(DY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DY35,11),\"\"))))))","v":""},{"$f":"IF(DZ35=\"\",\"\",IF($Q$33=Lists!$I$17,DZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(DZ35)=21,EOMONTH(DZ35,0),DZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(DZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(DZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(DZ35,11),\"\"))))))","v":""},{"$f":"IF(EA35=\"\",\"\",IF($Q$33=Lists!$I$17,EA35+6,IF($Q$33=Lists!$I$18,IF(DAY(EA35)=21,EOMONTH(EA35,0),EA35+9),IF($Q$33=Lists!$I$19,EOMONTH(EA35,0),IF($Q$33=Lists!$I$20,EOMONTH(EA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EA35,11),\"\"))))))","v":""},{"$f":"IF(EB35=\"\",\"\",IF($Q$33=Lists!$I$17,EB35+6,IF($Q$33=Lists!$I$18,IF(DAY(EB35)=21,EOMONTH(EB35,0),EB35+9),IF($Q$33=Lists!$I$19,EOMONTH(EB35,0),IF($Q$33=Lists!$I$20,EOMONTH(EB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EB35,11),\"\"))))))","v":""},{"$f":"IF(EC35=\"\",\"\",IF($Q$33=Lists!$I$17,EC35+6,IF($Q$33=Lists!$I$18,IF(DAY(EC35)=21,EOMONTH(EC35,0),EC35+9),IF($Q$33=Lists!$I$19,EOMONTH(EC35,0),IF($Q$33=Lists!$I$20,EOMONTH(EC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EC35,11),\"\"))))))","v":""},{"$f":"IF(ED35=\"\",\"\",IF($Q$33=Lists!$I$17,ED35+6,IF($Q$33=Lists!$I$18,IF(DAY(ED35)=21,EOMONTH(ED35,0),ED35+9),IF($Q$33=Lists!$I$19,EOMONTH(ED35,0),IF($Q$33=Lists!$I$20,EOMONTH(ED35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(ED35,11),\"\"))))))","v":""},{"$f":"IF(EE35=\"\",\"\",IF($Q$33=Lists!$I$17,EE35+6,IF($Q$33=Lists!$I$18,IF(DAY(EE35)=21,EOMONTH(EE35,0),EE35+9),IF($Q$33=Lists!$I$19,EOMONTH(EE35,0),IF($Q$33=Lists!$I$20,EOMONTH(EE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EE35,11),\"\"))))))","v":""},{"$f":"IF(EF35=\"\",\"\",IF($Q$33=Lists!$I$17,EF35+6,IF($Q$33=Lists!$I$18,IF(DAY(EF35)=21,EOMONTH(EF35,0),EF35+9),IF($Q$33=Lists!$I$19,EOMONTH(EF35,0),IF($Q$33=Lists!$I$20,EOMONTH(EF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EF35,11),\"\"))))))","v":""},{"$f":"IF(EG35=\"\",\"\",IF($Q$33=Lists!$I$17,EG35+6,IF($Q$33=Lists!$I$18,IF(DAY(EG35)=21,EOMONTH(EG35,0),EG35+9),IF($Q$33=Lists!$I$19,EOMONTH(EG35,0),IF($Q$33=Lists!$I$20,EOMONTH(EG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EG35,11),\"\"))))))","v":""},{"$f":"IF(EH35=\"\",\"\",IF($Q$33=Lists!$I$17,EH35+6,IF($Q$33=Lists!$I$18,IF(DAY(EH35)=21,EOMONTH(EH35,0),EH35+9),IF($Q$33=Lists!$I$19,EOMONTH(EH35,0),IF($Q$33=Lists!$I$20,EOMONTH(EH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EH35,11),\"\"))))))","v":""},{"$f":"IF(EI35=\"\",\"\",IF($Q$33=Lists!$I$17,EI35+6,IF($Q$33=Lists!$I$18,IF(DAY(EI35)=21,EOMONTH(EI35,0),EI35+9),IF($Q$33=Lists!$I$19,EOMONTH(EI35,0),IF($Q$33=Lists!$I$20,EOMONTH(EI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EI35,11),\"\"))))))","v":""},{"$f":"IF(EJ35=\"\",\"\",IF($Q$33=Lists!$I$17,EJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(EJ35)=21,EOMONTH(EJ35,0),EJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(EJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(EJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EJ35,11),\"\"))))))","v":""},{"$f":"IF(EK35=\"\",\"\",IF($Q$33=Lists!$I$17,EK35+6,IF($Q$33=Lists!$I$18,IF(DAY(EK35)=21,EOMONTH(EK35,0),EK35+9),IF($Q$33=Lists!$I$19,EOMONTH(EK35,0),IF($Q$33=Lists!$I$20,EOMONTH(EK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EK35,11),\"\"))))))","v":""},{"$f":"IF(EL35=\"\",\"\",IF($Q$33=Lists!$I$17,EL35+6,IF($Q$33=Lists!$I$18,IF(DAY(EL35)=21,EOMONTH(EL35,0),EL35+9),IF($Q$33=Lists!$I$19,EOMONTH(EL35,0),IF($Q$33=Lists!$I$20,EOMONTH(EL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EL35,11),\"\"))))))","v":""},{"$f":"IF(EM35=\"\",\"\",IF($Q$33=Lists!$I$17,EM35+6,IF($Q$33=Lists!$I$18,IF(DAY(EM35)=21,EOMONTH(EM35,0),EM35+9),IF($Q$33=Lists!$I$19,EOMONTH(EM35,0),IF($Q$33=Lists!$I$20,EOMONTH(EM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EM35,11),\"\"))))))","v":""},{"$f":"IF(EN35=\"\",\"\",IF($Q$33=Lists!$I$17,EN35+6,IF($Q$33=Lists!$I$18,IF(DAY(EN35)=21,EOMONTH(EN35,0),EN35+9),IF($Q$33=Lists!$I$19,EOMONTH(EN35,0),IF($Q$33=Lists!$I$20,EOMONTH(EN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EN35,11),\"\"))))))","v":""},{"$f":"IF(EO35=\"\",\"\",IF($Q$33=Lists!$I$17,EO35+6,IF($Q$33=Lists!$I$18,IF(DAY(EO35)=21,EOMONTH(EO35,0),EO35+9),IF($Q$33=Lists!$I$19,EOMONTH(EO35,0),IF($Q$33=Lists!$I$20,EOMONTH(EO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EO35,11),\"\"))))))","v":""},{"$f":"IF(EP35=\"\",\"\",IF($Q$33=Lists!$I$17,EP35+6,IF($Q$33=Lists!$I$18,IF(DAY(EP35)=21,EOMONTH(EP35,0),EP35+9),IF($Q$33=Lists!$I$19,EOMONTH(EP35,0),IF($Q$33=Lists!$I$20,EOMONTH(EP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EP35,11),\"\"))))))","v":""},{"$f":"IF(EQ35=\"\",\"\",IF($Q$33=Lists!$I$17,EQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(EQ35)=21,EOMONTH(EQ35,0),EQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(EQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(EQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EQ35,11),\"\"))))))","v":""},{"$f":"IF(ER35=\"\",\"\",IF($Q$33=Lists!$I$17,ER35+6,IF($Q$33=Lists!$I$18,IF(DAY(ER35)=21,EOMONTH(ER35,0),ER35+9),IF($Q$33=Lists!$I$19,EOMONTH(ER35,0),IF($Q$33=Lists!$I$20,EOMONTH(ER35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(ER35,11),\"\"))))))","v":""},{"$f":"IF(ES35=\"\",\"\",IF($Q$33=Lists!$I$17,ES35+6,IF($Q$33=Lists!$I$18,IF(DAY(ES35)=21,EOMONTH(ES35,0),ES35+9),IF($Q$33=Lists!$I$19,EOMONTH(ES35,0),IF($Q$33=Lists!$I$20,EOMONTH(ES35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(ES35,11),\"\"))))))","v":""},{"$f":"IF(ET35=\"\",\"\",IF($Q$33=Lists!$I$17,ET35+6,IF($Q$33=Lists!$I$18,IF(DAY(ET35)=21,EOMONTH(ET35,0),ET35+9),IF($Q$33=Lists!$I$19,EOMONTH(ET35,0),IF($Q$33=Lists!$I$20,EOMONTH(ET35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(ET35,11),\"\"))))))","v":""},{"$f":"IF(EU35=\"\",\"\",IF($Q$33=Lists!$I$17,EU35+6,IF($Q$33=Lists!$I$18,IF(DAY(EU35)=21,EOMONTH(EU35,0),EU35+9),IF($Q$33=Lists!$I$19,EOMONTH(EU35,0),IF($Q$33=Lists!$I$20,EOMONTH(EU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EU35,11),\"\"))))))","v":""},{"$f":"IF(EV35=\"\",\"\",IF($Q$33=Lists!$I$17,EV35+6,IF($Q$33=Lists!$I$18,IF(DAY(EV35)=21,EOMONTH(EV35,0),EV35+9),IF($Q$33=Lists!$I$19,EOMONTH(EV35,0),IF($Q$33=Lists!$I$20,EOMONTH(EV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EV35,11),\"\"))))))","v":""},{"$f":"IF(EW35=\"\",\"\",IF($Q$33=Lists!$I$17,EW35+6,IF($Q$33=Lists!$I$18,IF(DAY(EW35)=21,EOMONTH(EW35,0),EW35+9),IF($Q$33=Lists!$I$19,EOMONTH(EW35,0),IF($Q$33=Lists!$I$20,EOMONTH(EW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EW35,11),\"\"))))))","v":""},{"$f":"IF(EX35=\"\",\"\",IF($Q$33=Lists!$I$17,EX35+6,IF($Q$33=Lists!$I$18,IF(DAY(EX35)=21,EOMONTH(EX35,0),EX35+9),IF($Q$33=Lists!$I$19,EOMONTH(EX35,0),IF($Q$33=Lists!$I$20,EOMONTH(EX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EX35,11),\"\"))))))","v":""},{"$f":"IF(EY35=\"\",\"\",IF($Q$33=Lists!$I$17,EY35+6,IF($Q$33=Lists!$I$18,IF(DAY(EY35)=21,EOMONTH(EY35,0),EY35+9),IF($Q$33=Lists!$I$19,EOMONTH(EY35,0),IF($Q$33=Lists!$I$20,EOMONTH(EY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EY35,11),\"\"))))))","v":""},{"$f":"IF(EZ35=\"\",\"\",IF($Q$33=Lists!$I$17,EZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(EZ35)=21,EOMONTH(EZ35,0),EZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(EZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(EZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(EZ35,11),\"\"))))))","v":""},{"$f":"IF(FA35=\"\",\"\",IF($Q$33=Lists!$I$17,FA35+6,IF($Q$33=Lists!$I$18,IF(DAY(FA35)=21,EOMONTH(FA35,0),FA35+9),IF($Q$33=Lists!$I$19,EOMONTH(FA35,0),IF($Q$33=Lists!$I$20,EOMONTH(FA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(FA35,11),\"\"))))))","v":""},{"$f":"IF(FB35=\"\",\"\",IF($Q$33=Lists!$I$17,FB35+6,IF($Q$33=Lists!$I$18,IF(DAY(FB35)=21,EOMONTH(FB35,0),FB35+9),IF($Q$33=Lists!$I$19,EOMONTH(FB35,0),IF($Q$33=Lists!$I$20,EOMONTH(FB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(FB35,11),\"\"))))))","v":""},{"$f":"IF(FC35=\"\",\"\",IF($Q$33=Lists!$I$17,FC35+6,IF($Q$33=Lists!$I$18,IF(DAY(FC35)=21,EOMONTH(FC35,0),FC35+9),IF($Q$33=Lists!$I$19,EOMONTH(FC35,0),IF($Q$33=Lists!$I$20,EOMONTH(FC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(FC35,11),\"\"))))))","v":""}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AA32,MONTH(AA35),$Z33:AA33,YEAR(AA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA32=1,\"янв\",IF(AA32=2,\"фев\",IF(AA32=3,\"мар\",IF(AA32=4,\"апр\",IF(AA32=5,\"май\",IF(AA32=6,\"июн\",IF(AA32=7,\"июл\",IF(AA32=8,\"авг\",IF(AA32=9,\"сен\",IF(AA32=10,\"окт\",IF(AA32=11,\"ноя\",\"дек\")))))))))))&AA33,IF($Q$33=Lists!$I$19,AA35,IF($Q$33=Lists!$I$20,(INT((AA32-1)/3)+1)&\"кв\"&AA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AA35)&\"г.\",\"\"))))))","v":"1 год"},{"$f":"IF(AB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AB32,MONTH(AB35),$Z33:AB33,YEAR(AB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB32=1,\"янв\",IF(AB32=2,\"фев\",IF(AB32=3,\"мар\",IF(AB32=4,\"апр\",IF(AB32=5,\"май\",IF(AB32=6,\"июн\",IF(AB32=7,\"июл\",IF(AB32=8,\"авг\",IF(AB32=9,\"сен\",IF(AB32=10,\"окт\",IF(AB32=11,\"ноя\",\"дек\")))))))))))&AB33,IF($Q$33=Lists!$I$19,AB35,IF($Q$33=Lists!$I$20,(INT((AB32-1)/3)+1)&\"кв\"&AB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AB35)&\"г.\",\"\"))))))","v":"2 год"},{"$f":"IF(AC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AC32,MONTH(AC35),$Z33:AC33,YEAR(AC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC32=1,\"янв\",IF(AC32=2,\"фев\",IF(AC32=3,\"мар\",IF(AC32=4,\"апр\",IF(AC32=5,\"май\",IF(AC32=6,\"июн\",IF(AC32=7,\"июл\",IF(AC32=8,\"авг\",IF(AC32=9,\"сен\",IF(AC32=10,\"окт\",IF(AC32=11,\"ноя\",\"дек\")))))))))))&AC33,IF($Q$33=Lists!$I$19,AC35,IF($Q$33=Lists!$I$20,(INT((AC32-1)/3)+1)&\"кв\"&AC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AC35)&\"г.\",\"\"))))))","v":"3 год"},{"$f":"IF(AD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AD32,MONTH(AD35),$Z33:AD33,YEAR(AD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD32=1,\"янв\",IF(AD32=2,\"фев\",IF(AD32=3,\"мар\",IF(AD32=4,\"апр\",IF(AD32=5,\"май\",IF(AD32=6,\"июн\",IF(AD32=7,\"июл\",IF(AD32=8,\"авг\",IF(AD32=9,\"сен\",IF(AD32=10,\"окт\",IF(AD32=11,\"ноя\",\"дек\")))))))))))&AD33,IF($Q$33=Lists!$I$19,AD35,IF($Q$33=Lists!$I$20,(INT((AD32-1)/3)+1)&\"кв\"&AD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AD35)&\"г.\",\"\"))))))","v":"4 год"},{"$f":"IF(AE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AE32,MONTH(AE35),$Z33:AE33,YEAR(AE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE32=1,\"янв\",IF(AE32=2,\"фев\",IF(AE32=3,\"мар\",IF(AE32=4,\"апр\",IF(AE32=5,\"май\",IF(AE32=6,\"июн\",IF(AE32=7,\"июл\",IF(AE32=8,\"авг\",IF(AE32=9,\"сен\",IF(AE32=10,\"окт\",IF(AE32=11,\"ноя\",\"дек\")))))))))))&AE33,IF($Q$33=Lists!$I$19,AE35,IF($Q$33=Lists!$I$20,(INT((AE32-1)/3)+1)&\"кв\"&AE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AE35)&\"г.\",\"\"))))))","v":"5 год"},{"$f":"IF(AF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AF32,MONTH(AF35),$Z33:AF33,YEAR(AF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF32=1,\"янв\",IF(AF32=2,\"фев\",IF(AF32=3,\"мар\",IF(AF32=4,\"апр\",IF(AF32=5,\"май\",IF(AF32=6,\"июн\",IF(AF32=7,\"июл\",IF(AF32=8,\"авг\",IF(AF32=9,\"сен\",IF(AF32=10,\"окт\",IF(AF32=11,\"ноя\",\"дек\")))))))))))&AF33,IF($Q$33=Lists!$I$19,AF35,IF($Q$33=Lists!$I$20,(INT((AF32-1)/3)+1)&\"кв\"&AF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AF35)&\"г.\",\"\"))))))","v":"6 год"},{"$f":"IF(AG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AG32,MONTH(AG35),$Z33:AG33,YEAR(AG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG32=1,\"янв\",IF(AG32=2,\"фев\",IF(AG32=3,\"мар\",IF(AG32=4,\"апр\",IF(AG32=5,\"май\",IF(AG32=6,\"июн\",IF(AG32=7,\"июл\",IF(AG32=8,\"авг\",IF(AG32=9,\"сен\",IF(AG32=10,\"окт\",IF(AG32=11,\"ноя\",\"дек\")))))))))))&AG33,IF($Q$33=Lists!$I$19,AG35,IF($Q$33=Lists!$I$20,(INT((AG32-1)/3)+1)&\"кв\"&AG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AG35)&\"г.\",\"\"))))))","v":"7 год"},{"$f":"IF(AH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AH32,MONTH(AH35),$Z33:AH33,YEAR(AH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH32=1,\"янв\",IF(AH32=2,\"фев\",IF(AH32=3,\"мар\",IF(AH32=4,\"апр\",IF(AH32=5,\"май\",IF(AH32=6,\"июн\",IF(AH32=7,\"июл\",IF(AH32=8,\"авг\",IF(AH32=9,\"сен\",IF(AH32=10,\"окт\",IF(AH32=11,\"ноя\",\"дек\")))))))))))&AH33,IF($Q$33=Lists!$I$19,AH35,IF($Q$33=Lists!$I$20,(INT((AH32-1)/3)+1)&\"кв\"&AH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AH35)&\"г.\",\"\"))))))","v":"8 год"},{"$f":"IF(AI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AI32,MONTH(AI35),$Z33:AI33,YEAR(AI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI32=1,\"янв\",IF(AI32=2,\"фев\",IF(AI32=3,\"мар\",IF(AI32=4,\"апр\",IF(AI32=5,\"май\",IF(AI32=6,\"июн\",IF(AI32=7,\"июл\",IF(AI32=8,\"авг\",IF(AI32=9,\"сен\",IF(AI32=10,\"окт\",IF(AI32=11,\"ноя\",\"дек\")))))))))))&AI33,IF($Q$33=Lists!$I$19,AI35,IF($Q$33=Lists!$I$20,(INT((AI32-1)/3)+1)&\"кв\"&AI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AI35)&\"г.\",\"\"))))))","v":"9 год"},{"$f":"IF(AJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AJ32,MONTH(AJ35),$Z33:AJ33,YEAR(AJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ32=1,\"янв\",IF(AJ32=2,\"фев\",IF(AJ32=3,\"мар\",IF(AJ32=4,\"апр\",IF(AJ32=5,\"май\",IF(AJ32=6,\"июн\",IF(AJ32=7,\"июл\",IF(AJ32=8,\"авг\",IF(AJ32=9,\"сен\",IF(AJ32=10,\"окт\",IF(AJ32=11,\"ноя\",\"дек\")))))))))))&AJ33,IF($Q$33=Lists!$I$19,AJ35,IF($Q$33=Lists!$I$20,(INT((AJ32-1)/3)+1)&\"кв\"&AJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AJ35)&\"г.\",\"\"))))))","v":"10 год"},{"$f":"IF(AK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AK32,MONTH(AK35),$Z33:AK33,YEAR(AK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK32=1,\"янв\",IF(AK32=2,\"фев\",IF(AK32=3,\"мар\",IF(AK32=4,\"апр\",IF(AK32=5,\"май\",IF(AK32=6,\"июн\",IF(AK32=7,\"июл\",IF(AK32=8,\"авг\",IF(AK32=9,\"сен\",IF(AK32=10,\"окт\",IF(AK32=11,\"ноя\",\"дек\")))))))))))&AK33,IF($Q$33=Lists!$I$19,AK35,IF($Q$33=Lists!$I$20,(INT((AK32-1)/3)+1)&\"кв\"&AK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AL32,MONTH(AL35),$Z33:AL33,YEAR(AL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL32=1,\"янв\",IF(AL32=2,\"фев\",IF(AL32=3,\"мар\",IF(AL32=4,\"апр\",IF(AL32=5,\"май\",IF(AL32=6,\"июн\",IF(AL32=7,\"июл\",IF(AL32=8,\"авг\",IF(AL32=9,\"сен\",IF(AL32=10,\"окт\",IF(AL32=11,\"ноя\",\"дек\")))))))))))&AL33,IF($Q$33=Lists!$I$19,AL35,IF($Q$33=Lists!$I$20,(INT((AL32-1)/3)+1)&\"кв\"&AL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AM32,MONTH(AM35),$Z33:AM33,YEAR(AM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM32=1,\"янв\",IF(AM32=2,\"фев\",IF(AM32=3,\"мар\",IF(AM32=4,\"апр\",IF(AM32=5,\"май\",IF(AM32=6,\"июн\",IF(AM32=7,\"июл\",IF(AM32=8,\"авг\",IF(AM32=9,\"сен\",IF(AM32=10,\"окт\",IF(AM32=11,\"ноя\",\"дек\")))))))))))&AM33,IF($Q$33=Lists!$I$19,AM35,IF($Q$33=Lists!$I$20,(INT((AM32-1)/3)+1)&\"кв\"&AM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AN32,MONTH(AN35),$Z33:AN33,YEAR(AN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN32=1,\"янв\",IF(AN32=2,\"фев\",IF(AN32=3,\"мар\",IF(AN32=4,\"апр\",IF(AN32=5,\"май\",IF(AN32=6,\"июн\",IF(AN32=7,\"июл\",IF(AN32=8,\"авг\",IF(AN32=9,\"сен\",IF(AN32=10,\"окт\",IF(AN32=11,\"ноя\",\"дек\")))))))))))&AN33,IF($Q$33=Lists!$I$19,AN35,IF($Q$33=Lists!$I$20,(INT((AN32-1)/3)+1)&\"кв\"&AN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AO32,MONTH(AO35),$Z33:AO33,YEAR(AO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO32=1,\"янв\",IF(AO32=2,\"фев\",IF(AO32=3,\"мар\",IF(AO32=4,\"апр\",IF(AO32=5,\"май\",IF(AO32=6,\"июн\",IF(AO32=7,\"июл\",IF(AO32=8,\"авг\",IF(AO32=9,\"сен\",IF(AO32=10,\"окт\",IF(AO32=11,\"ноя\",\"дек\")))))))))))&AO33,IF($Q$33=Lists!$I$19,AO35,IF($Q$33=Lists!$I$20,(INT((AO32-1)/3)+1)&\"кв\"&AO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AP32,MONTH(AP35),$Z33:AP33,YEAR(AP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP32=1,\"янв\",IF(AP32=2,\"фев\",IF(AP32=3,\"мар\",IF(AP32=4,\"апр\",IF(AP32=5,\"май\",IF(AP32=6,\"июн\",IF(AP32=7,\"июл\",IF(AP32=8,\"авг\",IF(AP32=9,\"сен\",IF(AP32=10,\"окт\",IF(AP32=11,\"ноя\",\"дек\")))))))))))&AP33,IF($Q$33=Lists!$I$19,AP35,IF($Q$33=Lists!$I$20,(INT((AP32-1)/3)+1)&\"кв\"&AP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AQ32,MONTH(AQ35),$Z33:AQ33,YEAR(AQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ32=1,\"янв\",IF(AQ32=2,\"фев\",IF(AQ32=3,\"мар\",IF(AQ32=4,\"апр\",IF(AQ32=5,\"май\",IF(AQ32=6,\"июн\",IF(AQ32=7,\"июл\",IF(AQ32=8,\"авг\",IF(AQ32=9,\"сен\",IF(AQ32=10,\"окт\",IF(AQ32=11,\"ноя\",\"дек\")))))))))))&AQ33,IF($Q$33=Lists!$I$19,AQ35,IF($Q$33=Lists!$I$20,(INT((AQ32-1)/3)+1)&\"кв\"&AQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AR32,MONTH(AR35),$Z33:AR33,YEAR(AR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR32=1,\"янв\",IF(AR32=2,\"фев\",IF(AR32=3,\"мар\",IF(AR32=4,\"апр\",IF(AR32=5,\"май\",IF(AR32=6,\"июн\",IF(AR32=7,\"июл\",IF(AR32=8,\"авг\",IF(AR32=9,\"сен\",IF(AR32=10,\"окт\",IF(AR32=11,\"ноя\",\"дек\")))))))))))&AR33,IF($Q$33=Lists!$I$19,AR35,IF($Q$33=Lists!$I$20,(INT((AR32-1)/3)+1)&\"кв\"&AR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AS32,MONTH(AS35),$Z33:AS33,YEAR(AS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS32=1,\"янв\",IF(AS32=2,\"фев\",IF(AS32=3,\"мар\",IF(AS32=4,\"апр\",IF(AS32=5,\"май\",IF(AS32=6,\"июн\",IF(AS32=7,\"июл\",IF(AS32=8,\"авг\",IF(AS32=9,\"сен\",IF(AS32=10,\"окт\",IF(AS32=11,\"ноя\",\"дек\")))))))))))&AS33,IF($Q$33=Lists!$I$19,AS35,IF($Q$33=Lists!$I$20,(INT((AS32-1)/3)+1)&\"кв\"&AS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AT32,MONTH(AT35),$Z33:AT33,YEAR(AT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT32=1,\"янв\",IF(AT32=2,\"фев\",IF(AT32=3,\"мар\",IF(AT32=4,\"апр\",IF(AT32=5,\"май\",IF(AT32=6,\"июн\",IF(AT32=7,\"июл\",IF(AT32=8,\"авг\",IF(AT32=9,\"сен\",IF(AT32=10,\"окт\",IF(AT32=11,\"ноя\",\"дек\")))))))))))&AT33,IF($Q$33=Lists!$I$19,AT35,IF($Q$33=Lists!$I$20,(INT((AT32-1)/3)+1)&\"кв\"&AT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AU32,MONTH(AU35),$Z33:AU33,YEAR(AU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU32=1,\"янв\",IF(AU32=2,\"фев\",IF(AU32=3,\"мар\",IF(AU32=4,\"апр\",IF(AU32=5,\"май\",IF(AU32=6,\"июн\",IF(AU32=7,\"июл\",IF(AU32=8,\"авг\",IF(AU32=9,\"сен\",IF(AU32=10,\"окт\",IF(AU32=11,\"ноя\",\"дек\")))))))))))&AU33,IF($Q$33=Lists!$I$19,AU35,IF($Q$33=Lists!$I$20,(INT((AU32-1)/3)+1)&\"кв\"&AU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AV32,MONTH(AV35),$Z33:AV33,YEAR(AV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV32=1,\"янв\",IF(AV32=2,\"фев\",IF(AV32=3,\"мар\",IF(AV32=4,\"апр\",IF(AV32=5,\"май\",IF(AV32=6,\"июн\",IF(AV32=7,\"июл\",IF(AV32=8,\"авг\",IF(AV32=9,\"сен\",IF(AV32=10,\"окт\",IF(AV32=11,\"ноя\",\"дек\")))))))))))&AV33,IF($Q$33=Lists!$I$19,AV35,IF($Q$33=Lists!$I$20,(INT((AV32-1)/3)+1)&\"кв\"&AV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AW32,MONTH(AW35),$Z33:AW33,YEAR(AW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW32=1,\"янв\",IF(AW32=2,\"фев\",IF(AW32=3,\"мар\",IF(AW32=4,\"апр\",IF(AW32=5,\"май\",IF(AW32=6,\"июн\",IF(AW32=7,\"июл\",IF(AW32=8,\"авг\",IF(AW32=9,\"сен\",IF(AW32=10,\"окт\",IF(AW32=11,\"ноя\",\"дек\")))))))))))&AW33,IF($Q$33=Lists!$I$19,AW35,IF($Q$33=Lists!$I$20,(INT((AW32-1)/3)+1)&\"кв\"&AW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AX32,MONTH(AX35),$Z33:AX33,YEAR(AX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX32=1,\"янв\",IF(AX32=2,\"фев\",IF(AX32=3,\"мар\",IF(AX32=4,\"апр\",IF(AX32=5,\"май\",IF(AX32=6,\"июн\",IF(AX32=7,\"июл\",IF(AX32=8,\"авг\",IF(AX32=9,\"сен\",IF(AX32=10,\"окт\",IF(AX32=11,\"ноя\",\"дек\")))))))))))&AX33,IF($Q$33=Lists!$I$19,AX35,IF($Q$33=Lists!$I$20,(INT((AX32-1)/3)+1)&\"кв\"&AX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AY32,MONTH(AY35),$Z33:AY33,YEAR(AY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY32=1,\"янв\",IF(AY32=2,\"фев\",IF(AY32=3,\"мар\",IF(AY32=4,\"апр\",IF(AY32=5,\"май\",IF(AY32=6,\"июн\",IF(AY32=7,\"июл\",IF(AY32=8,\"авг\",IF(AY32=9,\"сен\",IF(AY32=10,\"окт\",IF(AY32=11,\"ноя\",\"дек\")))))))))))&AY33,IF($Q$33=Lists!$I$19,AY35,IF($Q$33=Lists!$I$20,(INT((AY32-1)/3)+1)&\"кв\"&AY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AZ32,MONTH(AZ35),$Z33:AZ33,YEAR(AZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ32=1,\"янв\",IF(AZ32=2,\"фев\",IF(AZ32=3,\"мар\",IF(AZ32=4,\"апр\",IF(AZ32=5,\"май\",IF(AZ32=6,\"июн\",IF(AZ32=7,\"июл\",IF(AZ32=8,\"авг\",IF(AZ32=9,\"сен\",IF(AZ32=10,\"окт\",IF(AZ32=11,\"ноя\",\"дек\")))))))))))&AZ33,IF($Q$33=Lists!$I$19,AZ35,IF($Q$33=Lists!$I$20,(INT((AZ32-1)/3)+1)&\"кв\"&AZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BA32,MONTH(BA35),$Z33:BA33,YEAR(BA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA32=1,\"янв\",IF(BA32=2,\"фев\",IF(BA32=3,\"мар\",IF(BA32=4,\"апр\",IF(BA32=5,\"май\",IF(BA32=6,\"июн\",IF(BA32=7,\"июл\",IF(BA32=8,\"авг\",IF(BA32=9,\"сен\",IF(BA32=10,\"окт\",IF(BA32=11,\"ноя\",\"дек\")))))))))))&BA33,IF($Q$33=Lists!$I$19,BA35,IF($Q$33=Lists!$I$20,(INT((BA32-1)/3)+1)&\"кв\"&BA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BB32,MONTH(BB35),$Z33:BB33,YEAR(BB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB32=1,\"янв\",IF(BB32=2,\"фев\",IF(BB32=3,\"мар\",IF(BB32=4,\"апр\",IF(BB32=5,\"май\",IF(BB32=6,\"июн\",IF(BB32=7,\"июл\",IF(BB32=8,\"авг\",IF(BB32=9,\"сен\",IF(BB32=10,\"окт\",IF(BB32=11,\"ноя\",\"дек\")))))))))))&BB33,IF($Q$33=Lists!$I$19,BB35,IF($Q$33=Lists!$I$20,(INT((BB32-1)/3)+1)&\"кв\"&BB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BC32,MONTH(BC35),$Z33:BC33,YEAR(BC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC32=1,\"янв\",IF(BC32=2,\"фев\",IF(BC32=3,\"мар\",IF(BC32=4,\"апр\",IF(BC32=5,\"май\",IF(BC32=6,\"июн\",IF(BC32=7,\"июл\",IF(BC32=8,\"авг\",IF(BC32=9,\"сен\",IF(BC32=10,\"окт\",IF(BC32=11,\"ноя\",\"дек\")))))))))))&BC33,IF($Q$33=Lists!$I$19,BC35,IF($Q$33=Lists!$I$20,(INT((BC32-1)/3)+1)&\"кв\"&BC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BD32,MONTH(BD35),$Z33:BD33,YEAR(BD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD32=1,\"янв\",IF(BD32=2,\"фев\",IF(BD32=3,\"мар\",IF(BD32=4,\"апр\",IF(BD32=5,\"май\",IF(BD32=6,\"июн\",IF(BD32=7,\"июл\",IF(BD32=8,\"авг\",IF(BD32=9,\"сен\",IF(BD32=10,\"окт\",IF(BD32=11,\"ноя\",\"дек\")))))))))))&BD33,IF($Q$33=Lists!$I$19,BD35,IF($Q$33=Lists!$I$20,(INT((BD32-1)/3)+1)&\"кв\"&BD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BE32,MONTH(BE35),$Z33:BE33,YEAR(BE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE32=1,\"янв\",IF(BE32=2,\"фев\",IF(BE32=3,\"мар\",IF(BE32=4,\"апр\",IF(BE32=5,\"май\",IF(BE32=6,\"июн\",IF(BE32=7,\"июл\",IF(BE32=8,\"авг\",IF(BE32=9,\"сен\",IF(BE32=10,\"окт\",IF(BE32=11,\"ноя\",\"дек\")))))))))))&BE33,IF($Q$33=Lists!$I$19,BE35,IF($Q$33=Lists!$I$20,(INT((BE32-1)/3)+1)&\"кв\"&BE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BF32,MONTH(BF35),$Z33:BF33,YEAR(BF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF32=1,\"янв\",IF(BF32=2,\"фев\",IF(BF32=3,\"мар\",IF(BF32=4,\"апр\",IF(BF32=5,\"май\",IF(BF32=6,\"июн\",IF(BF32=7,\"июл\",IF(BF32=8,\"авг\",IF(BF32=9,\"сен\",IF(BF32=10,\"окт\",IF(BF32=11,\"ноя\",\"дек\")))))))))))&BF33,IF($Q$33=Lists!$I$19,BF35,IF($Q$33=Lists!$I$20,(INT((BF32-1)/3)+1)&\"кв\"&BF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BG32,MONTH(BG35),$Z33:BG33,YEAR(BG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG32=1,\"янв\",IF(BG32=2,\"фев\",IF(BG32=3,\"мар\",IF(BG32=4,\"апр\",IF(BG32=5,\"май\",IF(BG32=6,\"июн\",IF(BG32=7,\"июл\",IF(BG32=8,\"авг\",IF(BG32=9,\"сен\",IF(BG32=10,\"окт\",IF(BG32=11,\"ноя\",\"дек\")))))))))))&BG33,IF($Q$33=Lists!$I$19,BG35,IF($Q$33=Lists!$I$20,(INT((BG32-1)/3)+1)&\"кв\"&BG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BH32,MONTH(BH35),$Z33:BH33,YEAR(BH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH32=1,\"янв\",IF(BH32=2,\"фев\",IF(BH32=3,\"мар\",IF(BH32=4,\"апр\",IF(BH32=5,\"май\",IF(BH32=6,\"июн\",IF(BH32=7,\"июл\",IF(BH32=8,\"авг\",IF(BH32=9,\"сен\",IF(BH32=10,\"окт\",IF(BH32=11,\"ноя\",\"дек\")))))))))))&BH33,IF($Q$33=Lists!$I$19,BH35,IF($Q$33=Lists!$I$20,(INT((BH32-1)/3)+1)&\"кв\"&BH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BI32,MONTH(BI35),$Z33:BI33,YEAR(BI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI32=1,\"янв\",IF(BI32=2,\"фев\",IF(BI32=3,\"мар\",IF(BI32=4,\"апр\",IF(BI32=5,\"май\",IF(BI32=6,\"июн\",IF(BI32=7,\"июл\",IF(BI32=8,\"авг\",IF(BI32=9,\"сен\",IF(BI32=10,\"окт\",IF(BI32=11,\"ноя\",\"дек\")))))))))))&BI33,IF($Q$33=Lists!$I$19,BI35,IF($Q$33=Lists!$I$20,(INT((BI32-1)/3)+1)&\"кв\"&BI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BJ32,MONTH(BJ35),$Z33:BJ33,YEAR(BJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ32=1,\"янв\",IF(BJ32=2,\"фев\",IF(BJ32=3,\"мар\",IF(BJ32=4,\"апр\",IF(BJ32=5,\"май\",IF(BJ32=6,\"июн\",IF(BJ32=7,\"июл\",IF(BJ32=8,\"авг\",IF(BJ32=9,\"сен\",IF(BJ32=10,\"окт\",IF(BJ32=11,\"ноя\",\"дек\")))))))))))&BJ33,IF($Q$33=Lists!$I$19,BJ35,IF($Q$33=Lists!$I$20,(INT((BJ32-1)/3)+1)&\"кв\"&BJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BK32,MONTH(BK35),$Z33:BK33,YEAR(BK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK32=1,\"янв\",IF(BK32=2,\"фев\",IF(BK32=3,\"мар\",IF(BK32=4,\"апр\",IF(BK32=5,\"май\",IF(BK32=6,\"июн\",IF(BK32=7,\"июл\",IF(BK32=8,\"авг\",IF(BK32=9,\"сен\",IF(BK32=10,\"окт\",IF(BK32=11,\"ноя\",\"дек\")))))))))))&BK33,IF($Q$33=Lists!$I$19,BK35,IF($Q$33=Lists!$I$20,(INT((BK32-1)/3)+1)&\"кв\"&BK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BL32,MONTH(BL35),$Z33:BL33,YEAR(BL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL32=1,\"янв\",IF(BL32=2,\"фев\",IF(BL32=3,\"мар\",IF(BL32=4,\"апр\",IF(BL32=5,\"май\",IF(BL32=6,\"июн\",IF(BL32=7,\"июл\",IF(BL32=8,\"авг\",IF(BL32=9,\"сен\",IF(BL32=10,\"окт\",IF(BL32=11,\"ноя\",\"дек\")))))))))))&BL33,IF($Q$33=Lists!$I$19,BL35,IF($Q$33=Lists!$I$20,(INT((BL32-1)/3)+1)&\"кв\"&BL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BM32,MONTH(BM35),$Z33:BM33,YEAR(BM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM32=1,\"янв\",IF(BM32=2,\"фев\",IF(BM32=3,\"мар\",IF(BM32=4,\"апр\",IF(BM32=5,\"май\",IF(BM32=6,\"июн\",IF(BM32=7,\"июл\",IF(BM32=8,\"авг\",IF(BM32=9,\"сен\",IF(BM32=10,\"окт\",IF(BM32=11,\"ноя\",\"дек\")))))))))))&BM33,IF($Q$33=Lists!$I$19,BM35,IF($Q$33=Lists!$I$20,(INT((BM32-1)/3)+1)&\"кв\"&BM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BN32,MONTH(BN35),$Z33:BN33,YEAR(BN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN32=1,\"янв\",IF(BN32=2,\"фев\",IF(BN32=3,\"мар\",IF(BN32=4,\"апр\",IF(BN32=5,\"май\",IF(BN32=6,\"июн\",IF(BN32=7,\"июл\",IF(BN32=8,\"авг\",IF(BN32=9,\"сен\",IF(BN32=10,\"окт\",IF(BN32=11,\"ноя\",\"дек\")))))))))))&BN33,IF($Q$33=Lists!$I$19,BN35,IF($Q$33=Lists!$I$20,(INT((BN32-1)/3)+1)&\"кв\"&BN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BO32,MONTH(BO35),$Z33:BO33,YEAR(BO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO32=1,\"янв\",IF(BO32=2,\"фев\",IF(BO32=3,\"мар\",IF(BO32=4,\"апр\",IF(BO32=5,\"май\",IF(BO32=6,\"июн\",IF(BO32=7,\"июл\",IF(BO32=8,\"авг\",IF(BO32=9,\"сен\",IF(BO32=10,\"окт\",IF(BO32=11,\"ноя\",\"дек\")))))))))))&BO33,IF($Q$33=Lists!$I$19,BO35,IF($Q$33=Lists!$I$20,(INT((BO32-1)/3)+1)&\"кв\"&BO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BP32,MONTH(BP35),$Z33:BP33,YEAR(BP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP32=1,\"янв\",IF(BP32=2,\"фев\",IF(BP32=3,\"мар\",IF(BP32=4,\"апр\",IF(BP32=5,\"май\",IF(BP32=6,\"июн\",IF(BP32=7,\"июл\",IF(BP32=8,\"авг\",IF(BP32=9,\"сен\",IF(BP32=10,\"окт\",IF(BP32=11,\"ноя\",\"дек\")))))))))))&BP33,IF($Q$33=Lists!$I$19,BP35,IF($Q$33=Lists!$I$20,(INT((BP32-1)/3)+1)&\"кв\"&BP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BQ32,MONTH(BQ35),$Z33:BQ33,YEAR(BQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ32=1,\"янв\",IF(BQ32=2,\"фев\",IF(BQ32=3,\"мар\",IF(BQ32=4,\"апр\",IF(BQ32=5,\"май\",IF(BQ32=6,\"июн\",IF(BQ32=7,\"июл\",IF(BQ32=8,\"авг\",IF(BQ32=9,\"сен\",IF(BQ32=10,\"окт\",IF(BQ32=11,\"ноя\",\"дек\")))))))))))&BQ33,IF($Q$33=Lists!$I$19,BQ35,IF($Q$33=Lists!$I$20,(INT((BQ32-1)/3)+1)&\"кв\"&BQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BR32,MONTH(BR35),$Z33:BR33,YEAR(BR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR32=1,\"янв\",IF(BR32=2,\"фев\",IF(BR32=3,\"мар\",IF(BR32=4,\"апр\",IF(BR32=5,\"май\",IF(BR32=6,\"июн\",IF(BR32=7,\"июл\",IF(BR32=8,\"авг\",IF(BR32=9,\"сен\",IF(BR32=10,\"окт\",IF(BR32=11,\"ноя\",\"дек\")))))))))))&BR33,IF($Q$33=Lists!$I$19,BR35,IF($Q$33=Lists!$I$20,(INT((BR32-1)/3)+1)&\"кв\"&BR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BS32,MONTH(BS35),$Z33:BS33,YEAR(BS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS32=1,\"янв\",IF(BS32=2,\"фев\",IF(BS32=3,\"мар\",IF(BS32=4,\"апр\",IF(BS32=5,\"май\",IF(BS32=6,\"июн\",IF(BS32=7,\"июл\",IF(BS32=8,\"авг\",IF(BS32=9,\"сен\",IF(BS32=10,\"окт\",IF(BS32=11,\"ноя\",\"дек\")))))))))))&BS33,IF($Q$33=Lists!$I$19,BS35,IF($Q$33=Lists!$I$20,(INT((BS32-1)/3)+1)&\"кв\"&BS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BT32,MONTH(BT35),$Z33:BT33,YEAR(BT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT32=1,\"янв\",IF(BT32=2,\"фев\",IF(BT32=3,\"мар\",IF(BT32=4,\"апр\",IF(BT32=5,\"май\",IF(BT32=6,\"июн\",IF(BT32=7,\"июл\",IF(BT32=8,\"авг\",IF(BT32=9,\"сен\",IF(BT32=10,\"окт\",IF(BT32=11,\"ноя\",\"дек\")))))))))))&BT33,IF($Q$33=Lists!$I$19,BT35,IF($Q$33=Lists!$I$20,(INT((BT32-1)/3)+1)&\"кв\"&BT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BU32,MONTH(BU35),$Z33:BU33,YEAR(BU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU32=1,\"янв\",IF(BU32=2,\"фев\",IF(BU32=3,\"мар\",IF(BU32=4,\"апр\",IF(BU32=5,\"май\",IF(BU32=6,\"июн\",IF(BU32=7,\"июл\",IF(BU32=8,\"авг\",IF(BU32=9,\"сен\",IF(BU32=10,\"окт\",IF(BU32=11,\"ноя\",\"дек\")))))))))))&BU33,IF($Q$33=Lists!$I$19,BU35,IF($Q$33=Lists!$I$20,(INT((BU32-1)/3)+1)&\"кв\"&BU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BV32,MONTH(BV35),$Z33:BV33,YEAR(BV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV32=1,\"янв\",IF(BV32=2,\"фев\",IF(BV32=3,\"мар\",IF(BV32=4,\"апр\",IF(BV32=5,\"май\",IF(BV32=6,\"июн\",IF(BV32=7,\"июл\",IF(BV32=8,\"авг\",IF(BV32=9,\"сен\",IF(BV32=10,\"окт\",IF(BV32=11,\"ноя\",\"дек\")))))))))))&BV33,IF($Q$33=Lists!$I$19,BV35,IF($Q$33=Lists!$I$20,(INT((BV32-1)/3)+1)&\"кв\"&BV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BW32,MONTH(BW35),$Z33:BW33,YEAR(BW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW32=1,\"янв\",IF(BW32=2,\"фев\",IF(BW32=3,\"мар\",IF(BW32=4,\"апр\",IF(BW32=5,\"май\",IF(BW32=6,\"июн\",IF(BW32=7,\"июл\",IF(BW32=8,\"авг\",IF(BW32=9,\"сен\",IF(BW32=10,\"окт\",IF(BW32=11,\"ноя\",\"дек\")))))))))))&BW33,IF($Q$33=Lists!$I$19,BW35,IF($Q$33=Lists!$I$20,(INT((BW32-1)/3)+1)&\"кв\"&BW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BX32,MONTH(BX35),$Z33:BX33,YEAR(BX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX32=1,\"янв\",IF(BX32=2,\"фев\",IF(BX32=3,\"мар\",IF(BX32=4,\"апр\",IF(BX32=5,\"май\",IF(BX32=6,\"июн\",IF(BX32=7,\"июл\",IF(BX32=8,\"авг\",IF(BX32=9,\"сен\",IF(BX32=10,\"окт\",IF(BX32=11,\"ноя\",\"дек\")))))))))))&BX33,IF($Q$33=Lists!$I$19,BX35,IF($Q$33=Lists!$I$20,(INT((BX32-1)/3)+1)&\"кв\"&BX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BY32,MONTH(BY35),$Z33:BY33,YEAR(BY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY32=1,\"янв\",IF(BY32=2,\"фев\",IF(BY32=3,\"мар\",IF(BY32=4,\"апр\",IF(BY32=5,\"май\",IF(BY32=6,\"июн\",IF(BY32=7,\"июл\",IF(BY32=8,\"авг\",IF(BY32=9,\"сен\",IF(BY32=10,\"окт\",IF(BY32=11,\"ноя\",\"дек\")))))))))))&BY33,IF($Q$33=Lists!$I$19,BY35,IF($Q$33=Lists!$I$20,(INT((BY32-1)/3)+1)&\"кв\"&BY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BZ32,MONTH(BZ35),$Z33:BZ33,YEAR(BZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ32=1,\"янв\",IF(BZ32=2,\"фев\",IF(BZ32=3,\"мар\",IF(BZ32=4,\"апр\",IF(BZ32=5,\"май\",IF(BZ32=6,\"июн\",IF(BZ32=7,\"июл\",IF(BZ32=8,\"авг\",IF(BZ32=9,\"сен\",IF(BZ32=10,\"окт\",IF(BZ32=11,\"ноя\",\"дек\")))))))))))&BZ33,IF($Q$33=Lists!$I$19,BZ35,IF($Q$33=Lists!$I$20,(INT((BZ32-1)/3)+1)&\"кв\"&BZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CA32,MONTH(CA35),$Z33:CA33,YEAR(CA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA32=1,\"янв\",IF(CA32=2,\"фев\",IF(CA32=3,\"мар\",IF(CA32=4,\"апр\",IF(CA32=5,\"май\",IF(CA32=6,\"июн\",IF(CA32=7,\"июл\",IF(CA32=8,\"авг\",IF(CA32=9,\"сен\",IF(CA32=10,\"окт\",IF(CA32=11,\"ноя\",\"дек\")))))))))))&CA33,IF($Q$33=Lists!$I$19,CA35,IF($Q$33=Lists!$I$20,(INT((CA32-1)/3)+1)&\"кв\"&CA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CB32,MONTH(CB35),$Z33:CB33,YEAR(CB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB32=1,\"янв\",IF(CB32=2,\"фев\",IF(CB32=3,\"мар\",IF(CB32=4,\"апр\",IF(CB32=5,\"май\",IF(CB32=6,\"июн\",IF(CB32=7,\"июл\",IF(CB32=8,\"авг\",IF(CB32=9,\"сен\",IF(CB32=10,\"окт\",IF(CB32=11,\"ноя\",\"дек\")))))))))))&CB33,IF($Q$33=Lists!$I$19,CB35,IF($Q$33=Lists!$I$20,(INT((CB32-1)/3)+1)&\"кв\"&CB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CC32,MONTH(CC35),$Z33:CC33,YEAR(CC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC32=1,\"янв\",IF(CC32=2,\"фев\",IF(CC32=3,\"мар\",IF(CC32=4,\"апр\",IF(CC32=5,\"май\",IF(CC32=6,\"июн\",IF(CC32=7,\"июл\",IF(CC32=8,\"авг\",IF(CC32=9,\"сен\",IF(CC32=10,\"окт\",IF(CC32=11,\"ноя\",\"дек\")))))))))))&CC33,IF($Q$33=Lists!$I$19,CC35,IF($Q$33=Lists!$I$20,(INT((CC32-1)/3)+1)&\"кв\"&CC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CD32,MONTH(CD35),$Z33:CD33,YEAR(CD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD32=1,\"янв\",IF(CD32=2,\"фев\",IF(CD32=3,\"мар\",IF(CD32=4,\"апр\",IF(CD32=5,\"май\",IF(CD32=6,\"июн\",IF(CD32=7,\"июл\",IF(CD32=8,\"авг\",IF(CD32=9,\"сен\",IF(CD32=10,\"окт\",IF(CD32=11,\"ноя\",\"дек\")))))))))))&CD33,IF($Q$33=Lists!$I$19,CD35,IF($Q$33=Lists!$I$20,(INT((CD32-1)/3)+1)&\"кв\"&CD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CE32,MONTH(CE35),$Z33:CE33,YEAR(CE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE32=1,\"янв\",IF(CE32=2,\"фев\",IF(CE32=3,\"мар\",IF(CE32=4,\"апр\",IF(CE32=5,\"май\",IF(CE32=6,\"июн\",IF(CE32=7,\"июл\",IF(CE32=8,\"авг\",IF(CE32=9,\"сен\",IF(CE32=10,\"окт\",IF(CE32=11,\"ноя\",\"дек\")))))))))))&CE33,IF($Q$33=Lists!$I$19,CE35,IF($Q$33=Lists!$I$20,(INT((CE32-1)/3)+1)&\"кв\"&CE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CF32,MONTH(CF35),$Z33:CF33,YEAR(CF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF32=1,\"янв\",IF(CF32=2,\"фев\",IF(CF32=3,\"мар\",IF(CF32=4,\"апр\",IF(CF32=5,\"май\",IF(CF32=6,\"июн\",IF(CF32=7,\"июл\",IF(CF32=8,\"авг\",IF(CF32=9,\"сен\",IF(CF32=10,\"окт\",IF(CF32=11,\"ноя\",\"дек\")))))))))))&CF33,IF($Q$33=Lists!$I$19,CF35,IF($Q$33=Lists!$I$20,(INT((CF32-1)/3)+1)&\"кв\"&CF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CG32,MONTH(CG35),$Z33:CG33,YEAR(CG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG32=1,\"янв\",IF(CG32=2,\"фев\",IF(CG32=3,\"мар\",IF(CG32=4,\"апр\",IF(CG32=5,\"май\",IF(CG32=6,\"июн\",IF(CG32=7,\"июл\",IF(CG32=8,\"авг\",IF(CG32=9,\"сен\",IF(CG32=10,\"окт\",IF(CG32=11,\"ноя\",\"дек\")))))))))))&CG33,IF($Q$33=Lists!$I$19,CG35,IF($Q$33=Lists!$I$20,(INT((CG32-1)/3)+1)&\"кв\"&CG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CH32,MONTH(CH35),$Z33:CH33,YEAR(CH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH32=1,\"янв\",IF(CH32=2,\"фев\",IF(CH32=3,\"мар\",IF(CH32=4,\"апр\",IF(CH32=5,\"май\",IF(CH32=6,\"июн\",IF(CH32=7,\"июл\",IF(CH32=8,\"авг\",IF(CH32=9,\"сен\",IF(CH32=10,\"окт\",IF(CH32=11,\"ноя\",\"дек\")))))))))))&CH33,IF($Q$33=Lists!$I$19,CH35,IF($Q$33=Lists!$I$20,(INT((CH32-1)/3)+1)&\"кв\"&CH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CI32,MONTH(CI35),$Z33:CI33,YEAR(CI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI32=1,\"янв\",IF(CI32=2,\"фев\",IF(CI32=3,\"мар\",IF(CI32=4,\"апр\",IF(CI32=5,\"май\",IF(CI32=6,\"июн\",IF(CI32=7,\"июл\",IF(CI32=8,\"авг\",IF(CI32=9,\"сен\",IF(CI32=10,\"окт\",IF(CI32=11,\"ноя\",\"дек\")))))))))))&CI33,IF($Q$33=Lists!$I$19,CI35,IF($Q$33=Lists!$I$20,(INT((CI32-1)/3)+1)&\"кв\"&CI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CJ32,MONTH(CJ35),$Z33:CJ33,YEAR(CJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ32=1,\"янв\",IF(CJ32=2,\"фев\",IF(CJ32=3,\"мар\",IF(CJ32=4,\"апр\",IF(CJ32=5,\"май\",IF(CJ32=6,\"июн\",IF(CJ32=7,\"июл\",IF(CJ32=8,\"авг\",IF(CJ32=9,\"сен\",IF(CJ32=10,\"окт\",IF(CJ32=11,\"ноя\",\"дек\")))))))))))&CJ33,IF($Q$33=Lists!$I$19,CJ35,IF($Q$33=Lists!$I$20,(INT((CJ32-1)/3)+1)&\"кв\"&CJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CK32,MONTH(CK35),$Z33:CK33,YEAR(CK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK32=1,\"янв\",IF(CK32=2,\"фев\",IF(CK32=3,\"мар\",IF(CK32=4,\"апр\",IF(CK32=5,\"май\",IF(CK32=6,\"июн\",IF(CK32=7,\"июл\",IF(CK32=8,\"авг\",IF(CK32=9,\"сен\",IF(CK32=10,\"окт\",IF(CK32=11,\"ноя\",\"дек\")))))))))))&CK33,IF($Q$33=Lists!$I$19,CK35,IF($Q$33=Lists!$I$20,(INT((CK32-1)/3)+1)&\"кв\"&CK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CL32,MONTH(CL35),$Z33:CL33,YEAR(CL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL32=1,\"янв\",IF(CL32=2,\"фев\",IF(CL32=3,\"мар\",IF(CL32=4,\"апр\",IF(CL32=5,\"май\",IF(CL32=6,\"июн\",IF(CL32=7,\"июл\",IF(CL32=8,\"авг\",IF(CL32=9,\"сен\",IF(CL32=10,\"окт\",IF(CL32=11,\"ноя\",\"дек\")))))))))))&CL33,IF($Q$33=Lists!$I$19,CL35,IF($Q$33=Lists!$I$20,(INT((CL32-1)/3)+1)&\"кв\"&CL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CM32,MONTH(CM35),$Z33:CM33,YEAR(CM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM32=1,\"янв\",IF(CM32=2,\"фев\",IF(CM32=3,\"мар\",IF(CM32=4,\"апр\",IF(CM32=5,\"май\",IF(CM32=6,\"июн\",IF(CM32=7,\"июл\",IF(CM32=8,\"авг\",IF(CM32=9,\"сен\",IF(CM32=10,\"окт\",IF(CM32=11,\"ноя\",\"дек\")))))))))))&CM33,IF($Q$33=Lists!$I$19,CM35,IF($Q$33=Lists!$I$20,(INT((CM32-1)/3)+1)&\"кв\"&CM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CN32,MONTH(CN35),$Z33:CN33,YEAR(CN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN32=1,\"янв\",IF(CN32=2,\"фев\",IF(CN32=3,\"мар\",IF(CN32=4,\"апр\",IF(CN32=5,\"май\",IF(CN32=6,\"июн\",IF(CN32=7,\"июл\",IF(CN32=8,\"авг\",IF(CN32=9,\"сен\",IF(CN32=10,\"окт\",IF(CN32=11,\"ноя\",\"дек\")))))))))))&CN33,IF($Q$33=Lists!$I$19,CN35,IF($Q$33=Lists!$I$20,(INT((CN32-1)/3)+1)&\"кв\"&CN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CO32,MONTH(CO35),$Z33:CO33,YEAR(CO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO32=1,\"янв\",IF(CO32=2,\"фев\",IF(CO32=3,\"мар\",IF(CO32=4,\"апр\",IF(CO32=5,\"май\",IF(CO32=6,\"июн\",IF(CO32=7,\"июл\",IF(CO32=8,\"авг\",IF(CO32=9,\"сен\",IF(CO32=10,\"окт\",IF(CO32=11,\"ноя\",\"дек\")))))))))))&CO33,IF($Q$33=Lists!$I$19,CO35,IF($Q$33=Lists!$I$20,(INT((CO32-1)/3)+1)&\"кв\"&CO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CP32,MONTH(CP35),$Z33:CP33,YEAR(CP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP32=1,\"янв\",IF(CP32=2,\"фев\",IF(CP32=3,\"мар\",IF(CP32=4,\"апр\",IF(CP32=5,\"май\",IF(CP32=6,\"июн\",IF(CP32=7,\"июл\",IF(CP32=8,\"авг\",IF(CP32=9,\"сен\",IF(CP32=10,\"окт\",IF(CP32=11,\"ноя\",\"дек\")))))))))))&CP33,IF($Q$33=Lists!$I$19,CP35,IF($Q$33=Lists!$I$20,(INT((CP32-1)/3)+1)&\"кв\"&CP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CQ32,MONTH(CQ35),$Z33:CQ33,YEAR(CQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ32=1,\"янв\",IF(CQ32=2,\"фев\",IF(CQ32=3,\"мар\",IF(CQ32=4,\"апр\",IF(CQ32=5,\"май\",IF(CQ32=6,\"июн\",IF(CQ32=7,\"июл\",IF(CQ32=8,\"авг\",IF(CQ32=9,\"сен\",IF(CQ32=10,\"окт\",IF(CQ32=11,\"ноя\",\"дек\")))))))))))&CQ33,IF($Q$33=Lists!$I$19,CQ35,IF($Q$33=Lists!$I$20,(INT((CQ32-1)/3)+1)&\"кв\"&CQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CR32,MONTH(CR35),$Z33:CR33,YEAR(CR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR32=1,\"янв\",IF(CR32=2,\"фев\",IF(CR32=3,\"мар\",IF(CR32=4,\"апр\",IF(CR32=5,\"май\",IF(CR32=6,\"июн\",IF(CR32=7,\"июл\",IF(CR32=8,\"авг\",IF(CR32=9,\"сен\",IF(CR32=10,\"окт\",IF(CR32=11,\"ноя\",\"дек\")))))))))))&CR33,IF($Q$33=Lists!$I$19,CR35,IF($Q$33=Lists!$I$20,(INT((CR32-1)/3)+1)&\"кв\"&CR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CS32,MONTH(CS35),$Z33:CS33,YEAR(CS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS32=1,\"янв\",IF(CS32=2,\"фев\",IF(CS32=3,\"мар\",IF(CS32=4,\"апр\",IF(CS32=5,\"май\",IF(CS32=6,\"июн\",IF(CS32=7,\"июл\",IF(CS32=8,\"авг\",IF(CS32=9,\"сен\",IF(CS32=10,\"окт\",IF(CS32=11,\"ноя\",\"дек\")))))))))))&CS33,IF($Q$33=Lists!$I$19,CS35,IF($Q$33=Lists!$I$20,(INT((CS32-1)/3)+1)&\"кв\"&CS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CT32,MONTH(CT35),$Z33:CT33,YEAR(CT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT32=1,\"янв\",IF(CT32=2,\"фев\",IF(CT32=3,\"мар\",IF(CT32=4,\"апр\",IF(CT32=5,\"май\",IF(CT32=6,\"июн\",IF(CT32=7,\"июл\",IF(CT32=8,\"авг\",IF(CT32=9,\"сен\",IF(CT32=10,\"окт\",IF(CT32=11,\"ноя\",\"дек\")))))))))))&CT33,IF($Q$33=Lists!$I$19,CT35,IF($Q$33=Lists!$I$20,(INT((CT32-1)/3)+1)&\"кв\"&CT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CU32,MONTH(CU35),$Z33:CU33,YEAR(CU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU32=1,\"янв\",IF(CU32=2,\"фев\",IF(CU32=3,\"мар\",IF(CU32=4,\"апр\",IF(CU32=5,\"май\",IF(CU32=6,\"июн\",IF(CU32=7,\"июл\",IF(CU32=8,\"авг\",IF(CU32=9,\"сен\",IF(CU32=10,\"окт\",IF(CU32=11,\"ноя\",\"дек\")))))))))))&CU33,IF($Q$33=Lists!$I$19,CU35,IF($Q$33=Lists!$I$20,(INT((CU32-1)/3)+1)&\"кв\"&CU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CV32,MONTH(CV35),$Z33:CV33,YEAR(CV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CV32=1,\"янв\",IF(CV32=2,\"фев\",IF(CV32=3,\"мар\",IF(CV32=4,\"апр\",IF(CV32=5,\"май\",IF(CV32=6,\"июн\",IF(CV32=7,\"июл\",IF(CV32=8,\"авг\",IF(CV32=9,\"сен\",IF(CV32=10,\"окт\",IF(CV32=11,\"ноя\",\"дек\")))))))))))&CV33,IF($Q$33=Lists!$I$19,CV35,IF($Q$33=Lists!$I$20,(INT((CV32-1)/3)+1)&\"кв\"&CV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CW32,MONTH(CW35),$Z33:CW33,YEAR(CW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CW32=1,\"янв\",IF(CW32=2,\"фев\",IF(CW32=3,\"мар\",IF(CW32=4,\"апр\",IF(CW32=5,\"май\",IF(CW32=6,\"июн\",IF(CW32=7,\"июл\",IF(CW32=8,\"авг\",IF(CW32=9,\"сен\",IF(CW32=10,\"окт\",IF(CW32=11,\"ноя\",\"дек\")))))))))))&CW33,IF($Q$33=Lists!$I$19,CW35,IF($Q$33=Lists!$I$20,(INT((CW32-1)/3)+1)&\"кв\"&CW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CX32,MONTH(CX35),$Z33:CX33,YEAR(CX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CX32=1,\"янв\",IF(CX32=2,\"фев\",IF(CX32=3,\"мар\",IF(CX32=4,\"апр\",IF(CX32=5,\"май\",IF(CX32=6,\"июн\",IF(CX32=7,\"июл\",IF(CX32=8,\"авг\",IF(CX32=9,\"сен\",IF(CX32=10,\"окт\",IF(CX32=11,\"ноя\",\"дек\")))))))))))&CX33,IF($Q$33=Lists!$I$19,CX35,IF($Q$33=Lists!$I$20,(INT((CX32-1)/3)+1)&\"кв\"&CX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CY32,MONTH(CY35),$Z33:CY33,YEAR(CY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CY32=1,\"янв\",IF(CY32=2,\"фев\",IF(CY32=3,\"мар\",IF(CY32=4,\"апр\",IF(CY32=5,\"май\",IF(CY32=6,\"июн\",IF(CY32=7,\"июл\",IF(CY32=8,\"авг\",IF(CY32=9,\"сен\",IF(CY32=10,\"окт\",IF(CY32=11,\"ноя\",\"дек\")))))))))))&CY33,IF($Q$33=Lists!$I$19,CY35,IF($Q$33=Lists!$I$20,(INT((CY32-1)/3)+1)&\"кв\"&CY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CZ32,MONTH(CZ35),$Z33:CZ33,YEAR(CZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CZ32=1,\"янв\",IF(CZ32=2,\"фев\",IF(CZ32=3,\"мар\",IF(CZ32=4,\"апр\",IF(CZ32=5,\"май\",IF(CZ32=6,\"июн\",IF(CZ32=7,\"июл\",IF(CZ32=8,\"авг\",IF(CZ32=9,\"сен\",IF(CZ32=10,\"окт\",IF(CZ32=11,\"ноя\",\"дек\")))))))))))&CZ33,IF($Q$33=Lists!$I$19,CZ35,IF($Q$33=Lists!$I$20,(INT((CZ32-1)/3)+1)&\"кв\"&CZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DA32,MONTH(DA35),$Z33:DA33,YEAR(DA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DA32=1,\"янв\",IF(DA32=2,\"фев\",IF(DA32=3,\"мар\",IF(DA32=4,\"апр\",IF(DA32=5,\"май\",IF(DA32=6,\"июн\",IF(DA32=7,\"июл\",IF(DA32=8,\"авг\",IF(DA32=9,\"сен\",IF(DA32=10,\"окт\",IF(DA32=11,\"ноя\",\"дек\")))))))))))&DA33,IF($Q$33=Lists!$I$19,DA35,IF($Q$33=Lists!$I$20,(INT((DA32-1)/3)+1)&\"кв\"&DA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DB32,MONTH(DB35),$Z33:DB33,YEAR(DB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DB32=1,\"янв\",IF(DB32=2,\"фев\",IF(DB32=3,\"мар\",IF(DB32=4,\"апр\",IF(DB32=5,\"май\",IF(DB32=6,\"июн\",IF(DB32=7,\"июл\",IF(DB32=8,\"авг\",IF(DB32=9,\"сен\",IF(DB32=10,\"окт\",IF(DB32=11,\"ноя\",\"дек\")))))))))))&DB33,IF($Q$33=Lists!$I$19,DB35,IF($Q$33=Lists!$I$20,(INT((DB32-1)/3)+1)&\"кв\"&DB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DC32,MONTH(DC35),$Z33:DC33,YEAR(DC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DC32=1,\"янв\",IF(DC32=2,\"фев\",IF(DC32=3,\"мар\",IF(DC32=4,\"апр\",IF(DC32=5,\"май\",IF(DC32=6,\"июн\",IF(DC32=7,\"июл\",IF(DC32=8,\"авг\",IF(DC32=9,\"сен\",IF(DC32=10,\"окт\",IF(DC32=11,\"ноя\",\"дек\")))))))))))&DC33,IF($Q$33=Lists!$I$19,DC35,IF($Q$33=Lists!$I$20,(INT((DC32-1)/3)+1)&\"кв\"&DC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DD32,MONTH(DD35),$Z33:DD33,YEAR(DD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DD32=1,\"янв\",IF(DD32=2,\"фев\",IF(DD32=3,\"мар\",IF(DD32=4,\"апр\",IF(DD32=5,\"май\",IF(DD32=6,\"июн\",IF(DD32=7,\"июл\",IF(DD32=8,\"авг\",IF(DD32=9,\"сен\",IF(DD32=10,\"окт\",IF(DD32=11,\"ноя\",\"дек\")))))))))))&DD33,IF($Q$33=Lists!$I$19,DD35,IF($Q$33=Lists!$I$20,(INT((DD32-1)/3)+1)&\"кв\"&DD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DE32,MONTH(DE35),$Z33:DE33,YEAR(DE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DE32=1,\"янв\",IF(DE32=2,\"фев\",IF(DE32=3,\"мар\",IF(DE32=4,\"апр\",IF(DE32=5,\"май\",IF(DE32=6,\"июн\",IF(DE32=7,\"июл\",IF(DE32=8,\"авг\",IF(DE32=9,\"сен\",IF(DE32=10,\"окт\",IF(DE32=11,\"ноя\",\"дек\")))))))))))&DE33,IF($Q$33=Lists!$I$19,DE35,IF($Q$33=Lists!$I$20,(INT((DE32-1)/3)+1)&\"кв\"&DE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DF32,MONTH(DF35),$Z33:DF33,YEAR(DF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DF32=1,\"янв\",IF(DF32=2,\"фев\",IF(DF32=3,\"мар\",IF(DF32=4,\"апр\",IF(DF32=5,\"май\",IF(DF32=6,\"июн\",IF(DF32=7,\"июл\",IF(DF32=8,\"авг\",IF(DF32=9,\"сен\",IF(DF32=10,\"окт\",IF(DF32=11,\"ноя\",\"дек\")))))))))))&DF33,IF($Q$33=Lists!$I$19,DF35,IF($Q$33=Lists!$I$20,(INT((DF32-1)/3)+1)&\"кв\"&DF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DG32,MONTH(DG35),$Z33:DG33,YEAR(DG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DG32=1,\"янв\",IF(DG32=2,\"фев\",IF(DG32=3,\"мар\",IF(DG32=4,\"апр\",IF(DG32=5,\"май\",IF(DG32=6,\"июн\",IF(DG32=7,\"июл\",IF(DG32=8,\"авг\",IF(DG32=9,\"сен\",IF(DG32=10,\"окт\",IF(DG32=11,\"ноя\",\"дек\")))))))))))&DG33,IF($Q$33=Lists!$I$19,DG35,IF($Q$33=Lists!$I$20,(INT((DG32-1)/3)+1)&\"кв\"&DG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DH32,MONTH(DH35),$Z33:DH33,YEAR(DH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DH32=1,\"янв\",IF(DH32=2,\"фев\",IF(DH32=3,\"мар\",IF(DH32=4,\"апр\",IF(DH32=5,\"май\",IF(DH32=6,\"июн\",IF(DH32=7,\"июл\",IF(DH32=8,\"авг\",IF(DH32=9,\"сен\",IF(DH32=10,\"окт\",IF(DH32=11,\"ноя\",\"дек\")))))))))))&DH33,IF($Q$33=Lists!$I$19,DH35,IF($Q$33=Lists!$I$20,(INT((DH32-1)/3)+1)&\"кв\"&DH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DI32,MONTH(DI35),$Z33:DI33,YEAR(DI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DI32=1,\"янв\",IF(DI32=2,\"фев\",IF(DI32=3,\"мар\",IF(DI32=4,\"апр\",IF(DI32=5,\"май\",IF(DI32=6,\"июн\",IF(DI32=7,\"июл\",IF(DI32=8,\"авг\",IF(DI32=9,\"сен\",IF(DI32=10,\"окт\",IF(DI32=11,\"ноя\",\"дек\")))))))))))&DI33,IF($Q$33=Lists!$I$19,DI35,IF($Q$33=Lists!$I$20,(INT((DI32-1)/3)+1)&\"кв\"&DI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DJ32,MONTH(DJ35),$Z33:DJ33,YEAR(DJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DJ32=1,\"янв\",IF(DJ32=2,\"фев\",IF(DJ32=3,\"мар\",IF(DJ32=4,\"апр\",IF(DJ32=5,\"май\",IF(DJ32=6,\"июн\",IF(DJ32=7,\"июл\",IF(DJ32=8,\"авг\",IF(DJ32=9,\"сен\",IF(DJ32=10,\"окт\",IF(DJ32=11,\"ноя\",\"дек\")))))))))))&DJ33,IF($Q$33=Lists!$I$19,DJ35,IF($Q$33=Lists!$I$20,(INT((DJ32-1)/3)+1)&\"кв\"&DJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DK32,MONTH(DK35),$Z33:DK33,YEAR(DK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DK32=1,\"янв\",IF(DK32=2,\"фев\",IF(DK32=3,\"мар\",IF(DK32=4,\"апр\",IF(DK32=5,\"май\",IF(DK32=6,\"июн\",IF(DK32=7,\"июл\",IF(DK32=8,\"авг\",IF(DK32=9,\"сен\",IF(DK32=10,\"окт\",IF(DK32=11,\"ноя\",\"дек\")))))))))))&DK33,IF($Q$33=Lists!$I$19,DK35,IF($Q$33=Lists!$I$20,(INT((DK32-1)/3)+1)&\"кв\"&DK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DL32,MONTH(DL35),$Z33:DL33,YEAR(DL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DL32=1,\"янв\",IF(DL32=2,\"фев\",IF(DL32=3,\"мар\",IF(DL32=4,\"апр\",IF(DL32=5,\"май\",IF(DL32=6,\"июн\",IF(DL32=7,\"июл\",IF(DL32=8,\"авг\",IF(DL32=9,\"сен\",IF(DL32=10,\"окт\",IF(DL32=11,\"ноя\",\"дек\")))))))))))&DL33,IF($Q$33=Lists!$I$19,DL35,IF($Q$33=Lists!$I$20,(INT((DL32-1)/3)+1)&\"кв\"&DL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DM32,MONTH(DM35),$Z33:DM33,YEAR(DM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DM32=1,\"янв\",IF(DM32=2,\"фев\",IF(DM32=3,\"мар\",IF(DM32=4,\"апр\",IF(DM32=5,\"май\",IF(DM32=6,\"июн\",IF(DM32=7,\"июл\",IF(DM32=8,\"авг\",IF(DM32=9,\"сен\",IF(DM32=10,\"окт\",IF(DM32=11,\"ноя\",\"дек\")))))))))))&DM33,IF($Q$33=Lists!$I$19,DM35,IF($Q$33=Lists!$I$20,(INT((DM32-1)/3)+1)&\"кв\"&DM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DN32,MONTH(DN35),$Z33:DN33,YEAR(DN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DN32=1,\"янв\",IF(DN32=2,\"фев\",IF(DN32=3,\"мар\",IF(DN32=4,\"апр\",IF(DN32=5,\"май\",IF(DN32=6,\"июн\",IF(DN32=7,\"июл\",IF(DN32=8,\"авг\",IF(DN32=9,\"сен\",IF(DN32=10,\"окт\",IF(DN32=11,\"ноя\",\"дек\")))))))))))&DN33,IF($Q$33=Lists!$I$19,DN35,IF($Q$33=Lists!$I$20,(INT((DN32-1)/3)+1)&\"кв\"&DN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DO32,MONTH(DO35),$Z33:DO33,YEAR(DO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DO32=1,\"янв\",IF(DO32=2,\"фев\",IF(DO32=3,\"мар\",IF(DO32=4,\"апр\",IF(DO32=5,\"май\",IF(DO32=6,\"июн\",IF(DO32=7,\"июл\",IF(DO32=8,\"авг\",IF(DO32=9,\"сен\",IF(DO32=10,\"окт\",IF(DO32=11,\"ноя\",\"дек\")))))))))))&DO33,IF($Q$33=Lists!$I$19,DO35,IF($Q$33=Lists!$I$20,(INT((DO32-1)/3)+1)&\"кв\"&DO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DP32,MONTH(DP35),$Z33:DP33,YEAR(DP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DP32=1,\"янв\",IF(DP32=2,\"фев\",IF(DP32=3,\"мар\",IF(DP32=4,\"апр\",IF(DP32=5,\"май\",IF(DP32=6,\"июн\",IF(DP32=7,\"июл\",IF(DP32=8,\"авг\",IF(DP32=9,\"сен\",IF(DP32=10,\"окт\",IF(DP32=11,\"ноя\",\"дек\")))))))))))&DP33,IF($Q$33=Lists!$I$19,DP35,IF($Q$33=Lists!$I$20,(INT((DP32-1)/3)+1)&\"кв\"&DP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DQ32,MONTH(DQ35),$Z33:DQ33,YEAR(DQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DQ32=1,\"янв\",IF(DQ32=2,\"фев\",IF(DQ32=3,\"мар\",IF(DQ32=4,\"апр\",IF(DQ32=5,\"май\",IF(DQ32=6,\"июн\",IF(DQ32=7,\"июл\",IF(DQ32=8,\"авг\",IF(DQ32=9,\"сен\",IF(DQ32=10,\"окт\",IF(DQ32=11,\"ноя\",\"дек\")))))))))))&DQ33,IF($Q$33=Lists!$I$19,DQ35,IF($Q$33=Lists!$I$20,(INT((DQ32-1)/3)+1)&\"кв\"&DQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DR32,MONTH(DR35),$Z33:DR33,YEAR(DR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DR32=1,\"янв\",IF(DR32=2,\"фев\",IF(DR32=3,\"мар\",IF(DR32=4,\"апр\",IF(DR32=5,\"май\",IF(DR32=6,\"июн\",IF(DR32=7,\"июл\",IF(DR32=8,\"авг\",IF(DR32=9,\"сен\",IF(DR32=10,\"окт\",IF(DR32=11,\"ноя\",\"дек\")))))))))))&DR33,IF($Q$33=Lists!$I$19,DR35,IF($Q$33=Lists!$I$20,(INT((DR32-1)/3)+1)&\"кв\"&DR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DS32,MONTH(DS35),$Z33:DS33,YEAR(DS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DS32=1,\"янв\",IF(DS32=2,\"фев\",IF(DS32=3,\"мар\",IF(DS32=4,\"апр\",IF(DS32=5,\"май\",IF(DS32=6,\"июн\",IF(DS32=7,\"июл\",IF(DS32=8,\"авг\",IF(DS32=9,\"сен\",IF(DS32=10,\"окт\",IF(DS32=11,\"ноя\",\"дек\")))))))))))&DS33,IF($Q$33=Lists!$I$19,DS35,IF($Q$33=Lists!$I$20,(INT((DS32-1)/3)+1)&\"кв\"&DS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DT32,MONTH(DT35),$Z33:DT33,YEAR(DT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DT32=1,\"янв\",IF(DT32=2,\"фев\",IF(DT32=3,\"мар\",IF(DT32=4,\"апр\",IF(DT32=5,\"май\",IF(DT32=6,\"июн\",IF(DT32=7,\"июл\",IF(DT32=8,\"авг\",IF(DT32=9,\"сен\",IF(DT32=10,\"окт\",IF(DT32=11,\"ноя\",\"дек\")))))))))))&DT33,IF($Q$33=Lists!$I$19,DT35,IF($Q$33=Lists!$I$20,(INT((DT32-1)/3)+1)&\"кв\"&DT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DU32,MONTH(DU35),$Z33:DU33,YEAR(DU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DU32=1,\"янв\",IF(DU32=2,\"фев\",IF(DU32=3,\"мар\",IF(DU32=4,\"апр\",IF(DU32=5,\"май\",IF(DU32=6,\"июн\",IF(DU32=7,\"июл\",IF(DU32=8,\"авг\",IF(DU32=9,\"сен\",IF(DU32=10,\"окт\",IF(DU32=11,\"ноя\",\"дек\")))))))))))&DU33,IF($Q$33=Lists!$I$19,DU35,IF($Q$33=Lists!$I$20,(INT((DU32-1)/3)+1)&\"кв\"&DU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DV32,MONTH(DV35),$Z33:DV33,YEAR(DV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DV32=1,\"янв\",IF(DV32=2,\"фев\",IF(DV32=3,\"мар\",IF(DV32=4,\"апр\",IF(DV32=5,\"май\",IF(DV32=6,\"июн\",IF(DV32=7,\"июл\",IF(DV32=8,\"авг\",IF(DV32=9,\"сен\",IF(DV32=10,\"окт\",IF(DV32=11,\"ноя\",\"дек\")))))))))))&DV33,IF($Q$33=Lists!$I$19,DV35,IF($Q$33=Lists!$I$20,(INT((DV32-1)/3)+1)&\"кв\"&DV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DW32,MONTH(DW35),$Z33:DW33,YEAR(DW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DW32=1,\"янв\",IF(DW32=2,\"фев\",IF(DW32=3,\"мар\",IF(DW32=4,\"апр\",IF(DW32=5,\"май\",IF(DW32=6,\"июн\",IF(DW32=7,\"июл\",IF(DW32=8,\"авг\",IF(DW32=9,\"сен\",IF(DW32=10,\"окт\",IF(DW32=11,\"ноя\",\"дек\")))))))))))&DW33,IF($Q$33=Lists!$I$19,DW35,IF($Q$33=Lists!$I$20,(INT((DW32-1)/3)+1)&\"кв\"&DW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DX32,MONTH(DX35),$Z33:DX33,YEAR(DX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DX32=1,\"янв\",IF(DX32=2,\"фев\",IF(DX32=3,\"мар\",IF(DX32=4,\"апр\",IF(DX32=5,\"май\",IF(DX32=6,\"июн\",IF(DX32=7,\"июл\",IF(DX32=8,\"авг\",IF(DX32=9,\"сен\",IF(DX32=10,\"окт\",IF(DX32=11,\"ноя\",\"дек\")))))))))))&DX33,IF($Q$33=Lists!$I$19,DX35,IF($Q$33=Lists!$I$20,(INT((DX32-1)/3)+1)&\"кв\"&DX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DY32,MONTH(DY35),$Z33:DY33,YEAR(DY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DY32=1,\"янв\",IF(DY32=2,\"фев\",IF(DY32=3,\"мар\",IF(DY32=4,\"апр\",IF(DY32=5,\"май\",IF(DY32=6,\"июн\",IF(DY32=7,\"июл\",IF(DY32=8,\"авг\",IF(DY32=9,\"сен\",IF(DY32=10,\"окт\",IF(DY32=11,\"ноя\",\"дек\")))))))))))&DY33,IF($Q$33=Lists!$I$19,DY35,IF($Q$33=Lists!$I$20,(INT((DY32-1)/3)+1)&\"кв\"&DY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(DZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:DZ32,MONTH(DZ35),$Z33:DZ33,YEAR(DZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(DZ32=1,\"янв\",IF(DZ32=2,\"фев\",IF(DZ32=3,\"мар\",IF(DZ32=4,\"апр\",IF(DZ32=5,\"май\",IF(DZ32=6,\"июн\",IF(DZ32=7,\"июл\",IF(DZ32=8,\"авг\",IF(DZ32=9,\"сен\",IF(DZ32=10,\"окт\",IF(DZ32=11,\"ноя\",\"дек\")))))))))))&DZ33,IF($Q$33=Lists!$I$19,DZ35,IF($Q$33=Lists!$I$20,(INT((DZ32-1)/3)+1)&\"кв\"&DZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),DZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(DZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EA32,MONTH(EA35),$Z33:EA33,YEAR(EA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EA32=1,\"янв\",IF(EA32=2,\"фев\",IF(EA32=3,\"мар\",IF(EA32=4,\"апр\",IF(EA32=5,\"май\",IF(EA32=6,\"июн\",IF(EA32=7,\"июл\",IF(EA32=8,\"авг\",IF(EA32=9,\"сен\",IF(EA32=10,\"окт\",IF(EA32=11,\"ноя\",\"дек\")))))))))))&EA33,IF($Q$33=Lists!$I$19,EA35,IF($Q$33=Lists!$I$20,(INT((EA32-1)/3)+1)&\"кв\"&EA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EB32,MONTH(EB35),$Z33:EB33,YEAR(EB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EB32=1,\"янв\",IF(EB32=2,\"фев\",IF(EB32=3,\"мар\",IF(EB32=4,\"апр\",IF(EB32=5,\"май\",IF(EB32=6,\"июн\",IF(EB32=7,\"июл\",IF(EB32=8,\"авг\",IF(EB32=9,\"сен\",IF(EB32=10,\"окт\",IF(EB32=11,\"ноя\",\"дек\")))))))))))&EB33,IF($Q$33=Lists!$I$19,EB35,IF($Q$33=Lists!$I$20,(INT((EB32-1)/3)+1)&\"кв\"&EB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EC32,MONTH(EC35),$Z33:EC33,YEAR(EC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EC32=1,\"янв\",IF(EC32=2,\"фев\",IF(EC32=3,\"мар\",IF(EC32=4,\"апр\",IF(EC32=5,\"май\",IF(EC32=6,\"июн\",IF(EC32=7,\"июл\",IF(EC32=8,\"авг\",IF(EC32=9,\"сен\",IF(EC32=10,\"окт\",IF(EC32=11,\"ноя\",\"дек\")))))))))))&EC33,IF($Q$33=Lists!$I$19,EC35,IF($Q$33=Lists!$I$20,(INT((EC32-1)/3)+1)&\"кв\"&EC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(ED35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:ED32,MONTH(ED35),$Z33:ED33,YEAR(ED35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(ED32=1,\"янв\",IF(ED32=2,\"фев\",IF(ED32=3,\"мар\",IF(ED32=4,\"апр\",IF(ED32=5,\"май\",IF(ED32=6,\"июн\",IF(ED32=7,\"июл\",IF(ED32=8,\"авг\",IF(ED32=9,\"сен\",IF(ED32=10,\"окт\",IF(ED32=11,\"ноя\",\"дек\")))))))))))&ED33,IF($Q$33=Lists!$I$19,ED35,IF($Q$33=Lists!$I$20,(INT((ED32-1)/3)+1)&\"кв\"&ED33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),ED31&\" год\",IF($Q$33=Lists!$I$22,YEAR(ED35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EE32,MONTH(EE35),$Z33:EE33,YEAR(EE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EE32=1,\"янв\",IF(EE32=2,\"фев\",IF(EE32=3,\"мар\",IF(EE32=4,\"апр\",IF(EE32=5,\"май\",IF(EE32=6,\"июн\",IF(EE32=7,\"июл\",IF(EE32=8,\"авг\",IF(EE32=9,\"сен\",IF(EE32=10,\"окт\",IF(EE32=11,\"ноя\",\"дек\")))))))))))&EE33,IF($Q$33=Lists!$I$19,EE35,IF($Q$33=Lists!$I$20,(INT((EE32-1)/3)+1)&\"кв\"&EE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EF32,MONTH(EF35),$Z33:EF33,YEAR(EF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EF32=1,\"янв\",IF(EF32=2,\"фев\",IF(EF32=3,\"мар\",IF(EF32=4,\"апр\",IF(EF32=5,\"май\",IF(EF32=6,\"июн\",IF(EF32=7,\"июл\",IF(EF32=8,\"авг\",IF(EF32=9,\"сен\",IF(EF32=10,\"окт\",IF(EF32=11,\"ноя\",\"дек\")))))))))))&EF33,IF($Q$33=Lists!$I$19,EF35,IF($Q$33=Lists!$I$20,(INT((EF32-1)/3)+1)&\"кв\"&EF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EG32,MONTH(EG35),$Z33:EG33,YEAR(EG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EG32=1,\"янв\",IF(EG32=2,\"фев\",IF(EG32=3,\"мар\",IF(EG32=4,\"апр\",IF(EG32=5,\"май\",IF(EG32=6,\"июн\",IF(EG32=7,\"июл\",IF(EG32=8,\"авг\",IF(EG32=9,\"сен\",IF(EG32=10,\"окт\",IF(EG32=11,\"ноя\",\"дек\")))))))))))&EG33,IF($Q$33=Lists!$I$19,EG35,IF($Q$33=Lists!$I$20,(INT((EG32-1)/3)+1)&\"кв\"&EG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EH32,MONTH(EH35),$Z33:EH33,YEAR(EH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EH32=1,\"янв\",IF(EH32=2,\"фев\",IF(EH32=3,\"мар\",IF(EH32=4,\"апр\",IF(EH32=5,\"май\",IF(EH32=6,\"июн\",IF(EH32=7,\"июл\",IF(EH32=8,\"авг\",IF(EH32=9,\"сен\",IF(EH32=10,\"окт\",IF(EH32=11,\"ноя\",\"дек\")))))))))))&EH33,IF($Q$33=Lists!$I$19,EH35,IF($Q$33=Lists!$I$20,(INT((EH32-1)/3)+1)&\"кв\"&EH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EI32,MONTH(EI35),$Z33:EI33,YEAR(EI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EI32=1,\"янв\",IF(EI32=2,\"фев\",IF(EI32=3,\"мар\",IF(EI32=4,\"апр\",IF(EI32=5,\"май\",IF(EI32=6,\"июн\",IF(EI32=7,\"июл\",IF(EI32=8,\"авг\",IF(EI32=9,\"сен\",IF(EI32=10,\"окт\",IF(EI32=11,\"ноя\",\"дек\")))))))))))&EI33,IF($Q$33=Lists!$I$19,EI35,IF($Q$33=Lists!$I$20,(INT((EI32-1)/3)+1)&\"кв\"&EI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EJ32,MONTH(EJ35),$Z33:EJ33,YEAR(EJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EJ32=1,\"янв\",IF(EJ32=2,\"фев\",IF(EJ32=3,\"мар\",IF(EJ32=4,\"апр\",IF(EJ32=5,\"май\",IF(EJ32=6,\"июн\",IF(EJ32=7,\"июл\",IF(EJ32=8,\"авг\",IF(EJ32=9,\"сен\",IF(EJ32=10,\"окт\",IF(EJ32=11,\"ноя\",\"дек\")))))))))))&EJ33,IF($Q$33=Lists!$I$19,EJ35,IF($Q$33=Lists!$I$20,(INT((EJ32-1)/3)+1)&\"кв\"&EJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EK32,MONTH(EK35),$Z33:EK33,YEAR(EK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EK32=1,\"янв\",IF(EK32=2,\"фев\",IF(EK32=3,\"мар\",IF(EK32=4,\"апр\",IF(EK32=5,\"май\",IF(EK32=6,\"июн\",IF(EK32=7,\"июл\",IF(EK32=8,\"авг\",IF(EK32=9,\"сен\",IF(EK32=10,\"окт\",IF(EK32=11,\"ноя\",\"дек\")))))))))))&EK33,IF($Q$33=Lists!$I$19,EK35,IF($Q$33=Lists!$I$20,(INT((EK32-1)/3)+1)&\"кв\"&EK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EL32,MONTH(EL35),$Z33:EL33,YEAR(EL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EL32=1,\"янв\",IF(EL32=2,\"фев\",IF(EL32=3,\"мар\",IF(EL32=4,\"апр\",IF(EL32=5,\"май\",IF(EL32=6,\"июн\",IF(EL32=7,\"июл\",IF(EL32=8,\"авг\",IF(EL32=9,\"сен\",IF(EL32=10,\"окт\",IF(EL32=11,\"ноя\",\"дек\")))))))))))&EL33,IF($Q$33=Lists!$I$19,EL35,IF($Q$33=Lists!$I$20,(INT((EL32-1)/3)+1)&\"кв\"&EL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EM32,MONTH(EM35),$Z33:EM33,YEAR(EM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EM32=1,\"янв\",IF(EM32=2,\"фев\",IF(EM32=3,\"мар\",IF(EM32=4,\"апр\",IF(EM32=5,\"май\",IF(EM32=6,\"июн\",IF(EM32=7,\"июл\",IF(EM32=8,\"авг\",IF(EM32=9,\"сен\",IF(EM32=10,\"окт\",IF(EM32=11,\"ноя\",\"дек\")))))))))))&EM33,IF($Q$33=Lists!$I$19,EM35,IF($Q$33=Lists!$I$20,(INT((EM32-1)/3)+1)&\"кв\"&EM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EN32,MONTH(EN35),$Z33:EN33,YEAR(EN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EN32=1,\"янв\",IF(EN32=2,\"фев\",IF(EN32=3,\"мар\",IF(EN32=4,\"апр\",IF(EN32=5,\"май\",IF(EN32=6,\"июн\",IF(EN32=7,\"июл\",IF(EN32=8,\"авг\",IF(EN32=9,\"сен\",IF(EN32=10,\"окт\",IF(EN32=11,\"ноя\",\"дек\")))))))))))&EN33,IF($Q$33=Lists!$I$19,EN35,IF($Q$33=Lists!$I$20,(INT((EN32-1)/3)+1)&\"кв\"&EN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EO32,MONTH(EO35),$Z33:EO33,YEAR(EO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EO32=1,\"янв\",IF(EO32=2,\"фев\",IF(EO32=3,\"мар\",IF(EO32=4,\"апр\",IF(EO32=5,\"май\",IF(EO32=6,\"июн\",IF(EO32=7,\"июл\",IF(EO32=8,\"авг\",IF(EO32=9,\"сен\",IF(EO32=10,\"окт\",IF(EO32=11,\"ноя\",\"дек\")))))))))))&EO33,IF($Q$33=Lists!$I$19,EO35,IF($Q$33=Lists!$I$20,(INT((EO32-1)/3)+1)&\"кв\"&EO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EP32,MONTH(EP35),$Z33:EP33,YEAR(EP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EP32=1,\"янв\",IF(EP32=2,\"фев\",IF(EP32=3,\"мар\",IF(EP32=4,\"апр\",IF(EP32=5,\"май\",IF(EP32=6,\"июн\",IF(EP32=7,\"июл\",IF(EP32=8,\"авг\",IF(EP32=9,\"сен\",IF(EP32=10,\"окт\",IF(EP32=11,\"ноя\",\"дек\")))))))))))&EP33,IF($Q$33=Lists!$I$19,EP35,IF($Q$33=Lists!$I$20,(INT((EP32-1)/3)+1)&\"кв\"&EP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EQ32,MONTH(EQ35),$Z33:EQ33,YEAR(EQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EQ32=1,\"янв\",IF(EQ32=2,\"фев\",IF(EQ32=3,\"мар\",IF(EQ32=4,\"апр\",IF(EQ32=5,\"май\",IF(EQ32=6,\"июн\",IF(EQ32=7,\"июл\",IF(EQ32=8,\"авг\",IF(EQ32=9,\"сен\",IF(EQ32=10,\"окт\",IF(EQ32=11,\"ноя\",\"дек\")))))))))))&EQ33,IF($Q$33=Lists!$I$19,EQ35,IF($Q$33=Lists!$I$20,(INT((EQ32-1)/3)+1)&\"кв\"&EQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(ER35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:ER32,MONTH(ER35),$Z33:ER33,YEAR(ER35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(ER32=1,\"янв\",IF(ER32=2,\"фев\",IF(ER32=3,\"мар\",IF(ER32=4,\"апр\",IF(ER32=5,\"май\",IF(ER32=6,\"июн\",IF(ER32=7,\"июл\",IF(ER32=8,\"авг\",IF(ER32=9,\"сен\",IF(ER32=10,\"окт\",IF(ER32=11,\"ноя\",\"дек\")))))))))))&ER33,IF($Q$33=Lists!$I$19,ER35,IF($Q$33=Lists!$I$20,(INT((ER32-1)/3)+1)&\"кв\"&ER33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),ER31&\" год\",IF($Q$33=Lists!$I$22,YEAR(ER35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(ES35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:ES32,MONTH(ES35),$Z33:ES33,YEAR(ES35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(ES32=1,\"янв\",IF(ES32=2,\"фев\",IF(ES32=3,\"мар\",IF(ES32=4,\"апр\",IF(ES32=5,\"май\",IF(ES32=6,\"июн\",IF(ES32=7,\"июл\",IF(ES32=8,\"авг\",IF(ES32=9,\"сен\",IF(ES32=10,\"окт\",IF(ES32=11,\"ноя\",\"дек\")))))))))))&ES33,IF($Q$33=Lists!$I$19,ES35,IF($Q$33=Lists!$I$20,(INT((ES32-1)/3)+1)&\"кв\"&ES33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),ES31&\" год\",IF($Q$33=Lists!$I$22,YEAR(ES35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(ET35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:ET32,MONTH(ET35),$Z33:ET33,YEAR(ET35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(ET32=1,\"янв\",IF(ET32=2,\"фев\",IF(ET32=3,\"мар\",IF(ET32=4,\"апр\",IF(ET32=5,\"май\",IF(ET32=6,\"июн\",IF(ET32=7,\"июл\",IF(ET32=8,\"авг\",IF(ET32=9,\"сен\",IF(ET32=10,\"окт\",IF(ET32=11,\"ноя\",\"дек\")))))))))))&ET33,IF($Q$33=Lists!$I$19,ET35,IF($Q$33=Lists!$I$20,(INT((ET32-1)/3)+1)&\"кв\"&ET33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),ET31&\" год\",IF($Q$33=Lists!$I$22,YEAR(ET35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EU32,MONTH(EU35),$Z33:EU33,YEAR(EU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EU32=1,\"янв\",IF(EU32=2,\"фев\",IF(EU32=3,\"мар\",IF(EU32=4,\"апр\",IF(EU32=5,\"май\",IF(EU32=6,\"июн\",IF(EU32=7,\"июл\",IF(EU32=8,\"авг\",IF(EU32=9,\"сен\",IF(EU32=10,\"окт\",IF(EU32=11,\"ноя\",\"дек\")))))))))))&EU33,IF($Q$33=Lists!$I$19,EU35,IF($Q$33=Lists!$I$20,(INT((EU32-1)/3)+1)&\"кв\"&EU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EV32,MONTH(EV35),$Z33:EV33,YEAR(EV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EV32=1,\"янв\",IF(EV32=2,\"фев\",IF(EV32=3,\"мар\",IF(EV32=4,\"апр\",IF(EV32=5,\"май\",IF(EV32=6,\"июн\",IF(EV32=7,\"июл\",IF(EV32=8,\"авг\",IF(EV32=9,\"сен\",IF(EV32=10,\"окт\",IF(EV32=11,\"ноя\",\"дек\")))))))))))&EV33,IF($Q$33=Lists!$I$19,EV35,IF($Q$33=Lists!$I$20,(INT((EV32-1)/3)+1)&\"кв\"&EV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EW32,MONTH(EW35),$Z33:EW33,YEAR(EW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EW32=1,\"янв\",IF(EW32=2,\"фев\",IF(EW32=3,\"мар\",IF(EW32=4,\"апр\",IF(EW32=5,\"май\",IF(EW32=6,\"июн\",IF(EW32=7,\"июл\",IF(EW32=8,\"авг\",IF(EW32=9,\"сен\",IF(EW32=10,\"окт\",IF(EW32=11,\"ноя\",\"дек\")))))))))))&EW33,IF($Q$33=Lists!$I$19,EW35,IF($Q$33=Lists!$I$20,(INT((EW32-1)/3)+1)&\"кв\"&EW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EX32,MONTH(EX35),$Z33:EX33,YEAR(EX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EX32=1,\"янв\",IF(EX32=2,\"фев\",IF(EX32=3,\"мар\",IF(EX32=4,\"апр\",IF(EX32=5,\"май\",IF(EX32=6,\"июн\",IF(EX32=7,\"июл\",IF(EX32=8,\"авг\",IF(EX32=9,\"сен\",IF(EX32=10,\"окт\",IF(EX32=11,\"ноя\",\"дек\")))))))))))&EX33,IF($Q$33=Lists!$I$19,EX35,IF($Q$33=Lists!$I$20,(INT((EX32-1)/3)+1)&\"кв\"&EX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EY32,MONTH(EY35),$Z33:EY33,YEAR(EY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EY32=1,\"янв\",IF(EY32=2,\"фев\",IF(EY32=3,\"мар\",IF(EY32=4,\"апр\",IF(EY32=5,\"май\",IF(EY32=6,\"июн\",IF(EY32=7,\"июл\",IF(EY32=8,\"авг\",IF(EY32=9,\"сен\",IF(EY32=10,\"окт\",IF(EY32=11,\"ноя\",\"дек\")))))))))))&EY33,IF($Q$33=Lists!$I$19,EY35,IF($Q$33=Lists!$I$20,(INT((EY32-1)/3)+1)&\"кв\"&EY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(EZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:EZ32,MONTH(EZ35),$Z33:EZ33,YEAR(EZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(EZ32=1,\"янв\",IF(EZ32=2,\"фев\",IF(EZ32=3,\"мар\",IF(EZ32=4,\"апр\",IF(EZ32=5,\"май\",IF(EZ32=6,\"июн\",IF(EZ32=7,\"июл\",IF(EZ32=8,\"авг\",IF(EZ32=9,\"сен\",IF(EZ32=10,\"окт\",IF(EZ32=11,\"ноя\",\"дек\")))))))))))&EZ33,IF($Q$33=Lists!$I$19,EZ35,IF($Q$33=Lists!$I$20,(INT((EZ32-1)/3)+1)&\"кв\"&EZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(EZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(FA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:FA32,MONTH(FA35),$Z33:FA33,YEAR(FA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(FA32=1,\"янв\",IF(FA32=2,\"фев\",IF(FA32=3,\"мар\",IF(FA32=4,\"апр\",IF(FA32=5,\"май\",IF(FA32=6,\"июн\",IF(FA32=7,\"июл\",IF(FA32=8,\"авг\",IF(FA32=9,\"сен\",IF(FA32=10,\"окт\",IF(FA32=11,\"ноя\",\"дек\")))))))))))&FA33,IF($Q$33=Lists!$I$19,FA35,IF($Q$33=Lists!$I$20,(INT((FA32-1)/3)+1)&\"кв\"&FA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),FA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(FA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(FB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:FB32,MONTH(FB35),$Z33:FB33,YEAR(FB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(FB32=1,\"янв\",IF(FB32=2,\"фев\",IF(FB32=3,\"мар\",IF(FB32=4,\"апр\",IF(FB32=5,\"май\",IF(FB32=6,\"июн\",IF(FB32=7,\"июл\",IF(FB32=8,\"авг\",IF(FB32=9,\"сен\",IF(FB32=10,\"окт\",IF(FB32=11,\"ноя\",\"дек\")))))))))))&FB33,IF($Q$33=Lists!$I$19,FB35,IF($Q$33=Lists!$I$20,(INT((FB32-1)/3)+1)&\"кв\"&FB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),FB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(FB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(FC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:FC32,MONTH(FC35),$Z33:FC33,YEAR(FC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(FC32=1,\"янв\",IF(FC32=2,\"фев\",IF(FC32=3,\"мар\",IF(FC32=4,\"апр\",IF(FC32=5,\"май\",IF(FC32=6,\"июн\",IF(FC32=7,\"июл\",IF(FC32=8,\"авг\",IF(FC32=9,\"сен\",IF(FC32=10,\"окт\",IF(FC32=11,\"ноя\",\"дек\")))))))))))&FC33,IF($Q$33=Lists!$I$19,FC35,IF($Q$33=Lists!$I$20,(INT((FC32-1)/3)+1)&\"кв\"&FC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),FC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(FC35)&\"г.\",\"\"))))))","v":""}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":105,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99},null,null,null,{"$f":"COLUMN()","v":103}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CY"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"структура доходов",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в р/месте",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов",null,null,null,"Типы поставщиков"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0},null,{"$f":"IF(OR(CY13=0,CY13=\"\"),1,IF(COUNTIF(13:13,CY13)=1,0,1))","v":0},null,{"$f":"SUM(DA$15:DA$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q18"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI16"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM21"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ135"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY23"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"},null,null,null,{"$f":"$F$11&\"!\"&CY$2&$A16&\":\"&CY$2&($A15+MAX(CZ$15:CZ$100000))","v":"Lists!CY16:CY25"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"квартал"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Предложение на площадке продуктов поставщиков магазинам"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Размещения поставщика",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2022-05-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$194","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Написание программного кода",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужно р/место",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0},"*",{"$f":"\"Товарная категория - \"&CZ16","v":"Товарная категория - 1"},{"$f":"MAX(CZ$15:CZ15)+1","v":1},{"$f":"IF(OR(CY16=0,CY16=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":""},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Пользователь поставщика",{"$f":"MAX(AN$15:AN16)+1","v":2},0,{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2022-06-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},0,null,{"$f":"Mrkting!$H$243","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Техническая поддержка",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужно р/место",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0,"*",{"$f":"\"Товарная категория - \"&CZ17","v":"Товарная категория - 2"},{"$f":"MAX(CZ$15:CZ16)+1","v":2},{"$f":"IF(OR(CY17=0,CY17=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY17)=1,0,1))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":3},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Поставщик-магазин",{"$f":"MAX(AN$15:AN17)+1","v":3},0,{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2022-07-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$128","v":"Поток новых пользователей (магазинов) проекта"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},0,null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Прочие производственные работы",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Производственный персонал",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0,"*","Товарная категория - 3",{"$f":"MAX(CZ$15:CZ17)+1","v":3},{"$f":"IF(OR(CY18=0,CY18=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY18)=1,0,1))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,"*","Все сервисы поставщика",{"$f":"MAX(AN$15:AN18)+1","v":4},0,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2022-08-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$144","v":"Поток возвратов пользователей (магазинов)"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0,"*","Товарная категория - 4",{"$f":"MAX(CZ$15:CZ18)+1","v":4},{"$f":"IF(OR(CY19=0,CY19=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY19)=1,0,1))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,"*","Аккаунт и аналитика магазина",{"$f":"MAX(AN$15:AN19)+1","v":5},0,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2022-09-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,{"$f":"Mrkting!H150","v":"Трафик"},{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Заместитель генарального директора",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0,"*","Товарная категория - 5",{"$f":"MAX(CZ$15:CZ19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,"*","Все сервисы магазина",{"$f":"MAX(AN$15:AN20)+1","v":6},0,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2022-10-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,{"$f":"Mrkting!H152","v":"Конверсия"},{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Руководящий персонал",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0,"*","Товарная категория - 6",{"$f":"MAX(CZ$15:CZ20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2022-11-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,{"$f":"Mrkting!H154","v":"Валовый поток продаж проекта"},{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочий персонал",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0,"*","Товарная категория - 7",{"$f":"MAX(CZ$15:CZ21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2022-12-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,{"$f":"Mrkting!H164","v":"Потенциальные магазины на площадке"},{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Персонал - \"&CB23","v":"Персонал - 8"},{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0,"*","Товарная категория - 8",{"$f":"MAX(CZ$15:CZ22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2023-01-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Персонал - \"&CB24","v":"Персонал - 9"},{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0,"*","Товарная категория - 9",{"$f":"MAX(CZ$15:CZ23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2023-02-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Персонал - \"&CB25","v":"Персонал - 10"},{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0,"*","Товарная категория - 10",{"$f":"MAX(CZ$15:CZ24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2023-03-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2023-04-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2023-05-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2023-06-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2023-07-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2023-08-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2023-09-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2023-10-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2023-11-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2023-12-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2024-01-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2024-02-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2024-03-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2024-04-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2024-05-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2024-06-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2024-07-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2024-08-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2024-09-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2024-10-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2024-11-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2024-12-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2025-01-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2025-02-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2025-03-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2025-04-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2025-05-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2025-06-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2025-07-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2025-08-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2025-09-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2025-10-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2025-11-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2025-12-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2026-01-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2026-02-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2026-03-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2026-04-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2026-10-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2027-03-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"2027-10-01"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":66},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"2028-06-01"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":74},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"2028-09-01"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":77},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"2029-03-01"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":83},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"2029-09-01"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":89},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"2029-12-01"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":92},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"2030-09-01"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":101},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"2031-02-01"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":106},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"2031-05-01"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":109},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"2031-09-01"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":113},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"2032-04-01"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":120},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":88,"n_cols":159,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":20},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":160},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"ОСНО"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"ОСНО"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"ОСНО"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"ОСНО"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"ОСНО"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"ОСНО"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"ОСНО"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"ОСНО"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"ОСНО"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"ОСНО"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"ОСНО"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"ОСНО"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"ОСНО"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"ОСНО"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"ОСНО"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"ОСНО"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"ОСНО"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"ОСНО"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ОСНО"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ОСНО"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ОСНО"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ОСНО"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ОСНО"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ОСНО"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ОСНО"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ОСНО"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ОСНО"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ОСНО"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ОСНО"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ОСНО"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ОСНО"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ОСНО"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ОСНО"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ОСНО"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ОСНО"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ОСНО"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ОСНО"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ОСНО"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ОСНО"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ОСНО"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ОСНО"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ОСНО"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ОСНО"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ОСНО"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ОСНО"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ОСНО"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ОСНО"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ОСНО"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ОСНО"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ОСНО"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ОСНО"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ОСНО"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ОСНО"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ОСНО"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ОСНО"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ОСНО"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ОСНО"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ОСНО"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ОСНО"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ОСНО"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":"ОСНО"},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":"ОСНО"},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":"ОСНО"},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":"ОСНО"},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":"ОСНО"},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":"ОСНО"},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":"ОСНО"},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":"ОСНО"},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":"ОСНО"},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":"ОСНО"},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":"ОСНО"},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":"ОСНО"},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":"ОСНО"},{"$f":"IF(CV$11=\"\",\"\",IF(CV$7<>CU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CV24<>\"\",CV24<>0),CV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000)),Lists!$CM$16),Lists!$CM$16))),CU22))","v":"ОСНО"},{"$f":"IF(CW$11=\"\",\"\",IF(CW$7<>CV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CW24<>\"\",CW24<>0),CW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000)),Lists!$CM$16),Lists!$CM$16))),CV22))","v":"ОСНО"},{"$f":"IF(CX$11=\"\",\"\",IF(CX$7<>CW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CX24<>\"\",CX24<>0),CX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000)),Lists!$CM$16),Lists!$CM$16))),CW22))","v":"ОСНО"},{"$f":"IF(CY$11=\"\",\"\",IF(CY$7<>CX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CY24<>\"\",CY24<>0),CY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000)),Lists!$CM$16),Lists!$CM$16))),CX22))","v":"ОСНО"},{"$f":"IF(CZ$11=\"\",\"\",IF(CZ$7<>CY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CZ24<>\"\",CZ24<>0),CZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CY22))","v":"ОСНО"},{"$f":"IF(DA$11=\"\",\"\",IF(DA$7<>CZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DA24<>\"\",DA24<>0),DA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000)),Lists!$CM$16),Lists!$CM$16))),CZ22))","v":"ОСНО"},{"$f":"IF(DB$11=\"\",\"\",IF(DB$7<>DA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DB24<>\"\",DB24<>0),DB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000)),Lists!$CM$16),Lists!$CM$16))),DA22))","v":"ОСНО"},{"$f":"IF(DC$11=\"\",\"\",IF(DC$7<>DB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DC24<>\"\",DC24<>0),DC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000)),Lists!$CM$16),Lists!$CM$16))),DB22))","v":"ОСНО"},{"$f":"IF(DD$11=\"\",\"\",IF(DD$7<>DC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DD24<>\"\",DD24<>0),DD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000)),Lists!$CM$16),Lists!$CM$16))),DC22))","v":"ОСНО"},{"$f":"IF(DE$11=\"\",\"\",IF(DE$7<>DD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DE24<>\"\",DE24<>0),DE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000)),Lists!$CM$16),Lists!$CM$16))),DD22))","v":"ОСНО"},{"$f":"IF(DF$11=\"\",\"\",IF(DF$7<>DE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DF24<>\"\",DF24<>0),DF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000)),Lists!$CM$16),Lists!$CM$16))),DE22))","v":"ОСНО"},{"$f":"IF(DG$11=\"\",\"\",IF(DG$7<>DF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DG24<>\"\",DG24<>0),DG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000)),Lists!$CM$16),Lists!$CM$16))),DF22))","v":"ОСНО"},{"$f":"IF(DH$11=\"\",\"\",IF(DH$7<>DG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DH24<>\"\",DH24<>0),DH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000)),Lists!$CM$16),Lists!$CM$16))),DG22))","v":"ОСНО"},{"$f":"IF(DI$11=\"\",\"\",IF(DI$7<>DH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DI24<>\"\",DI24<>0),DI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000)),Lists!$CM$16),Lists!$CM$16))),DH22))","v":"ОСНО"},{"$f":"IF(DJ$11=\"\",\"\",IF(DJ$7<>DI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DJ24<>\"\",DJ24<>0),DJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DI22))","v":"ОСНО"},{"$f":"IF(DK$11=\"\",\"\",IF(DK$7<>DJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DK24<>\"\",DK24<>0),DK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000)),Lists!$CM$16),Lists!$CM$16))),DJ22))","v":"ОСНО"},{"$f":"IF(DL$11=\"\",\"\",IF(DL$7<>DK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DL24<>\"\",DL24<>0),DL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000)),Lists!$CM$16),Lists!$CM$16))),DK22))","v":"ОСНО"},{"$f":"IF(DM$11=\"\",\"\",IF(DM$7<>DL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DM24<>\"\",DM24<>0),DM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000)),Lists!$CM$16),Lists!$CM$16))),DL22))","v":"ОСНО"},{"$f":"IF(DN$11=\"\",\"\",IF(DN$7<>DM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DN24<>\"\",DN24<>0),DN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000)),Lists!$CM$16),Lists!$CM$16))),DM22))","v":"ОСНО"},{"$f":"IF(DO$11=\"\",\"\",IF(DO$7<>DN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DO24<>\"\",DO24<>0),DO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000)),Lists!$CM$16),Lists!$CM$16))),DN22))","v":"ОСНО"},{"$f":"IF(DP$11=\"\",\"\",IF(DP$7<>DO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DP24<>\"\",DP24<>0),DP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000)),Lists!$CM$16),Lists!$CM$16))),DO22))","v":"ОСНО"},{"$f":"IF(DQ$11=\"\",\"\",IF(DQ$7<>DP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DQ24<>\"\",DQ24<>0),DQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DP22))","v":"ОСНО"},{"$f":"IF(DR$11=\"\",\"\",IF(DR$7<>DQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DR24<>\"\",DR24<>0),DR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000)),Lists!$CM$16),Lists!$CM$16))),DQ22))","v":"ОСНО"},{"$f":"IF(DS$11=\"\",\"\",IF(DS$7<>DR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DS24<>\"\",DS24<>0),DS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000)),Lists!$CM$16),Lists!$CM$16))),DR22))","v":"ОСНО"},{"$f":"IF(DT$11=\"\",\"\",IF(DT$7<>DS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DT24<>\"\",DT24<>0),DT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000)),Lists!$CM$16),Lists!$CM$16))),DS22))","v":"ОСНО"},{"$f":"IF(DU$11=\"\",\"\",IF(DU$7<>DT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DU24<>\"\",DU24<>0),DU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000)),Lists!$CM$16),Lists!$CM$16))),DT22))","v":"ОСНО"},{"$f":"IF(DV$11=\"\",\"\",IF(DV$7<>DU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DV24<>\"\",DV24<>0),DV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000)),Lists!$CM$16),Lists!$CM$16))),DU22))","v":"ОСНО"},{"$f":"IF(DW$11=\"\",\"\",IF(DW$7<>DV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DW24<>\"\",DW24<>0),DW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000)),Lists!$CM$16),Lists!$CM$16))),DV22))","v":"ОСНО"},{"$f":"IF(DX$11=\"\",\"\",IF(DX$7<>DW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DX24<>\"\",DX24<>0),DX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000)),Lists!$CM$16),Lists!$CM$16))),DW22))","v":"ОСНО"},{"$f":"IF(DY$11=\"\",\"\",IF(DY$7<>DX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DY24<>\"\",DY24<>0),DY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000)),Lists!$CM$16),Lists!$CM$16))),DX22))","v":"ОСНО"},{"$f":"IF(DZ$11=\"\",\"\",IF(DZ$7<>DY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DZ24<>\"\",DZ24<>0),DZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DY22))","v":"ОСНО"},{"$f":"IF(EA$11=\"\",\"\",IF(EA$7<>DZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EA24<>\"\",EA24<>0),EA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000)),Lists!$CM$16),Lists!$CM$16))),DZ22))","v":"ОСНО"},{"$f":"IF(EB$11=\"\",\"\",IF(EB$7<>EA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EB24<>\"\",EB24<>0),EB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000)),Lists!$CM$16),Lists!$CM$16))),EA22))","v":"ОСНО"},{"$f":"IF(EC$11=\"\",\"\",IF(EC$7<>EB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EC24<>\"\",EC24<>0),EC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000)),Lists!$CM$16),Lists!$CM$16))),EB22))","v":"ОСНО"},{"$f":"IF(ED$11=\"\",\"\",IF(ED$7<>EC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ED24<>\"\",ED24<>0),ED24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000)),Lists!$CM$16),Lists!$CM$16))),EC22))","v":"ОСНО"},{"$f":"IF(EE$11=\"\",\"\",IF(EE$7<>ED$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EE24<>\"\",EE24<>0),EE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000)),Lists!$CM$16),Lists!$CM$16))),ED22))","v":"ОСНО"},{"$f":"IF(EF$11=\"\",\"\",IF(EF$7<>EE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EF24<>\"\",EF24<>0),EF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000)),Lists!$CM$16),Lists!$CM$16))),EE22))","v":"ОСНО"},{"$f":"IF(EG$11=\"\",\"\",IF(EG$7<>EF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EG24<>\"\",EG24<>0),EG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000)),Lists!$CM$16),Lists!$CM$16))),EF22))","v":"ОСНО"},{"$f":"IF(EH$11=\"\",\"\",IF(EH$7<>EG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EH24<>\"\",EH24<>0),EH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000)),Lists!$CM$16),Lists!$CM$16))),EG22))","v":"ОСНО"},{"$f":"IF(EI$11=\"\",\"\",IF(EI$7<>EH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EI24<>\"\",EI24<>0),EI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000)),Lists!$CM$16),Lists!$CM$16))),EH22))","v":"ОСНО"},{"$f":"IF(EJ$11=\"\",\"\",IF(EJ$7<>EI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EJ24<>\"\",EJ24<>0),EJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EI22))","v":"ОСНО"},{"$f":"IF(EK$11=\"\",\"\",IF(EK$7<>EJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EK24<>\"\",EK24<>0),EK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000)),Lists!$CM$16),Lists!$CM$16))),EJ22))","v":"ОСНО"},{"$f":"IF(EL$11=\"\",\"\",IF(EL$7<>EK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EL24<>\"\",EL24<>0),EL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000)),Lists!$CM$16),Lists!$CM$16))),EK22))","v":"ОСНО"},{"$f":"IF(EM$11=\"\",\"\",IF(EM$7<>EL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EM24<>\"\",EM24<>0),EM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000)),Lists!$CM$16),Lists!$CM$16))),EL22))","v":"ОСНО"},{"$f":"IF(EN$11=\"\",\"\",IF(EN$7<>EM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EN24<>\"\",EN24<>0),EN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000)),Lists!$CM$16),Lists!$CM$16))),EM22))","v":"ОСНО"},{"$f":"IF(EO$11=\"\",\"\",IF(EO$7<>EN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EO24<>\"\",EO24<>0),EO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000)),Lists!$CM$16),Lists!$CM$16))),EN22))","v":"ОСНО"},{"$f":"IF(EP$11=\"\",\"\",IF(EP$7<>EO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EP24<>\"\",EP24<>0),EP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000)),Lists!$CM$16),Lists!$CM$16))),EO22))","v":"ОСНО"},{"$f":"IF(EQ$11=\"\",\"\",IF(EQ$7<>EP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EQ24<>\"\",EQ24<>0),EQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EP22))","v":""},{"$f":"IF(ER$11=\"\",\"\",IF(ER$7<>EQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ER24<>\"\",ER24<>0),ER24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000)),Lists!$CM$16),Lists!$CM$16))),EQ22))","v":""},{"$f":"IF(ES$11=\"\",\"\",IF(ES$7<>ER$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ES24<>\"\",ES24<>0),ES24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000)),Lists!$CM$16),Lists!$CM$16))),ER22))","v":""},{"$f":"IF(ET$11=\"\",\"\",IF(ET$7<>ES$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ET24<>\"\",ET24<>0),ET24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000)),Lists!$CM$16),Lists!$CM$16))),ES22))","v":""},{"$f":"IF(EU$11=\"\",\"\",IF(EU$7<>ET$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EU24<>\"\",EU24<>0),EU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000)),Lists!$CM$16),Lists!$CM$16))),ET22))","v":""},{"$f":"IF(EV$11=\"\",\"\",IF(EV$7<>EU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EV24<>\"\",EV24<>0),EV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000)),Lists!$CM$16),Lists!$CM$16))),EU22))","v":""},{"$f":"IF(EW$11=\"\",\"\",IF(EW$7<>EV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EW24<>\"\",EW24<>0),EW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000)),Lists!$CM$16),Lists!$CM$16))),EV22))","v":""},{"$f":"IF(EX$11=\"\",\"\",IF(EX$7<>EW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EX24<>\"\",EX24<>0),EX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000)),Lists!$CM$16),Lists!$CM$16))),EW22))","v":""},{"$f":"IF(EY$11=\"\",\"\",IF(EY$7<>EX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EY24<>\"\",EY24<>0),EY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000)),Lists!$CM$16),Lists!$CM$16))),EX22))","v":""},{"$f":"IF(EZ$11=\"\",\"\",IF(EZ$7<>EY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EZ24<>\"\",EZ24<>0),EZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EY22))","v":""},{"$f":"IF(FA$11=\"\",\"\",IF(FA$7<>EZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FA24<>\"\",FA24<>0),FA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000)),Lists!$CM$16),Lists!$CM$16))),EZ22))","v":""},{"$f":"IF(FB$11=\"\",\"\",IF(FB$7<>FA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FB24<>\"\",FB24<>0),FB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000)),Lists!$CM$16),Lists!$CM$16))),FA22))","v":""},{"$f":"IF(FC$11=\"\",\"\",IF(FC$7<>FB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FC24<>\"\",FC24<>0),FC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000)),Lists!$CM$16),Lists!$CM$16))),FB22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ОСНО","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2022},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2023},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2024},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2025},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.06,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.15,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"*",0.12,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(AM$22=$I62,$Q62,IF(AM$22=$I63,$Q63,IF(AM$22=$I64,IF(AM$7-$AA$7<$J65,$Q65,IF(AM$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CY$22=$I62,$Q62,IF(CY$22=$I63,$Q63,IF(CY$22=$I64,IF(CY$7-$AA$7<$J65,$Q65,IF(CY$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(AM$22=$I71,$Q71,IF(AM$22=$I72,$Q72,IF(AM$22=$I73,IF(AM$7-$AA$7<$J74,$Q74,IF(AM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CY$22=$I71,$Q71,IF(CY$22=$I72,$Q72,IF(CY$22=$I73,IF(CY$7-$AA$7<$J74,$Q74,IF(CY$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(AM$22=$I80,$Q80,IF(AM$22=$I81,$Q81,IF(AM$22=$I82,IF(AM$7-$AA$7<$J83,$Q83,IF(AM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CY$22=$I80,$Q80,IF(CY$22=$I81,$Q81,IF(CY$22=$I82,IF(CY$7-$AA$7<$J83,$Q83,IF(CY$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,null,null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,null,null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капитальные затраты",null,null,null,null,null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,null,null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU18"},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Расходы на привлечение магазинов",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продаже",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Аутсорс внешних ИТ",{"$f":"MAX(AM$15:AM15)+1","v":1},"услуга",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственного персонала",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Разработка ПО",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Аутсорсинг бухгалтерии",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Съемка видео-роликов",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Расходы на продвижение площадки",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Командировочные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Расходы на ИТ-инфраструктуру",{"$f":"MAX(AM$15:AM16)+1","v":2},"услуга",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*",{"$f":"\"Капзатраты - \"&AV17","v":"Капзатраты - 2"},{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические, банковские и т.п. расходы",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Аутсорсинг внешних исполнителей",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Прочие рекламные расходы",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Прочее",{"$f":"MAX(AM$15:AM17)+1","v":3},"услуга",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*",{"$f":"\"Капзатраты - \"&AV18","v":"Капзатраты - 3"},{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на страхование",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Аренда серверов",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Интернет, телефония",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*",{"$f":"\"Расходы - \"&BD21","v":"Расходы - 6"},{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*",{"$f":"\"Расходы - \"&BD22","v":"Расходы - 7"},{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ25)+1","v":11},{"$f":"IF(OR(AY26=0,AY26=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY26)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ26)+1","v":12},{"$f":"IF(OR(AY27=0,AY27=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY27)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ27)+1","v":13},{"$f":"IF(OR(AY28=0,AY28=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY28)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ28)+1","v":14},{"$f":"IF(OR(AY29=0,AY29=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY29)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(AZ$15:AZ29)+1","v":15},{"$f":"IF(OR(AY30=0,AY30=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY30)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

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

{"sheet":"Mrkting","index":7,"n_rows":417,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BG11=\"\",\"\",DAY(BG11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CM11=\"\",\"\",DAY(CM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DS11=\"\",\"\",DAY(DS11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(BG11=\"\",\"\",MONTH(BG11))","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CM11=\"\",\"\",MONTH(CM11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(DS11=\"\",\"\",MONTH(DS11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(BG11=\"\",\"\",YEAR(BG11)-2000)","v":25},25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,{"$f":"IF(CM11=\"\",\"\",YEAR(CM11)-2000)","v":27},27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,{"$f":"IF(DS11=\"\",\"\",YEAR(DS11)-2000)","v":30},30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,{"$f":"IF(BG12=\"\",\"\",DAY(BG12))","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"IF(CM12=\"\",\"\",DAY(CM12))","v":30},31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"IF(DS12=\"\",\"\",DAY(DS12))","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(BG12=\"\",\"\",MONTH(BG12))","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CM12=\"\",\"\",MONTH(CM12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"IF(DS12=\"\",\"\",MONTH(DS12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(BG12=\"\",\"\",YEAR(BG12)-2000)","v":25},25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,{"$f":"IF(CM12=\"\",\"\",YEAR(CM12)-2000)","v":27},27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,{"$f":"IF(DS12=\"\",\"\",YEAR(DS12)-2000)","v":30},30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I32\")","v":"Mrkting"},null,null,{"$f":"INDIRECT(\"START!K32\")","v":"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99495)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99495)","v":0},{"$f":"SUM(T$15:T$99495)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":133},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":132},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":131},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":130},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":129},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":128},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":127},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":126},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":125},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":124},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":123},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":122},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":121},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":120},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":119},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":118},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":117},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":116},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":115},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":114},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":113},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":112},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":111},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":110},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":109},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":108},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":107},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":106},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":105},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":104},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":103},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":102},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":101},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":100},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":99},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":98},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":97},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":96},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":95},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":94},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":93},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":92},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":91},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":90},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":89},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":88},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":87},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":86},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":85},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":84},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":83},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":82},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":81},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":80},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":79},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":78},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":77},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":76},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":75},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":74},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":73},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":72},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":71},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":70},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":69},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":68},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":67},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":66},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":65},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":64},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":63},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":62},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":61},{"$f":"IF(CV$2=1,MAX($2:$2),MIN($Z15:CU15)-1)","v":60},{"$f":"IF(CW$2=1,MAX($2:$2),MIN($Z15:CV15)-1)","v":59},{"$f":"IF(CX$2=1,MAX($2:$2),MIN($Z15:CW15)-1)","v":58},{"$f":"IF(CY$2=1,MAX($2:$2),MIN($Z15:CX15)-1)","v":57},{"$f":"IF(CZ$2=1,MAX($2:$2),MIN($Z15:CY15)-1)","v":56},{"$f":"IF(DA$2=1,MAX($2:$2),MIN($Z15:CZ15)-1)","v":55},{"$f":"IF(DB$2=1,MAX($2:$2),MIN($Z15:DA15)-1)","v":54},{"$f":"IF(DC$2=1,MAX($2:$2),MIN($Z15:DB15)-1)","v":53},{"$f":"IF(DD$2=1,MAX($2:$2),MIN($Z15:DC15)-1)","v":52},{"$f":"IF(DE$2=1,MAX($2:$2),MIN($Z15:DD15)-1)","v":51},{"$f":"IF(DF$2=1,MAX($2:$2),MIN($Z15:DE15)-1)","v":50},{"$f":"IF(DG$2=1,MAX($2:$2),MIN($Z15:DF15)-1)","v":49},{"$f":"IF(DH$2=1,MAX($2:$2),MIN($Z15:DG15)-1)","v":48},{"$f":"IF(DI$2=1,MAX($2:$2),MIN($Z15:DH15)-1)","v":47},{"$f":"IF(DJ$2=1,MAX($2:$2),MIN($Z15:DI15)-1)","v":46},{"$f":"IF(DK$2=1,MAX($2:$2),MIN($Z15:DJ15)-1)","v":45},{"$f":"IF(DL$2=1,MAX($2:$2),MIN($Z15:DK15)-1)","v":44},{"$f":"IF(DM$2=1,MAX($2:$2),MIN($Z15:DL15)-1)","v":43},{"$f":"IF(DN$2=1,MAX($2:$2),MIN($Z15:DM15)-1)","v":42},{"$f":"IF(DO$2=1,MAX($2:$2),MIN($Z15:DN15)-1)","v":41},{"$f":"IF(DP$2=1,MAX($2:$2),MIN($Z15:DO15)-1)","v":40},{"$f":"IF(DQ$2=1,MAX($2:$2),MIN($Z15:DP15)-1)","v":39},{"$f":"IF(DR$2=1,MAX($2:$2),MIN($Z15:DQ15)-1)","v":38},{"$f":"IF(DS$2=1,MAX($2:$2),MIN($Z15:DR15)-1)","v":37},{"$f":"IF(DT$2=1,MAX($2:$2),MIN($Z15:DS15)-1)","v":36},{"$f":"IF(DU$2=1,MAX($2:$2),MIN($Z15:DT15)-1)","v":35},{"$f":"IF(DV$2=1,MAX($2:$2),MIN($Z15:DU15)-1)","v":34},{"$f":"IF(DW$2=1,MAX($2:$2),MIN($Z15:DV15)-1)","v":33},{"$f":"IF(DX$2=1,MAX($2:$2),MIN($Z15:DW15)-1)","v":32},{"$f":"IF(DY$2=1,MAX($2:$2),MIN($Z15:DX15)-1)","v":31},{"$f":"IF(DZ$2=1,MAX($2:$2),MIN($Z15:DY15)-1)","v":30},{"$f":"IF(EA$2=1,MAX($2:$2),MIN($Z15:DZ15)-1)","v":29},{"$f":"IF(EB$2=1,MAX($2:$2),MIN($Z15:EA15)-1)","v":28},{"$f":"IF(EC$2=1,MAX($2:$2),MIN($Z15:EB15)-1)","v":27},{"$f":"IF(ED$2=1,MAX($2:$2),MIN($Z15:EC15)-1)","v":26},{"$f":"IF(EE$2=1,MAX($2:$2),MIN($Z15:ED15)-1)","v":25},{"$f":"IF(EF$2=1,MAX($2:$2),MIN($Z15:EE15)-1)","v":24},{"$f":"IF(EG$2=1,MAX($2:$2),MIN($Z15:EF15)-1)","v":23},{"$f":"IF(EH$2=1,MAX($2:$2),MIN($Z15:EG15)-1)","v":22},{"$f":"IF(EI$2=1,MAX($2:$2),MIN($Z15:EH15)-1)","v":21},{"$f":"IF(EJ$2=1,MAX($2:$2),MIN($Z15:EI15)-1)","v":20},{"$f":"IF(EK$2=1,MAX($2:$2),MIN($Z15:EJ15)-1)","v":19},{"$f":"IF(EL$2=1,MAX($2:$2),MIN($Z15:EK15)-1)","v":18},{"$f":"IF(EM$2=1,MAX($2:$2),MIN($Z15:EL15)-1)","v":17},{"$f":"IF(EN$2=1,MAX($2:$2),MIN($Z15:EM15)-1)","v":16},{"$f":"IF(EO$2=1,MAX($2:$2),MIN($Z15:EN15)-1)","v":15},{"$f":"IF(EP$2=1,MAX($2:$2),MIN($Z15:EO15)-1)","v":14},{"$f":"IF(EQ$2=1,MAX($2:$2),MIN($Z15:EP15)-1)","v":13},{"$f":"IF(ER$2=1,MAX($2:$2),MIN($Z15:EQ15)-1)","v":12},{"$f":"IF(ES$2=1,MAX($2:$2),MIN($Z15:ER15)-1)","v":11},{"$f":"IF(ET$2=1,MAX($2:$2),MIN($Z15:ES15)-1)","v":10},{"$f":"IF(EU$2=1,MAX($2:$2),MIN($Z15:ET15)-1)","v":9},{"$f":"IF(EV$2=1,MAX($2:$2),MIN($Z15:EU15)-1)","v":8},{"$f":"IF(EW$2=1,MAX($2:$2),MIN($Z15:EV15)-1)","v":7},{"$f":"IF(EX$2=1,MAX($2:$2),MIN($Z15:EW15)-1)","v":6},{"$f":"IF(EY$2=1,MAX($2:$2),MIN($Z15:EX15)-1)","v":5},{"$f":"IF(EZ$2=1,MAX($2:$2),MIN($Z15:EY15)-1)","v":4},{"$f":"IF(FA$2=1,MAX($2:$2),MIN($Z15:EZ15)-1)","v":3},{"$f":"IF(FB$2=1,MAX($2:$2),MIN($Z15:FA15)-1)","v":2},{"$f":"IF(FC$2=1,MAX($2:$2),MIN($Z15:FB15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Метод расчета потока клиентов",null,null,{"$f":"IF(X19=0,0,MAX(K$15:K15)+1)","v":1},"Предложение на площадке продуктов поставщиков магазинам"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Метод расчета потока клиентов"},"Поток регистраций поставщиков - магазиныы",null,null,{"$f":"\"начало \"&K16&\" маркетингового блока\"","v":"начало 1 маркетингового блока"}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},"Поток потенциальных поставщиков (Sup)",null,null,null,{"$f":"K16","v":1},"кол-во Sup",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z19:$FD19)","v":5180},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF($X24>0,AA24,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)<0,0,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)>$Q30,$Q30,IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)))))","v":10},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF($X24>0,AB24,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)<0,0,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)>$Q30,$Q30,IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)))))","v":11},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF($X24>0,AC24,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)<0,0,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)>$Q30,$Q30,IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)))))","v":12},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF($X24>0,AD24,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)<0,0,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)>$Q30,$Q30,IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)))))","v":13},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF($X24>0,AE24,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)<0,0,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)>$Q30,$Q30,IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)))))","v":14},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF($X24>0,AF24,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)<0,0,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)>$Q30,$Q30,IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)))))","v":15},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF($X24>0,AG24,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)<0,0,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)>$Q30,$Q30,IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)))))","v":16},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF($X24>0,AH24,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)<0,0,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)>$Q30,$Q30,IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)))))","v":17},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF($X24>0,AI24,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)<0,0,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)>$Q30,$Q30,IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)))))","v":18},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF($X24>0,AJ24,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)<0,0,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)>$Q30,$Q30,IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)))))","v":19},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF($X24>0,AK24,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)<0,0,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)>$Q30,$Q30,IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)))))","v":20},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF($X24>0,AL24,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)<0,0,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)>$Q30,$Q30,IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)))))","v":21},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF($X24>0,AM24,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)<0,0,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)>$Q30,$Q30,IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)))))","v":22},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF($X24>0,AN24,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)<0,0,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)>$Q30,$Q30,IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)))))","v":23},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF($X24>0,AO24,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)<0,0,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)>$Q30,$Q30,IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)))))","v":24},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF($X24>0,AP24,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)<0,0,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)>$Q30,$Q30,IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)))))","v":25},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF($X24>0,AQ24,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)<0,0,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)>$Q30,$Q30,IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)))))","v":26},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF($X24>0,AR24,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)<0,0,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)>$Q30,$Q30,IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)))))","v":27},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF($X24>0,AS24,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)<0,0,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)>$Q30,$Q30,IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)))))","v":28},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF($X24>0,AT24,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)<0,0,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)>$Q30,$Q30,IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)))))","v":29},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF($X24>0,AU24,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)<0,0,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)>$Q30,$Q30,IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)))))","v":30},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF($X24>0,AV24,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)<0,0,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)>$Q30,$Q30,IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)))))","v":31},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF($X24>0,AW24,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)<0,0,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)>$Q30,$Q30,IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)))))","v":32},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF($X24>0,AX24,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)<0,0,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)>$Q30,$Q30,IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)))))","v":33},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF($X24>0,AY24,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)<0,0,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)>$Q30,$Q30,IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)))))","v":34},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF($X24>0,AZ24,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)<0,0,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)>$Q30,$Q30,IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)))))","v":35},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF($X24>0,BA24,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)<0,0,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)>$Q30,$Q30,IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)))))","v":36},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF($X24>0,BB24,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)<0,0,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)>$Q30,$Q30,IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)))))","v":37},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF($X24>0,BC24,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)<0,0,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)>$Q30,$Q30,IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)))))","v":38},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF($X24>0,BD24,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)<0,0,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)>$Q30,$Q30,IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)))))","v":39},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF($X24>0,BE24,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)<0,0,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)>$Q30,$Q30,IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)))))","v":40},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF($X24>0,BF24,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)<0,0,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)>$Q30,$Q30,IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)))))","v":41},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF($X24>0,BG24,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)<0,0,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)>$Q30,$Q30,IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)))))","v":42},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF($X24>0,BH24,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)<0,0,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)>$Q30,$Q30,IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)))))","v":43},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF($X24>0,BI24,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)<0,0,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)>$Q30,$Q30,IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)))))","v":44},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF($X24>0,BJ24,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)<0,0,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)>$Q30,$Q30,IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)))))","v":45},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF($X24>0,BK24,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)<0,0,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)>$Q30,$Q30,IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)))))","v":46},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF($X24>0,BL24,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)<0,0,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)>$Q30,$Q30,IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)))))","v":47},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF($X24>0,BM24,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)<0,0,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)>$Q30,$Q30,IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)))))","v":48},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF($X24>0,BN24,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)<0,0,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)>$Q30,$Q30,IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)))))","v":49},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF($X24>0,BO24,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)<0,0,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)>$Q30,$Q30,IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)))))","v":50},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF($X24>0,BP24,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)<0,0,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)>$Q30,$Q30,IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)))))","v":50},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF($X24>0,BQ24,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)<0,0,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)>$Q30,$Q30,IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)))))","v":50},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF($X24>0,BR24,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)<0,0,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)>$Q30,$Q30,IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)))))","v":50},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF($X24>0,BS24,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)<0,0,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)>$Q30,$Q30,IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)))))","v":50},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF($X24>0,BT24,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)<0,0,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)>$Q30,$Q30,IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)))))","v":50},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF($X24>0,BU24,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)<0,0,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)>$Q30,$Q30,IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)))))","v":50},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF($X24>0,BV24,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)<0,0,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)>$Q30,$Q30,IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)))))","v":50},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF($X24>0,BW24,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)<0,0,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)>$Q30,$Q30,IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)))))","v":50},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF($X24>0,BX24,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)<0,0,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)>$Q30,$Q30,IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)))))","v":50},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF($X24>0,BY24,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)<0,0,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)>$Q30,$Q30,IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)))))","v":50},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF($X24>0,BZ24,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)<0,0,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)>$Q30,$Q30,IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)))))","v":50},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF($X24>0,CA24,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)<0,0,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)>$Q30,$Q30,IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)))))","v":50},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF($X24>0,CB24,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)<0,0,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)>$Q30,$Q30,IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)))))","v":50},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF($X24>0,CC24,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)<0,0,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)>$Q30,$Q30,IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)))))","v":50},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF($X24>0,CD24,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)<0,0,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)>$Q30,$Q30,IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)))))","v":50},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF($X24>0,CE24,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)<0,0,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)>$Q30,$Q30,IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)))))","v":50},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF($X24>0,CF24,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)<0,0,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)>$Q30,$Q30,IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)))))","v":50},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF($X24>0,CG24,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)<0,0,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)>$Q30,$Q30,IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)))))","v":50},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF($X24>0,CH24,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)<0,0,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)>$Q30,$Q30,IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)))))","v":50},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF($X24>0,CI24,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)<0,0,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)>$Q30,$Q30,IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)))))","v":50},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF($X24>0,CJ24,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)<0,0,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)>$Q30,$Q30,IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)))))","v":50},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF($X24>0,CK24,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)<0,0,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)>$Q30,$Q30,IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)))))","v":50},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF($X24>0,CL24,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)<0,0,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)>$Q30,$Q30,IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)))))","v":50},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF($X24>0,CM24,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)<0,0,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)>$Q30,$Q30,IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)))))","v":50},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF($X24>0,CN24,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)<0,0,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)>$Q30,$Q30,IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)))))","v":50},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF($X24>0,CO24,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)<0,0,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)>$Q30,$Q30,IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)))))","v":50},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF($X24>0,CP24,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)<0,0,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)>$Q30,$Q30,IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)))))","v":50},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF($X24>0,CQ24,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)<0,0,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)>$Q30,$Q30,IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)))))","v":50},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF($X24>0,CR24,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)<0,0,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)>$Q30,$Q30,IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)))))","v":50},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF($X24>0,CS24,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)<0,0,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)>$Q30,$Q30,IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)))))","v":50},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF($X24>0,CT24,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)<0,0,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)>$Q30,$Q30,IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)))))","v":50},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF($X24>0,CU24,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)<0,0,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)>$Q30,$Q30,IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)))))","v":50},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q21,CV$2>$Q23),0,IF($X24>0,CV24,IF(IF(CV20=1,$Q28+$Q29*(SUM($Z20:CV20)-1),0)<0,0,IF(IF(CV20=1,$Q28+$Q29*(SUM($Z20:CV20)-1),0)>$Q30,$Q30,IF(CV20=1,$Q28+$Q29*(SUM($Z20:CV20)-1),0)))))","v":50},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q21,CW$2>$Q23),0,IF($X24>0,CW24,IF(IF(CW20=1,$Q28+$Q29*(SUM($Z20:CW20)-1),0)<0,0,IF(IF(CW20=1,$Q28+$Q29*(SUM($Z20:CW20)-1),0)>$Q30,$Q30,IF(CW20=1,$Q28+$Q29*(SUM($Z20:CW20)-1),0)))))","v":50},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q21,CX$2>$Q23),0,IF($X24>0,CX24,IF(IF(CX20=1,$Q28+$Q29*(SUM($Z20:CX20)-1),0)<0,0,IF(IF(CX20=1,$Q28+$Q29*(SUM($Z20:CX20)-1),0)>$Q30,$Q30,IF(CX20=1,$Q28+$Q29*(SUM($Z20:CX20)-1),0)))))","v":50},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q21,CY$2>$Q23),0,IF($X24>0,CY24,IF(IF(CY20=1,$Q28+$Q29*(SUM($Z20:CY20)-1),0)<0,0,IF(IF(CY20=1,$Q28+$Q29*(SUM($Z20:CY20)-1),0)>$Q30,$Q30,IF(CY20=1,$Q28+$Q29*(SUM($Z20:CY20)-1),0)))))","v":50},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q21,CZ$2>$Q23),0,IF($X24>0,CZ24,IF(IF(CZ20=1,$Q28+$Q29*(SUM($Z20:CZ20)-1),0)<0,0,IF(IF(CZ20=1,$Q28+$Q29*(SUM($Z20:CZ20)-1),0)>$Q30,$Q30,IF(CZ20=1,$Q28+$Q29*(SUM($Z20:CZ20)-1),0)))))","v":50},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q21,DA$2>$Q23),0,IF($X24>0,DA24,IF(IF(DA20=1,$Q28+$Q29*(SUM($Z20:DA20)-1),0)<0,0,IF(IF(DA20=1,$Q28+$Q29*(SUM($Z20:DA20)-1),0)>$Q30,$Q30,IF(DA20=1,$Q28+$Q29*(SUM($Z20:DA20)-1),0)))))","v":50},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q21,DB$2>$Q23),0,IF($X24>0,DB24,IF(IF(DB20=1,$Q28+$Q29*(SUM($Z20:DB20)-1),0)<0,0,IF(IF(DB20=1,$Q28+$Q29*(SUM($Z20:DB20)-1),0)>$Q30,$Q30,IF(DB20=1,$Q28+$Q29*(SUM($Z20:DB20)-1),0)))))","v":50},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q21,DC$2>$Q23),0,IF($X24>0,DC24,IF(IF(DC20=1,$Q28+$Q29*(SUM($Z20:DC20)-1),0)<0,0,IF(IF(DC20=1,$Q28+$Q29*(SUM($Z20:DC20)-1),0)>$Q30,$Q30,IF(DC20=1,$Q28+$Q29*(SUM($Z20:DC20)-1),0)))))","v":50},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q21,DD$2>$Q23),0,IF($X24>0,DD24,IF(IF(DD20=1,$Q28+$Q29*(SUM($Z20:DD20)-1),0)<0,0,IF(IF(DD20=1,$Q28+$Q29*(SUM($Z20:DD20)-1),0)>$Q30,$Q30,IF(DD20=1,$Q28+$Q29*(SUM($Z20:DD20)-1),0)))))","v":50},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q21,DE$2>$Q23),0,IF($X24>0,DE24,IF(IF(DE20=1,$Q28+$Q29*(SUM($Z20:DE20)-1),0)<0,0,IF(IF(DE20=1,$Q28+$Q29*(SUM($Z20:DE20)-1),0)>$Q30,$Q30,IF(DE20=1,$Q28+$Q29*(SUM($Z20:DE20)-1),0)))))","v":50},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q21,DF$2>$Q23),0,IF($X24>0,DF24,IF(IF(DF20=1,$Q28+$Q29*(SUM($Z20:DF20)-1),0)<0,0,IF(IF(DF20=1,$Q28+$Q29*(SUM($Z20:DF20)-1),0)>$Q30,$Q30,IF(DF20=1,$Q28+$Q29*(SUM($Z20:DF20)-1),0)))))","v":50},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q21,DG$2>$Q23),0,IF($X24>0,DG24,IF(IF(DG20=1,$Q28+$Q29*(SUM($Z20:DG20)-1),0)<0,0,IF(IF(DG20=1,$Q28+$Q29*(SUM($Z20:DG20)-1),0)>$Q30,$Q30,IF(DG20=1,$Q28+$Q29*(SUM($Z20:DG20)-1),0)))))","v":50},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q21,DH$2>$Q23),0,IF($X24>0,DH24,IF(IF(DH20=1,$Q28+$Q29*(SUM($Z20:DH20)-1),0)<0,0,IF(IF(DH20=1,$Q28+$Q29*(SUM($Z20:DH20)-1),0)>$Q30,$Q30,IF(DH20=1,$Q28+$Q29*(SUM($Z20:DH20)-1),0)))))","v":50},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q21,DI$2>$Q23),0,IF($X24>0,DI24,IF(IF(DI20=1,$Q28+$Q29*(SUM($Z20:DI20)-1),0)<0,0,IF(IF(DI20=1,$Q28+$Q29*(SUM($Z20:DI20)-1),0)>$Q30,$Q30,IF(DI20=1,$Q28+$Q29*(SUM($Z20:DI20)-1),0)))))","v":50},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q21,DJ$2>$Q23),0,IF($X24>0,DJ24,IF(IF(DJ20=1,$Q28+$Q29*(SUM($Z20:DJ20)-1),0)<0,0,IF(IF(DJ20=1,$Q28+$Q29*(SUM($Z20:DJ20)-1),0)>$Q30,$Q30,IF(DJ20=1,$Q28+$Q29*(SUM($Z20:DJ20)-1),0)))))","v":50},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q21,DK$2>$Q23),0,IF($X24>0,DK24,IF(IF(DK20=1,$Q28+$Q29*(SUM($Z20:DK20)-1),0)<0,0,IF(IF(DK20=1,$Q28+$Q29*(SUM($Z20:DK20)-1),0)>$Q30,$Q30,IF(DK20=1,$Q28+$Q29*(SUM($Z20:DK20)-1),0)))))","v":50},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q21,DL$2>$Q23),0,IF($X24>0,DL24,IF(IF(DL20=1,$Q28+$Q29*(SUM($Z20:DL20)-1),0)<0,0,IF(IF(DL20=1,$Q28+$Q29*(SUM($Z20:DL20)-1),0)>$Q30,$Q30,IF(DL20=1,$Q28+$Q29*(SUM($Z20:DL20)-1),0)))))","v":50},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q21,DM$2>$Q23),0,IF($X24>0,DM24,IF(IF(DM20=1,$Q28+$Q29*(SUM($Z20:DM20)-1),0)<0,0,IF(IF(DM20=1,$Q28+$Q29*(SUM($Z20:DM20)-1),0)>$Q30,$Q30,IF(DM20=1,$Q28+$Q29*(SUM($Z20:DM20)-1),0)))))","v":50},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q21,DN$2>$Q23),0,IF($X24>0,DN24,IF(IF(DN20=1,$Q28+$Q29*(SUM($Z20:DN20)-1),0)<0,0,IF(IF(DN20=1,$Q28+$Q29*(SUM($Z20:DN20)-1),0)>$Q30,$Q30,IF(DN20=1,$Q28+$Q29*(SUM($Z20:DN20)-1),0)))))","v":50},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q21,DO$2>$Q23),0,IF($X24>0,DO24,IF(IF(DO20=1,$Q28+$Q29*(SUM($Z20:DO20)-1),0)<0,0,IF(IF(DO20=1,$Q28+$Q29*(SUM($Z20:DO20)-1),0)>$Q30,$Q30,IF(DO20=1,$Q28+$Q29*(SUM($Z20:DO20)-1),0)))))","v":50},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q21,DP$2>$Q23),0,IF($X24>0,DP24,IF(IF(DP20=1,$Q28+$Q29*(SUM($Z20:DP20)-1),0)<0,0,IF(IF(DP20=1,$Q28+$Q29*(SUM($Z20:DP20)-1),0)>$Q30,$Q30,IF(DP20=1,$Q28+$Q29*(SUM($Z20:DP20)-1),0)))))","v":50},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q21,DQ$2>$Q23),0,IF($X24>0,DQ24,IF(IF(DQ20=1,$Q28+$Q29*(SUM($Z20:DQ20)-1),0)<0,0,IF(IF(DQ20=1,$Q28+$Q29*(SUM($Z20:DQ20)-1),0)>$Q30,$Q30,IF(DQ20=1,$Q28+$Q29*(SUM($Z20:DQ20)-1),0)))))","v":50},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q21,DR$2>$Q23),0,IF($X24>0,DR24,IF(IF(DR20=1,$Q28+$Q29*(SUM($Z20:DR20)-1),0)<0,0,IF(IF(DR20=1,$Q28+$Q29*(SUM($Z20:DR20)-1),0)>$Q30,$Q30,IF(DR20=1,$Q28+$Q29*(SUM($Z20:DR20)-1),0)))))","v":50},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q21,DS$2>$Q23),0,IF($X24>0,DS24,IF(IF(DS20=1,$Q28+$Q29*(SUM($Z20:DS20)-1),0)<0,0,IF(IF(DS20=1,$Q28+$Q29*(SUM($Z20:DS20)-1),0)>$Q30,$Q30,IF(DS20=1,$Q28+$Q29*(SUM($Z20:DS20)-1),0)))))","v":50},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q21,DT$2>$Q23),0,IF($X24>0,DT24,IF(IF(DT20=1,$Q28+$Q29*(SUM($Z20:DT20)-1),0)<0,0,IF(IF(DT20=1,$Q28+$Q29*(SUM($Z20:DT20)-1),0)>$Q30,$Q30,IF(DT20=1,$Q28+$Q29*(SUM($Z20:DT20)-1),0)))))","v":50},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q21,DU$2>$Q23),0,IF($X24>0,DU24,IF(IF(DU20=1,$Q28+$Q29*(SUM($Z20:DU20)-1),0)<0,0,IF(IF(DU20=1,$Q28+$Q29*(SUM($Z20:DU20)-1),0)>$Q30,$Q30,IF(DU20=1,$Q28+$Q29*(SUM($Z20:DU20)-1),0)))))","v":50},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q21,DV$2>$Q23),0,IF($X24>0,DV24,IF(IF(DV20=1,$Q28+$Q29*(SUM($Z20:DV20)-1),0)<0,0,IF(IF(DV20=1,$Q28+$Q29*(SUM($Z20:DV20)-1),0)>$Q30,$Q30,IF(DV20=1,$Q28+$Q29*(SUM($Z20:DV20)-1),0)))))","v":50},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q21,DW$2>$Q23),0,IF($X24>0,DW24,IF(IF(DW20=1,$Q28+$Q29*(SUM($Z20:DW20)-1),0)<0,0,IF(IF(DW20=1,$Q28+$Q29*(SUM($Z20:DW20)-1),0)>$Q30,$Q30,IF(DW20=1,$Q28+$Q29*(SUM($Z20:DW20)-1),0)))))","v":50},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q21,DX$2>$Q23),0,IF($X24>0,DX24,IF(IF(DX20=1,$Q28+$Q29*(SUM($Z20:DX20)-1),0)<0,0,IF(IF(DX20=1,$Q28+$Q29*(SUM($Z20:DX20)-1),0)>$Q30,$Q30,IF(DX20=1,$Q28+$Q29*(SUM($Z20:DX20)-1),0)))))","v":50},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q21,DY$2>$Q23),0,IF($X24>0,DY24,IF(IF(DY20=1,$Q28+$Q29*(SUM($Z20:DY20)-1),0)<0,0,IF(IF(DY20=1,$Q28+$Q29*(SUM($Z20:DY20)-1),0)>$Q30,$Q30,IF(DY20=1,$Q28+$Q29*(SUM($Z20:DY20)-1),0)))))","v":50},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q21,DZ$2>$Q23),0,IF($X24>0,DZ24,IF(IF(DZ20=1,$Q28+$Q29*(SUM($Z20:DZ20)-1),0)<0,0,IF(IF(DZ20=1,$Q28+$Q29*(SUM($Z20:DZ20)-1),0)>$Q30,$Q30,IF(DZ20=1,$Q28+$Q29*(SUM($Z20:DZ20)-1),0)))))","v":50},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q21,EA$2>$Q23),0,IF($X24>0,EA24,IF(IF(EA20=1,$Q28+$Q29*(SUM($Z20:EA20)-1),0)<0,0,IF(IF(EA20=1,$Q28+$Q29*(SUM($Z20:EA20)-1),0)>$Q30,$Q30,IF(EA20=1,$Q28+$Q29*(SUM($Z20:EA20)-1),0)))))","v":50},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q21,EB$2>$Q23),0,IF($X24>0,EB24,IF(IF(EB20=1,$Q28+$Q29*(SUM($Z20:EB20)-1),0)<0,0,IF(IF(EB20=1,$Q28+$Q29*(SUM($Z20:EB20)-1),0)>$Q30,$Q30,IF(EB20=1,$Q28+$Q29*(SUM($Z20:EB20)-1),0)))))","v":50},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q21,EC$2>$Q23),0,IF($X24>0,EC24,IF(IF(EC20=1,$Q28+$Q29*(SUM($Z20:EC20)-1),0)<0,0,IF(IF(EC20=1,$Q28+$Q29*(SUM($Z20:EC20)-1),0)>$Q30,$Q30,IF(EC20=1,$Q28+$Q29*(SUM($Z20:EC20)-1),0)))))","v":50},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q21,ED$2>$Q23),0,IF($X24>0,ED24,IF(IF(ED20=1,$Q28+$Q29*(SUM($Z20:ED20)-1),0)<0,0,IF(IF(ED20=1,$Q28+$Q29*(SUM($Z20:ED20)-1),0)>$Q30,$Q30,IF(ED20=1,$Q28+$Q29*(SUM($Z20:ED20)-1),0)))))","v":50},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q21,EE$2>$Q23),0,IF($X24>0,EE24,IF(IF(EE20=1,$Q28+$Q29*(SUM($Z20:EE20)-1),0)<0,0,IF(IF(EE20=1,$Q28+$Q29*(SUM($Z20:EE20)-1),0)>$Q30,$Q30,IF(EE20=1,$Q28+$Q29*(SUM($Z20:EE20)-1),0)))))","v":50},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q21,EF$2>$Q23),0,IF($X24>0,EF24,IF(IF(EF20=1,$Q28+$Q29*(SUM($Z20:EF20)-1),0)<0,0,IF(IF(EF20=1,$Q28+$Q29*(SUM($Z20:EF20)-1),0)>$Q30,$Q30,IF(EF20=1,$Q28+$Q29*(SUM($Z20:EF20)-1),0)))))","v":50},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q21,EG$2>$Q23),0,IF($X24>0,EG24,IF(IF(EG20=1,$Q28+$Q29*(SUM($Z20:EG20)-1),0)<0,0,IF(IF(EG20=1,$Q28+$Q29*(SUM($Z20:EG20)-1),0)>$Q30,$Q30,IF(EG20=1,$Q28+$Q29*(SUM($Z20:EG20)-1),0)))))","v":50},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q21,EH$2>$Q23),0,IF($X24>0,EH24,IF(IF(EH20=1,$Q28+$Q29*(SUM($Z20:EH20)-1),0)<0,0,IF(IF(EH20=1,$Q28+$Q29*(SUM($Z20:EH20)-1),0)>$Q30,$Q30,IF(EH20=1,$Q28+$Q29*(SUM($Z20:EH20)-1),0)))))","v":50},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q21,EI$2>$Q23),0,IF($X24>0,EI24,IF(IF(EI20=1,$Q28+$Q29*(SUM($Z20:EI20)-1),0)<0,0,IF(IF(EI20=1,$Q28+$Q29*(SUM($Z20:EI20)-1),0)>$Q30,$Q30,IF(EI20=1,$Q28+$Q29*(SUM($Z20:EI20)-1),0)))))","v":50},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q21,EJ$2>$Q23),0,IF($X24>0,EJ24,IF(IF(EJ20=1,$Q28+$Q29*(SUM($Z20:EJ20)-1),0)<0,0,IF(IF(EJ20=1,$Q28+$Q29*(SUM($Z20:EJ20)-1),0)>$Q30,$Q30,IF(EJ20=1,$Q28+$Q29*(SUM($Z20:EJ20)-1),0)))))","v":50},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q21,EK$2>$Q23),0,IF($X24>0,EK24,IF(IF(EK20=1,$Q28+$Q29*(SUM($Z20:EK20)-1),0)<0,0,IF(IF(EK20=1,$Q28+$Q29*(SUM($Z20:EK20)-1),0)>$Q30,$Q30,IF(EK20=1,$Q28+$Q29*(SUM($Z20:EK20)-1),0)))))","v":50},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q21,EL$2>$Q23),0,IF($X24>0,EL24,IF(IF(EL20=1,$Q28+$Q29*(SUM($Z20:EL20)-1),0)<0,0,IF(IF(EL20=1,$Q28+$Q29*(SUM($Z20:EL20)-1),0)>$Q30,$Q30,IF(EL20=1,$Q28+$Q29*(SUM($Z20:EL20)-1),0)))))","v":50},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q21,EM$2>$Q23),0,IF($X24>0,EM24,IF(IF(EM20=1,$Q28+$Q29*(SUM($Z20:EM20)-1),0)<0,0,IF(IF(EM20=1,$Q28+$Q29*(SUM($Z20:EM20)-1),0)>$Q30,$Q30,IF(EM20=1,$Q28+$Q29*(SUM($Z20:EM20)-1),0)))))","v":50},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q21,EN$2>$Q23),0,IF($X24>0,EN24,IF(IF(EN20=1,$Q28+$Q29*(SUM($Z20:EN20)-1),0)<0,0,IF(IF(EN20=1,$Q28+$Q29*(SUM($Z20:EN20)-1),0)>$Q30,$Q30,IF(EN20=1,$Q28+$Q29*(SUM($Z20:EN20)-1),0)))))","v":50},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q21,EO$2>$Q23),0,IF($X24>0,EO24,IF(IF(EO20=1,$Q28+$Q29*(SUM($Z20:EO20)-1),0)<0,0,IF(IF(EO20=1,$Q28+$Q29*(SUM($Z20:EO20)-1),0)>$Q30,$Q30,IF(EO20=1,$Q28+$Q29*(SUM($Z20:EO20)-1),0)))))","v":50},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q21,EP$2>$Q23),0,IF($X24>0,EP24,IF(IF(EP20=1,$Q28+$Q29*(SUM($Z20:EP20)-1),0)<0,0,IF(IF(EP20=1,$Q28+$Q29*(SUM($Z20:EP20)-1),0)>$Q30,$Q30,IF(EP20=1,$Q28+$Q29*(SUM($Z20:EP20)-1),0)))))","v":50},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q21,EQ$2>$Q23),0,IF($X24>0,EQ24,IF(IF(EQ20=1,$Q28+$Q29*(SUM($Z20:EQ20)-1),0)<0,0,IF(IF(EQ20=1,$Q28+$Q29*(SUM($Z20:EQ20)-1),0)>$Q30,$Q30,IF(EQ20=1,$Q28+$Q29*(SUM($Z20:EQ20)-1),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q21,ER$2>$Q23),0,IF($X24>0,ER24,IF(IF(ER20=1,$Q28+$Q29*(SUM($Z20:ER20)-1),0)<0,0,IF(IF(ER20=1,$Q28+$Q29*(SUM($Z20:ER20)-1),0)>$Q30,$Q30,IF(ER20=1,$Q28+$Q29*(SUM($Z20:ER20)-1),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q21,ES$2>$Q23),0,IF($X24>0,ES24,IF(IF(ES20=1,$Q28+$Q29*(SUM($Z20:ES20)-1),0)<0,0,IF(IF(ES20=1,$Q28+$Q29*(SUM($Z20:ES20)-1),0)>$Q30,$Q30,IF(ES20=1,$Q28+$Q29*(SUM($Z20:ES20)-1),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q21,ET$2>$Q23),0,IF($X24>0,ET24,IF(IF(ET20=1,$Q28+$Q29*(SUM($Z20:ET20)-1),0)<0,0,IF(IF(ET20=1,$Q28+$Q29*(SUM($Z20:ET20)-1),0)>$Q30,$Q30,IF(ET20=1,$Q28+$Q29*(SUM($Z20:ET20)-1),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q21,EU$2>$Q23),0,IF($X24>0,EU24,IF(IF(EU20=1,$Q28+$Q29*(SUM($Z20:EU20)-1),0)<0,0,IF(IF(EU20=1,$Q28+$Q29*(SUM($Z20:EU20)-1),0)>$Q30,$Q30,IF(EU20=1,$Q28+$Q29*(SUM($Z20:EU20)-1),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q21,EV$2>$Q23),0,IF($X24>0,EV24,IF(IF(EV20=1,$Q28+$Q29*(SUM($Z20:EV20)-1),0)<0,0,IF(IF(EV20=1,$Q28+$Q29*(SUM($Z20:EV20)-1),0)>$Q30,$Q30,IF(EV20=1,$Q28+$Q29*(SUM($Z20:EV20)-1),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q21,EW$2>$Q23),0,IF($X24>0,EW24,IF(IF(EW20=1,$Q28+$Q29*(SUM($Z20:EW20)-1),0)<0,0,IF(IF(EW20=1,$Q28+$Q29*(SUM($Z20:EW20)-1),0)>$Q30,$Q30,IF(EW20=1,$Q28+$Q29*(SUM($Z20:EW20)-1),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q21,EX$2>$Q23),0,IF($X24>0,EX24,IF(IF(EX20=1,$Q28+$Q29*(SUM($Z20:EX20)-1),0)<0,0,IF(IF(EX20=1,$Q28+$Q29*(SUM($Z20:EX20)-1),0)>$Q30,$Q30,IF(EX20=1,$Q28+$Q29*(SUM($Z20:EX20)-1),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q21,EY$2>$Q23),0,IF($X24>0,EY24,IF(IF(EY20=1,$Q28+$Q29*(SUM($Z20:EY20)-1),0)<0,0,IF(IF(EY20=1,$Q28+$Q29*(SUM($Z20:EY20)-1),0)>$Q30,$Q30,IF(EY20=1,$Q28+$Q29*(SUM($Z20:EY20)-1),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q21,EZ$2>$Q23),0,IF($X24>0,EZ24,IF(IF(EZ20=1,$Q28+$Q29*(SUM($Z20:EZ20)-1),0)<0,0,IF(IF(EZ20=1,$Q28+$Q29*(SUM($Z20:EZ20)-1),0)>$Q30,$Q30,IF(EZ20=1,$Q28+$Q29*(SUM($Z20:EZ20)-1),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q21,FA$2>$Q23),0,IF($X24>0,FA24,IF(IF(FA20=1,$Q28+$Q29*(SUM($Z20:FA20)-1),0)<0,0,IF(IF(FA20=1,$Q28+$Q29*(SUM($Z20:FA20)-1),0)>$Q30,$Q30,IF(FA20=1,$Q28+$Q29*(SUM($Z20:FA20)-1),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q21,FB$2>$Q23),0,IF($X24>0,FB24,IF(IF(FB20=1,$Q28+$Q29*(SUM($Z20:FB20)-1),0)<0,0,IF(IF(FB20=1,$Q28+$Q29*(SUM($Z20:FB20)-1),0)>$Q30,$Q30,IF(FB20=1,$Q28+$Q29*(SUM($Z20:FB20)-1),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q21,FC$2>$Q23),0,IF($X24>0,FC24,IF(IF(FC20=1,$Q28+$Q29*(SUM($Z20:FC20)-1),0)<0,0,IF(IF(FC20=1,$Q28+$Q29*(SUM($Z20:FC20)-1),0)>$Q30,$Q30,IF(FC20=1,$Q28+$Q29*(SUM($Z20:FC20)-1),0)))))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата",null,null,null,"дата из списка",null,null,"*","2022-05-01","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,"идентификаторы запуска",null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(AA$2=$Q21,1,IF(AA$2-$Q21=$Q26*SUM($Z20:Z20)+$Q27*SUM($Z20:Z20)*(SUM($Z20:Z20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(AB$2=$Q21,1,IF(AB$2-$Q21=$Q26*SUM($Z20:AA20)+$Q27*SUM($Z20:AA20)*(SUM($Z20:AA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(AC$2=$Q21,1,IF(AC$2-$Q21=$Q26*SUM($Z20:AB20)+$Q27*SUM($Z20:AB20)*(SUM($Z20:AB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(AD$2=$Q21,1,IF(AD$2-$Q21=$Q26*SUM($Z20:AC20)+$Q27*SUM($Z20:AC20)*(SUM($Z20:AC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(AE$2=$Q21,1,IF(AE$2-$Q21=$Q26*SUM($Z20:AD20)+$Q27*SUM($Z20:AD20)*(SUM($Z20:AD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(AF$2=$Q21,1,IF(AF$2-$Q21=$Q26*SUM($Z20:AE20)+$Q27*SUM($Z20:AE20)*(SUM($Z20:AE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(AG$2=$Q21,1,IF(AG$2-$Q21=$Q26*SUM($Z20:AF20)+$Q27*SUM($Z20:AF20)*(SUM($Z20:AF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(AH$2=$Q21,1,IF(AH$2-$Q21=$Q26*SUM($Z20:AG20)+$Q27*SUM($Z20:AG20)*(SUM($Z20:AG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(AI$2=$Q21,1,IF(AI$2-$Q21=$Q26*SUM($Z20:AH20)+$Q27*SUM($Z20:AH20)*(SUM($Z20:AH20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(AJ$2=$Q21,1,IF(AJ$2-$Q21=$Q26*SUM($Z20:AI20)+$Q27*SUM($Z20:AI20)*(SUM($Z20:AI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(AK$2=$Q21,1,IF(AK$2-$Q21=$Q26*SUM($Z20:AJ20)+$Q27*SUM($Z20:AJ20)*(SUM($Z20:AJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(AL$2=$Q21,1,IF(AL$2-$Q21=$Q26*SUM($Z20:AK20)+$Q27*SUM($Z20:AK20)*(SUM($Z20:AK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(AM$2=$Q21,1,IF(AM$2-$Q21=$Q26*SUM($Z20:AL20)+$Q27*SUM($Z20:AL20)*(SUM($Z20:AL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(AN$2=$Q21,1,IF(AN$2-$Q21=$Q26*SUM($Z20:AM20)+$Q27*SUM($Z20:AM20)*(SUM($Z20:AM20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(AO$2=$Q21,1,IF(AO$2-$Q21=$Q26*SUM($Z20:AN20)+$Q27*SUM($Z20:AN20)*(SUM($Z20:AN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(AP$2=$Q21,1,IF(AP$2-$Q21=$Q26*SUM($Z20:AO20)+$Q27*SUM($Z20:AO20)*(SUM($Z20:AO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(AQ$2=$Q21,1,IF(AQ$2-$Q21=$Q26*SUM($Z20:AP20)+$Q27*SUM($Z20:AP20)*(SUM($Z20:AP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(AR$2=$Q21,1,IF(AR$2-$Q21=$Q26*SUM($Z20:AQ20)+$Q27*SUM($Z20:AQ20)*(SUM($Z20:AQ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(AS$2=$Q21,1,IF(AS$2-$Q21=$Q26*SUM($Z20:AR20)+$Q27*SUM($Z20:AR20)*(SUM($Z20:AR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(AT$2=$Q21,1,IF(AT$2-$Q21=$Q26*SUM($Z20:AS20)+$Q27*SUM($Z20:AS20)*(SUM($Z20:AS20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(AU$2=$Q21,1,IF(AU$2-$Q21=$Q26*SUM($Z20:AT20)+$Q27*SUM($Z20:AT20)*(SUM($Z20:AT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(AV$2=$Q21,1,IF(AV$2-$Q21=$Q26*SUM($Z20:AU20)+$Q27*SUM($Z20:AU20)*(SUM($Z20:AU20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(AW$2=$Q21,1,IF(AW$2-$Q21=$Q26*SUM($Z20:AV20)+$Q27*SUM($Z20:AV20)*(SUM($Z20:AV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(AX$2=$Q21,1,IF(AX$2-$Q21=$Q26*SUM($Z20:AW20)+$Q27*SUM($Z20:AW20)*(SUM($Z20:AW20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(AY$2=$Q21,1,IF(AY$2-$Q21=$Q26*SUM($Z20:AX20)+$Q27*SUM($Z20:AX20)*(SUM($Z20:AX20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(AZ$2=$Q21,1,IF(AZ$2-$Q21=$Q26*SUM($Z20:AY20)+$Q27*SUM($Z20:AY20)*(SUM($Z20:AY20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(BA$2=$Q21,1,IF(BA$2-$Q21=$Q26*SUM($Z20:AZ20)+$Q27*SUM($Z20:AZ20)*(SUM($Z20:AZ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(BB$2=$Q21,1,IF(BB$2-$Q21=$Q26*SUM($Z20:BA20)+$Q27*SUM($Z20:BA20)*(SUM($Z20:BA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(BC$2=$Q21,1,IF(BC$2-$Q21=$Q26*SUM($Z20:BB20)+$Q27*SUM($Z20:BB20)*(SUM($Z20:BB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(BD$2=$Q21,1,IF(BD$2-$Q21=$Q26*SUM($Z20:BC20)+$Q27*SUM($Z20:BC20)*(SUM($Z20:BC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(BE$2=$Q21,1,IF(BE$2-$Q21=$Q26*SUM($Z20:BD20)+$Q27*SUM($Z20:BD20)*(SUM($Z20:BD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(BF$2=$Q21,1,IF(BF$2-$Q21=$Q26*SUM($Z20:BE20)+$Q27*SUM($Z20:BE20)*(SUM($Z20:BE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(BG$2=$Q21,1,IF(BG$2-$Q21=$Q26*SUM($Z20:BF20)+$Q27*SUM($Z20:BF20)*(SUM($Z20:BF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(BH$2=$Q21,1,IF(BH$2-$Q21=$Q26*SUM($Z20:BG20)+$Q27*SUM($Z20:BG20)*(SUM($Z20:BG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(BI$2=$Q21,1,IF(BI$2-$Q21=$Q26*SUM($Z20:BH20)+$Q27*SUM($Z20:BH20)*(SUM($Z20:BH20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(BJ$2=$Q21,1,IF(BJ$2-$Q21=$Q26*SUM($Z20:BI20)+$Q27*SUM($Z20:BI20)*(SUM($Z20:BI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(BK$2=$Q21,1,IF(BK$2-$Q21=$Q26*SUM($Z20:BJ20)+$Q27*SUM($Z20:BJ20)*(SUM($Z20:BJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(BL$2=$Q21,1,IF(BL$2-$Q21=$Q26*SUM($Z20:BK20)+$Q27*SUM($Z20:BK20)*(SUM($Z20:BK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(BM$2=$Q21,1,IF(BM$2-$Q21=$Q26*SUM($Z20:BL20)+$Q27*SUM($Z20:BL20)*(SUM($Z20:BL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(BN$2=$Q21,1,IF(BN$2-$Q21=$Q26*SUM($Z20:BM20)+$Q27*SUM($Z20:BM20)*(SUM($Z20:BM20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(BO$2=$Q21,1,IF(BO$2-$Q21=$Q26*SUM($Z20:BN20)+$Q27*SUM($Z20:BN20)*(SUM($Z20:BN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(BP$2=$Q21,1,IF(BP$2-$Q21=$Q26*SUM($Z20:BO20)+$Q27*SUM($Z20:BO20)*(SUM($Z20:BO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(BQ$2=$Q21,1,IF(BQ$2-$Q21=$Q26*SUM($Z20:BP20)+$Q27*SUM($Z20:BP20)*(SUM($Z20:BP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(BR$2=$Q21,1,IF(BR$2-$Q21=$Q26*SUM($Z20:BQ20)+$Q27*SUM($Z20:BQ20)*(SUM($Z20:BQ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(BS$2=$Q21,1,IF(BS$2-$Q21=$Q26*SUM($Z20:BR20)+$Q27*SUM($Z20:BR20)*(SUM($Z20:BR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(BT$2=$Q21,1,IF(BT$2-$Q21=$Q26*SUM($Z20:BS20)+$Q27*SUM($Z20:BS20)*(SUM($Z20:BS20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(BU$2=$Q21,1,IF(BU$2-$Q21=$Q26*SUM($Z20:BT20)+$Q27*SUM($Z20:BT20)*(SUM($Z20:BT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(BV$2=$Q21,1,IF(BV$2-$Q21=$Q26*SUM($Z20:BU20)+$Q27*SUM($Z20:BU20)*(SUM($Z20:BU20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(BW$2=$Q21,1,IF(BW$2-$Q21=$Q26*SUM($Z20:BV20)+$Q27*SUM($Z20:BV20)*(SUM($Z20:BV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(BX$2=$Q21,1,IF(BX$2-$Q21=$Q26*SUM($Z20:BW20)+$Q27*SUM($Z20:BW20)*(SUM($Z20:BW20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(BY$2=$Q21,1,IF(BY$2-$Q21=$Q26*SUM($Z20:BX20)+$Q27*SUM($Z20:BX20)*(SUM($Z20:BX20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(BZ$2=$Q21,1,IF(BZ$2-$Q21=$Q26*SUM($Z20:BY20)+$Q27*SUM($Z20:BY20)*(SUM($Z20:BY20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(CA$2=$Q21,1,IF(CA$2-$Q21=$Q26*SUM($Z20:BZ20)+$Q27*SUM($Z20:BZ20)*(SUM($Z20:BZ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(CB$2=$Q21,1,IF(CB$2-$Q21=$Q26*SUM($Z20:CA20)+$Q27*SUM($Z20:CA20)*(SUM($Z20:CA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(CC$2=$Q21,1,IF(CC$2-$Q21=$Q26*SUM($Z20:CB20)+$Q27*SUM($Z20:CB20)*(SUM($Z20:CB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(CD$2=$Q21,1,IF(CD$2-$Q21=$Q26*SUM($Z20:CC20)+$Q27*SUM($Z20:CC20)*(SUM($Z20:CC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(CE$2=$Q21,1,IF(CE$2-$Q21=$Q26*SUM($Z20:CD20)+$Q27*SUM($Z20:CD20)*(SUM($Z20:CD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(CF$2=$Q21,1,IF(CF$2-$Q21=$Q26*SUM($Z20:CE20)+$Q27*SUM($Z20:CE20)*(SUM($Z20:CE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(CG$2=$Q21,1,IF(CG$2-$Q21=$Q26*SUM($Z20:CF20)+$Q27*SUM($Z20:CF20)*(SUM($Z20:CF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(CH$2=$Q21,1,IF(CH$2-$Q21=$Q26*SUM($Z20:CG20)+$Q27*SUM($Z20:CG20)*(SUM($Z20:CG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(CI$2=$Q21,1,IF(CI$2-$Q21=$Q26*SUM($Z20:CH20)+$Q27*SUM($Z20:CH20)*(SUM($Z20:CH20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF(CJ$2=$Q21,1,IF(CJ$2-$Q21=$Q26*SUM($Z20:CI20)+$Q27*SUM($Z20:CI20)*(SUM($Z20:CI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF(CK$2=$Q21,1,IF(CK$2-$Q21=$Q26*SUM($Z20:CJ20)+$Q27*SUM($Z20:CJ20)*(SUM($Z20:CJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF(CL$2=$Q21,1,IF(CL$2-$Q21=$Q26*SUM($Z20:CK20)+$Q27*SUM($Z20:CK20)*(SUM($Z20:CK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF(CM$2=$Q21,1,IF(CM$2-$Q21=$Q26*SUM($Z20:CL20)+$Q27*SUM($Z20:CL20)*(SUM($Z20:CL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF(CN$2=$Q21,1,IF(CN$2-$Q21=$Q26*SUM($Z20:CM20)+$Q27*SUM($Z20:CM20)*(SUM($Z20:CM20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF(CO$2=$Q21,1,IF(CO$2-$Q21=$Q26*SUM($Z20:CN20)+$Q27*SUM($Z20:CN20)*(SUM($Z20:CN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF(CP$2=$Q21,1,IF(CP$2-$Q21=$Q26*SUM($Z20:CO20)+$Q27*SUM($Z20:CO20)*(SUM($Z20:CO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF(CQ$2=$Q21,1,IF(CQ$2-$Q21=$Q26*SUM($Z20:CP20)+$Q27*SUM($Z20:CP20)*(SUM($Z20:CP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF(CR$2=$Q21,1,IF(CR$2-$Q21=$Q26*SUM($Z20:CQ20)+$Q27*SUM($Z20:CQ20)*(SUM($Z20:CQ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF(CS$2=$Q21,1,IF(CS$2-$Q21=$Q26*SUM($Z20:CR20)+$Q27*SUM($Z20:CR20)*(SUM($Z20:CR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF(CT$2=$Q21,1,IF(CT$2-$Q21=$Q26*SUM($Z20:CS20)+$Q27*SUM($Z20:CS20)*(SUM($Z20:CS20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF(CU$2=$Q21,1,IF(CU$2-$Q21=$Q26*SUM($Z20:CT20)+$Q27*SUM($Z20:CT20)*(SUM($Z20:CT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q21,CV$2>$Q23),0,IF(CV$2=$Q21,1,IF(CV$2-$Q21=$Q26*SUM($Z20:CU20)+$Q27*SUM($Z20:CU20)*(SUM($Z20:CU20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q21,CW$2>$Q23),0,IF(CW$2=$Q21,1,IF(CW$2-$Q21=$Q26*SUM($Z20:CV20)+$Q27*SUM($Z20:CV20)*(SUM($Z20:CV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q21,CX$2>$Q23),0,IF(CX$2=$Q21,1,IF(CX$2-$Q21=$Q26*SUM($Z20:CW20)+$Q27*SUM($Z20:CW20)*(SUM($Z20:CW20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q21,CY$2>$Q23),0,IF(CY$2=$Q21,1,IF(CY$2-$Q21=$Q26*SUM($Z20:CX20)+$Q27*SUM($Z20:CX20)*(SUM($Z20:CX20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q21,CZ$2>$Q23),0,IF(CZ$2=$Q21,1,IF(CZ$2-$Q21=$Q26*SUM($Z20:CY20)+$Q27*SUM($Z20:CY20)*(SUM($Z20:CY20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q21,DA$2>$Q23),0,IF(DA$2=$Q21,1,IF(DA$2-$Q21=$Q26*SUM($Z20:CZ20)+$Q27*SUM($Z20:CZ20)*(SUM($Z20:CZ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q21,DB$2>$Q23),0,IF(DB$2=$Q21,1,IF(DB$2-$Q21=$Q26*SUM($Z20:DA20)+$Q27*SUM($Z20:DA20)*(SUM($Z20:DA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q21,DC$2>$Q23),0,IF(DC$2=$Q21,1,IF(DC$2-$Q21=$Q26*SUM($Z20:DB20)+$Q27*SUM($Z20:DB20)*(SUM($Z20:DB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q21,DD$2>$Q23),0,IF(DD$2=$Q21,1,IF(DD$2-$Q21=$Q26*SUM($Z20:DC20)+$Q27*SUM($Z20:DC20)*(SUM($Z20:DC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q21,DE$2>$Q23),0,IF(DE$2=$Q21,1,IF(DE$2-$Q21=$Q26*SUM($Z20:DD20)+$Q27*SUM($Z20:DD20)*(SUM($Z20:DD20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q21,DF$2>$Q23),0,IF(DF$2=$Q21,1,IF(DF$2-$Q21=$Q26*SUM($Z20:DE20)+$Q27*SUM($Z20:DE20)*(SUM($Z20:DE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q21,DG$2>$Q23),0,IF(DG$2=$Q21,1,IF(DG$2-$Q21=$Q26*SUM($Z20:DF20)+$Q27*SUM($Z20:DF20)*(SUM($Z20:DF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q21,DH$2>$Q23),0,IF(DH$2=$Q21,1,IF(DH$2-$Q21=$Q26*SUM($Z20:DG20)+$Q27*SUM($Z20:DG20)*(SUM($Z20:DG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q21,DI$2>$Q23),0,IF(DI$2=$Q21,1,IF(DI$2-$Q21=$Q26*SUM($Z20:DH20)+$Q27*SUM($Z20:DH20)*(SUM($Z20:DH20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q21,DJ$2>$Q23),0,IF(DJ$2=$Q21,1,IF(DJ$2-$Q21=$Q26*SUM($Z20:DI20)+$Q27*SUM($Z20:DI20)*(SUM($Z20:DI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q21,DK$2>$Q23),0,IF(DK$2=$Q21,1,IF(DK$2-$Q21=$Q26*SUM($Z20:DJ20)+$Q27*SUM($Z20:DJ20)*(SUM($Z20:DJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q21,DL$2>$Q23),0,IF(DL$2=$Q21,1,IF(DL$2-$Q21=$Q26*SUM($Z20:DK20)+$Q27*SUM($Z20:DK20)*(SUM($Z20:DK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q21,DM$2>$Q23),0,IF(DM$2=$Q21,1,IF(DM$2-$Q21=$Q26*SUM($Z20:DL20)+$Q27*SUM($Z20:DL20)*(SUM($Z20:DL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q21,DN$2>$Q23),0,IF(DN$2=$Q21,1,IF(DN$2-$Q21=$Q26*SUM($Z20:DM20)+$Q27*SUM($Z20:DM20)*(SUM($Z20:DM20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q21,DO$2>$Q23),0,IF(DO$2=$Q21,1,IF(DO$2-$Q21=$Q26*SUM($Z20:DN20)+$Q27*SUM($Z20:DN20)*(SUM($Z20:DN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q21,DP$2>$Q23),0,IF(DP$2=$Q21,1,IF(DP$2-$Q21=$Q26*SUM($Z20:DO20)+$Q27*SUM($Z20:DO20)*(SUM($Z20:DO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q21,DQ$2>$Q23),0,IF(DQ$2=$Q21,1,IF(DQ$2-$Q21=$Q26*SUM($Z20:DP20)+$Q27*SUM($Z20:DP20)*(SUM($Z20:DP20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q21,DR$2>$Q23),0,IF(DR$2=$Q21,1,IF(DR$2-$Q21=$Q26*SUM($Z20:DQ20)+$Q27*SUM($Z20:DQ20)*(SUM($Z20:DQ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q21,DS$2>$Q23),0,IF(DS$2=$Q21,1,IF(DS$2-$Q21=$Q26*SUM($Z20:DR20)+$Q27*SUM($Z20:DR20)*(SUM($Z20:DR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q21,DT$2>$Q23),0,IF(DT$2=$Q21,1,IF(DT$2-$Q21=$Q26*SUM($Z20:DS20)+$Q27*SUM($Z20:DS20)*(SUM($Z20:DS20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q21,DU$2>$Q23),0,IF(DU$2=$Q21,1,IF(DU$2-$Q21=$Q26*SUM($Z20:DT20)+$Q27*SUM($Z20:DT20)*(SUM($Z20:DT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q21,DV$2>$Q23),0,IF(DV$2=$Q21,1,IF(DV$2-$Q21=$Q26*SUM($Z20:DU20)+$Q27*SUM($Z20:DU20)*(SUM($Z20:DU20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q21,DW$2>$Q23),0,IF(DW$2=$Q21,1,IF(DW$2-$Q21=$Q26*SUM($Z20:DV20)+$Q27*SUM($Z20:DV20)*(SUM($Z20:DV20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q21,DX$2>$Q23),0,IF(DX$2=$Q21,1,IF(DX$2-$Q21=$Q26*SUM($Z20:DW20)+$Q27*SUM($Z20:DW20)*(SUM($Z20:DW20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q21,DY$2>$Q23),0,IF(DY$2=$Q21,1,IF(DY$2-$Q21=$Q26*SUM($Z20:DX20)+$Q27*SUM($Z20:DX20)*(SUM($Z20:DX20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q21,DZ$2>$Q23),0,IF(DZ$2=$Q21,1,IF(DZ$2-$Q21=$Q26*SUM($Z20:DY20)+$Q27*SUM($Z20:DY20)*(SUM($Z20:DY20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q21,EA$2>$Q23),0,IF(EA$2=$Q21,1,IF(EA$2-$Q21=$Q26*SUM($Z20:DZ20)+$Q27*SUM($Z20:DZ20)*(SUM($Z20:DZ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q21,EB$2>$Q23),0,IF(EB$2=$Q21,1,IF(EB$2-$Q21=$Q26*SUM($Z20:EA20)+$Q27*SUM($Z20:EA20)*(SUM($Z20:EA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q21,EC$2>$Q23),0,IF(EC$2=$Q21,1,IF(EC$2-$Q21=$Q26*SUM($Z20:EB20)+$Q27*SUM($Z20:EB20)*(SUM($Z20:EB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q21,ED$2>$Q23),0,IF(ED$2=$Q21,1,IF(ED$2-$Q21=$Q26*SUM($Z20:EC20)+$Q27*SUM($Z20:EC20)*(SUM($Z20:EC20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q21,EE$2>$Q23),0,IF(EE$2=$Q21,1,IF(EE$2-$Q21=$Q26*SUM($Z20:ED20)+$Q27*SUM($Z20:ED20)*(SUM($Z20:ED20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q21,EF$2>$Q23),0,IF(EF$2=$Q21,1,IF(EF$2-$Q21=$Q26*SUM($Z20:EE20)+$Q27*SUM($Z20:EE20)*(SUM($Z20:EE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q21,EG$2>$Q23),0,IF(EG$2=$Q21,1,IF(EG$2-$Q21=$Q26*SUM($Z20:EF20)+$Q27*SUM($Z20:EF20)*(SUM($Z20:EF20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q21,EH$2>$Q23),0,IF(EH$2=$Q21,1,IF(EH$2-$Q21=$Q26*SUM($Z20:EG20)+$Q27*SUM($Z20:EG20)*(SUM($Z20:EG20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q21,EI$2>$Q23),0,IF(EI$2=$Q21,1,IF(EI$2-$Q21=$Q26*SUM($Z20:EH20)+$Q27*SUM($Z20:EH20)*(SUM($Z20:EH20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q21,EJ$2>$Q23),0,IF(EJ$2=$Q21,1,IF(EJ$2-$Q21=$Q26*SUM($Z20:EI20)+$Q27*SUM($Z20:EI20)*(SUM($Z20:EI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q21,EK$2>$Q23),0,IF(EK$2=$Q21,1,IF(EK$2-$Q21=$Q26*SUM($Z20:EJ20)+$Q27*SUM($Z20:EJ20)*(SUM($Z20:EJ20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q21,EL$2>$Q23),0,IF(EL$2=$Q21,1,IF(EL$2-$Q21=$Q26*SUM($Z20:EK20)+$Q27*SUM($Z20:EK20)*(SUM($Z20:EK20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q21,EM$2>$Q23),0,IF(EM$2=$Q21,1,IF(EM$2-$Q21=$Q26*SUM($Z20:EL20)+$Q27*SUM($Z20:EL20)*(SUM($Z20:EL20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q21,EN$2>$Q23),0,IF(EN$2=$Q21,1,IF(EN$2-$Q21=$Q26*SUM($Z20:EM20)+$Q27*SUM($Z20:EM20)*(SUM($Z20:EM20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q21,EO$2>$Q23),0,IF(EO$2=$Q21,1,IF(EO$2-$Q21=$Q26*SUM($Z20:EN20)+$Q27*SUM($Z20:EN20)*(SUM($Z20:EN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q21,EP$2>$Q23),0,IF(EP$2=$Q21,1,IF(EP$2-$Q21=$Q26*SUM($Z20:EO20)+$Q27*SUM($Z20:EO20)*(SUM($Z20:EO20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q21,EQ$2>$Q23),0,IF(EQ$2=$Q21,1,IF(EQ$2-$Q21=$Q26*SUM($Z20:EP20)+$Q27*SUM($Z20:EP20)*(SUM($Z20:EP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q21,ER$2>$Q23),0,IF(ER$2=$Q21,1,IF(ER$2-$Q21=$Q26*SUM($Z20:EQ20)+$Q27*SUM($Z20:EQ20)*(SUM($Z20:EQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q21,ES$2>$Q23),0,IF(ES$2=$Q21,1,IF(ES$2-$Q21=$Q26*SUM($Z20:ER20)+$Q27*SUM($Z20:ER20)*(SUM($Z20:ER20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q21,ET$2>$Q23),0,IF(ET$2=$Q21,1,IF(ET$2-$Q21=$Q26*SUM($Z20:ES20)+$Q27*SUM($Z20:ES20)*(SUM($Z20:ES20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q21,EU$2>$Q23),0,IF(EU$2=$Q21,1,IF(EU$2-$Q21=$Q26*SUM($Z20:ET20)+$Q27*SUM($Z20:ET20)*(SUM($Z20:ET20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q21,EV$2>$Q23),0,IF(EV$2=$Q21,1,IF(EV$2-$Q21=$Q26*SUM($Z20:EU20)+$Q27*SUM($Z20:EU20)*(SUM($Z20:EU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q21,EW$2>$Q23),0,IF(EW$2=$Q21,1,IF(EW$2-$Q21=$Q26*SUM($Z20:EV20)+$Q27*SUM($Z20:EV20)*(SUM($Z20:EV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q21,EX$2>$Q23),0,IF(EX$2=$Q21,1,IF(EX$2-$Q21=$Q26*SUM($Z20:EW20)+$Q27*SUM($Z20:EW20)*(SUM($Z20:EW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q21,EY$2>$Q23),0,IF(EY$2=$Q21,1,IF(EY$2-$Q21=$Q26*SUM($Z20:EX20)+$Q27*SUM($Z20:EX20)*(SUM($Z20:EX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q21,EZ$2>$Q23),0,IF(EZ$2=$Q21,1,IF(EZ$2-$Q21=$Q26*SUM($Z20:EY20)+$Q27*SUM($Z20:EY20)*(SUM($Z20:EY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q21,FA$2>$Q23),0,IF(FA$2=$Q21,1,IF(FA$2-$Q21=$Q26*SUM($Z20:EZ20)+$Q27*SUM($Z20:EZ20)*(SUM($Z20:EZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q21,FB$2>$Q23),0,IF(FB$2=$Q21,1,IF(FB$2-$Q21=$Q26*SUM($Z20:FA20)+$Q27*SUM($Z20:FA20)*(SUM($Z20:FA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q21,FC$2>$Q23),0,IF(FC$2=$Q21,1,IF(FC$2-$Q21=$Q26*SUM($Z20:FB20)+$Q27*SUM($Z20:FB20)*(SUM($Z20:FB20)-1)/2,1,0)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20))","v":1},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q21-IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},"номер соответствующего периода расчетов",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22))","v":120},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q23-IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},"Задание потока регистраций поставщиков вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$FD24)","v":0},"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},"Задание потока поставщиков через прогрессии"]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"I25","v":"Задание потока поставщиков через прогрессии"},"Начальная частота потока Sup",null,null,"кол-во периодов",null,null,"*",1,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"I25","v":"Задание потока поставщиков через прогрессии"},"Лин. коэфф. изменения частоты потока Sup",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H20","v":"дата старта"},{"$f":"I26","v":"Задание потока поставщиков через прогрессии"},"Кол-во Sup в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,"M",{"$f":"MAIN!$Q$18*(1+Sens!$Q$20)","v":10},null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H21","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"I27","v":"Задание потока поставщиков через прогрессии"},"Лин. коэфф. изменения кол-ва Sup",null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,"M",{"$f":"MAIN!$Q$19*(1+Sens!$Q$20)","v":1},null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H22","v":"дата старта"},{"$f":"I28","v":"Задание потока поставщиков через прогрессии"},"Максимальное кол-во Sup за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,"M",{"$f":"MAIN!$Q$20*(1+Sens!$Q$20)","v":50},null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Кол-во поставщиков на площадке накопительно",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z32:$FD32,$Z32:$FD32,\">\"&0)=0,0,AVERAGEIFS($Z32:$FD32,$Z32:$FD32,\">\"&0))","v":2293.8333333333335},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z19:AA19))","v":10},{"$f":"IF(AB$11=\"\",0,SUM($Z19:AB19))","v":21},{"$f":"IF(AC$11=\"\",0,SUM($Z19:AC19))","v":33},{"$f":"IF(AD$11=\"\",0,SUM($Z19:AD19))","v":46},{"$f":"IF(AE$11=\"\",0,SUM($Z19:AE19))","v":60},{"$f":"IF(AF$11=\"\",0,SUM($Z19:AF19))","v":75},{"$f":"IF(AG$11=\"\",0,SUM($Z19:AG19))","v":91},{"$f":"IF(AH$11=\"\",0,SUM($Z19:AH19))","v":108},{"$f":"IF(AI$11=\"\",0,SUM($Z19:AI19))","v":126},{"$f":"IF(AJ$11=\"\",0,SUM($Z19:AJ19))","v":145},{"$f":"IF(AK$11=\"\",0,SUM($Z19:AK19))","v":165},{"$f":"IF(AL$11=\"\",0,SUM($Z19:AL19))","v":186},{"$f":"IF(AM$11=\"\",0,SUM($Z19:AM19))","v":208},{"$f":"IF(AN$11=\"\",0,SUM($Z19:AN19))","v":231},{"$f":"IF(AO$11=\"\",0,SUM($Z19:AO19))","v":255},{"$f":"IF(AP$11=\"\",0,SUM($Z19:AP19))","v":280},{"$f":"IF(AQ$11=\"\",0,SUM($Z19:AQ19))","v":306},{"$f":"IF(AR$11=\"\",0,SUM($Z19:AR19))","v":333},{"$f":"IF(AS$11=\"\",0,SUM($Z19:AS19))","v":361},{"$f":"IF(AT$11=\"\",0,SUM($Z19:AT19))","v":390},{"$f":"IF(AU$11=\"\",0,SUM($Z19:AU19))","v":420},{"$f":"IF(AV$11=\"\",0,SUM($Z19:AV19))","v":451},{"$f":"IF(AW$11=\"\",0,SUM($Z19:AW19))","v":483},{"$f":"IF(AX$11=\"\",0,SUM($Z19:AX19))","v":516},{"$f":"IF(AY$11=\"\",0,SUM($Z19:AY19))","v":550},{"$f":"IF(AZ$11=\"\",0,SUM($Z19:AZ19))","v":585},{"$f":"IF(BA$11=\"\",0,SUM($Z19:BA19))","v":621},{"$f":"IF(BB$11=\"\",0,SUM($Z19:BB19))","v":658},{"$f":"IF(BC$11=\"\",0,SUM($Z19:BC19))","v":696},{"$f":"IF(BD$11=\"\",0,SUM($Z19:BD19))","v":735},{"$f":"IF(BE$11=\"\",0,SUM($Z19:BE19))","v":775},{"$f":"IF(BF$11=\"\",0,SUM($Z19:BF19))","v":816},{"$f":"IF(BG$11=\"\",0,SUM($Z19:BG19))","v":858},{"$f":"IF(BH$11=\"\",0,SUM($Z19:BH19))","v":901},{"$f":"IF(BI$11=\"\",0,SUM($Z19:BI19))","v":945},{"$f":"IF(BJ$11=\"\",0,SUM($Z19:BJ19))","v":990},{"$f":"IF(BK$11=\"\",0,SUM($Z19:BK19))","v":1036},{"$f":"IF(BL$11=\"\",0,SUM($Z19:BL19))","v":1083},{"$f":"IF(BM$11=\"\",0,SUM($Z19:BM19))","v":1131},{"$f":"IF(BN$11=\"\",0,SUM($Z19:BN19))","v":1180},{"$f":"IF(BO$11=\"\",0,SUM($Z19:BO19))","v":1230},{"$f":"IF(BP$11=\"\",0,SUM($Z19:BP19))","v":1280},{"$f":"IF(BQ$11=\"\",0,SUM($Z19:BQ19))","v":1330},{"$f":"IF(BR$11=\"\",0,SUM($Z19:BR19))","v":1380},{"$f":"IF(BS$11=\"\",0,SUM($Z19:BS19))","v":1430},{"$f":"IF(BT$11=\"\",0,SUM($Z19:BT19))","v":1480},{"$f":"IF(BU$11=\"\",0,SUM($Z19:BU19))","v":1530},{"$f":"IF(BV$11=\"\",0,SUM($Z19:BV19))","v":1580},{"$f":"IF(BW$11=\"\",0,SUM($Z19:BW19))","v":1630},{"$f":"IF(BX$11=\"\",0,SUM($Z19:BX19))","v":1680},{"$f":"IF(BY$11=\"\",0,SUM($Z19:BY19))","v":1730},{"$f":"IF(BZ$11=\"\",0,SUM($Z19:BZ19))","v":1780},{"$f":"IF(CA$11=\"\",0,SUM($Z19:CA19))","v":1830},{"$f":"IF(CB$11=\"\",0,SUM($Z19:CB19))","v":1880},{"$f":"IF(CC$11=\"\",0,SUM($Z19:CC19))","v":1930},{"$f":"IF(CD$11=\"\",0,SUM($Z19:CD19))","v":1980},{"$f":"IF(CE$11=\"\",0,SUM($Z19:CE19))","v":2030},{"$f":"IF(CF$11=\"\",0,SUM($Z19:CF19))","v":2080},{"$f":"IF(CG$11=\"\",0,SUM($Z19:CG19))","v":2130},{"$f":"IF(CH$11=\"\",0,SUM($Z19:CH19))","v":2180},{"$f":"IF(CI$11=\"\",0,SUM($Z19:CI19))","v":2230},{"$f":"IF(CJ$11=\"\",0,SUM($Z19:CJ19))","v":2280},{"$f":"IF(CK$11=\"\",0,SUM($Z19:CK19))","v":2330},{"$f":"IF(CL$11=\"\",0,SUM($Z19:CL19))","v":2380},{"$f":"IF(CM$11=\"\",0,SUM($Z19:CM19))","v":2430},{"$f":"IF(CN$11=\"\",0,SUM($Z19:CN19))","v":2480},{"$f":"IF(CO$11=\"\",0,SUM($Z19:CO19))","v":2530},{"$f":"IF(CP$11=\"\",0,SUM($Z19:CP19))","v":2580},{"$f":"IF(CQ$11=\"\",0,SUM($Z19:CQ19))","v":2630},{"$f":"IF(CR$11=\"\",0,SUM($Z19:CR19))","v":2680},{"$f":"IF(CS$11=\"\",0,SUM($Z19:CS19))","v":2730},{"$f":"IF(CT$11=\"\",0,SUM($Z19:CT19))","v":2780},{"$f":"IF(CU$11=\"\",0,SUM($Z19:CU19))","v":2830},{"$f":"IF(CV$11=\"\",0,SUM($Z19:CV19))","v":2880},{"$f":"IF(CW$11=\"\",0,SUM($Z19:CW19))","v":2930},{"$f":"IF(CX$11=\"\",0,SUM($Z19:CX19))","v":2980},{"$f":"IF(CY$11=\"\",0,SUM($Z19:CY19))","v":3030},{"$f":"IF(CZ$11=\"\",0,SUM($Z19:CZ19))","v":3080},{"$f":"IF(DA$11=\"\",0,SUM($Z19:DA19))","v":3130},{"$f":"IF(DB$11=\"\",0,SUM($Z19:DB19))","v":3180},{"$f":"IF(DC$11=\"\",0,SUM($Z19:DC19))","v":3230},{"$f":"IF(DD$11=\"\",0,SUM($Z19:DD19))","v":3280},{"$f":"IF(DE$11=\"\",0,SUM($Z19:DE19))","v":3330},{"$f":"IF(DF$11=\"\",0,SUM($Z19:DF19))","v":3380},{"$f":"IF(DG$11=\"\",0,SUM($Z19:DG19))","v":3430},{"$f":"IF(DH$11=\"\",0,SUM($Z19:DH19))","v":3480},{"$f":"IF(DI$11=\"\",0,SUM($Z19:DI19))","v":3530},{"$f":"IF(DJ$11=\"\",0,SUM($Z19:DJ19))","v":3580},{"$f":"IF(DK$11=\"\",0,SUM($Z19:DK19))","v":3630},{"$f":"IF(DL$11=\"\",0,SUM($Z19:DL19))","v":3680},{"$f":"IF(DM$11=\"\",0,SUM($Z19:DM19))","v":3730},{"$f":"IF(DN$11=\"\",0,SUM($Z19:DN19))","v":3780},{"$f":"IF(DO$11=\"\",0,SUM($Z19:DO19))","v":3830},{"$f":"IF(DP$11=\"\",0,SUM($Z19:DP19))","v":3880},{"$f":"IF(DQ$11=\"\",0,SUM($Z19:DQ19))","v":3930},{"$f":"IF(DR$11=\"\",0,SUM($Z19:DR19))","v":3980},{"$f":"IF(DS$11=\"\",0,SUM($Z19:DS19))","v":4030},{"$f":"IF(DT$11=\"\",0,SUM($Z19:DT19))","v":4080},{"$f":"IF(DU$11=\"\",0,SUM($Z19:DU19))","v":4130},{"$f":"IF(DV$11=\"\",0,SUM($Z19:DV19))","v":4180},{"$f":"IF(DW$11=\"\",0,SUM($Z19:DW19))","v":4230},{"$f":"IF(DX$11=\"\",0,SUM($Z19:DX19))","v":4280},{"$f":"IF(DY$11=\"\",0,SUM($Z19:DY19))","v":4330},{"$f":"IF(DZ$11=\"\",0,SUM($Z19:DZ19))","v":4380},{"$f":"IF(EA$11=\"\",0,SUM($Z19:EA19))","v":4430},{"$f":"IF(EB$11=\"\",0,SUM($Z19:EB19))","v":4480},{"$f":"IF(EC$11=\"\",0,SUM($Z19:EC19))","v":4530},{"$f":"IF(ED$11=\"\",0,SUM($Z19:ED19))","v":4580},{"$f":"IF(EE$11=\"\",0,SUM($Z19:EE19))","v":4630},{"$f":"IF(EF$11=\"\",0,SUM($Z19:EF19))","v":4680},{"$f":"IF(EG$11=\"\",0,SUM($Z19:EG19))","v":4730},{"$f":"IF(EH$11=\"\",0,SUM($Z19:EH19))","v":4780},{"$f":"IF(EI$11=\"\",0,SUM($Z19:EI19))","v":4830},{"$f":"IF(EJ$11=\"\",0,SUM($Z19:EJ19))","v":4880},{"$f":"IF(EK$11=\"\",0,SUM($Z19:EK19))","v":4930},{"$f":"IF(EL$11=\"\",0,SUM($Z19:EL19))","v":4980},{"$f":"IF(EM$11=\"\",0,SUM($Z19:EM19))","v":5030},{"$f":"IF(EN$11=\"\",0,SUM($Z19:EN19))","v":5080},{"$f":"IF(EO$11=\"\",0,SUM($Z19:EO19))","v":5130},{"$f":"IF(EP$11=\"\",0,SUM($Z19:EP19))","v":5180},{"$f":"IF(EQ$11=\"\",0,SUM($Z19:EQ19))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z19:ER19))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z19:ES19))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z19:ET19))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z19:EU19))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z19:EV19))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z19:EW19))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z19:EX19))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z19:EY19))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z19:EZ19))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z19:FA19))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z19:FB19))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z19:FC19))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},"Долевое распределение поставщиков по типам"]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY16","v":"Товарная категория - 1"},null,null,"%",null,null,null,null,null,{"$f":"IF(OR(SUMIFS($Z34:$FD34,$Z34:$FD34,\"<\"&0)<>0,SUMIFS($Z34:$FD34,$Z34:$FD34,\">\"&1)<>0),1,0)","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z34:$FD34,$Z34:$FD34,\">\"&0)=0,0,AVERAGEIFS($Z34:$FD34,$Z34:$FD34,\">\"&0))","v":9.999999999999977E-2},"*",null,{"$f":"100%/10","v":0.1},{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"100%/10","v":0.1},0.1,0.1,0.1]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY17","v":"Товарная категория - 2"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,{"$f":"100%/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY18","v":"Товарная категория - 3"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY19","v":"Товарная категория - 4"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY20","v":"Товарная категория - 5"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY21","v":"Товарная категория - 6"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY22","v":"Товарная категория - 7"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY23","v":"Товарная категория - 8"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY24","v":"Товарная категория - 9"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H32","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I33","v":"Долевое распределение поставщиков по типам"},{"$f":"Lists!CY25","v":"Товарная категория - 10"},null,null,"%",null,null,null,null,null,0,null,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},"Распределение количества поставщиков"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY16","v":"Товарная категория - 1"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z45:$FD45,$Z45:$FD45,\">\"&0)=0,0,AVERAGEIFS($Z45:$FD45,$Z45:$FD45,\">\"&0))","v":229.38333333333333},null,null,{"$f":"AA32*AA34","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG34","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM34","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS34","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY17","v":"Товарная категория - 2"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA35","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG35","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM35","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS35","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY18","v":"Товарная категория - 3"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA36","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG36","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM36","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS36","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY19","v":"Товарная категория - 4"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA37","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG37","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM37","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS37","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY20","v":"Товарная категория - 5"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA38","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG38","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM38","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS38","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY21","v":"Товарная категория - 6"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA39","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG39","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM39","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS39","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY22","v":"Товарная категория - 7"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA40","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG40","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM40","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS40","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY23","v":"Товарная категория - 8"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA41","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG41","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM41","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS41","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY24","v":"Товарная категория - 9"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA42","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG42","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM42","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS42","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H43","v":"Кол-во поставщиков на площадке накопительно"},{"$f":"I44","v":"Распределение количества поставщиков"},{"$f":"Lists!CY25","v":"Товарная категория - 10"},null,null,{"$f":"M32","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,229.38333333333333,null,null,{"$f":"AA32*AA43","v":1},2.1,3.3000000000000003,4.6000000000000005,6,7.5,9.1,10.8,12.600000000000001,14.5,16.5,18.600000000000001,20.8,23.1,25.5,28,30.6,33.300000000000004,36.1,39,42,45.1,48.300000000000004,51.6,55,58.5,62.1,65.8,69.600000000000009,73.5,77.5,81.600000000000009,{"$f":"BG32*BG43","v":85.800000000000011},90.100000000000009,94.5,99,103.60000000000001,108.30000000000001,113.10000000000001,118,123,128,133,138,143,148,153,158,163,168,173,178,183,188,193,198,203,208,213,218,223,228,233,238,{"$f":"CM32*CM43","v":243},248,253,258,263,268,273,278,283,288,293,298,303,308,313,318,323,328,333,338,343,348,353,358,363,368,373,378,383,388,393,398,{"$f":"DS32*DS43","v":403},408,413,418,423,428,433,438,443,448,453,458,463,468,473,478,483,488,493,498,503,508,513,518,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},"Прогноз предлагаемого кол-ва SKU",null,null,null,{"$f":"K16","v":1},"SKU",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z56:$FD56,$Z56:$FD56,\">\"&0)=0,0,AVERAGEIFS($Z56:$FD56,$Z56:$FD56,\">\"&0))","v":30672.891666666626},null,null,{"$f":"SUM(AA68:AA78)","v":50},107.09999999999997,171.6,243.79999999999998,323.99999999999983,412.49999999999994,509.5999999999998,615.59999999999957,730.79999999999961,855.49999999999955,989.99999999999955,1134.5999999999995,1289.5999999999995,1455.2999999999995,1631.9999999999984,1819.9999999999982,2019.5999999999983,2231.0999999999985,2454.7999999999975,2690.9999999999977,2939.9999999999968,3202.0999999999963,3477.5999999999972,3766.7999999999956,4069.9999999999955,4387.4999999999945,4719.599999999994,5066.5999999999931,5428.7999999999929,5806.4999999999936,6199.9999999999918,6609.5999999999913,{"$f":"SUM(BG68:BG78)","v":7035.5999999999931},7478.2999999999902,7937.9999999999891,8414.9999999999891,8909.5999999999894,9422.0999999999894,9952.7999999999865,10501.999999999987,11069.999999999982,11647.99999999998,12235.999999999984,12833.999999999978,13441.999999999976,14059.99999999998,14687.999999999975,15325.999999999971,15973.999999999975,16631.999999999971,17299.999999999967,17977.999999999971,18665.999999999971,19363.999999999964,20071.999999999967,20789.99999999996,21517.99999999996,22255.999999999953,23003.999999999953,23761.999999999956,24529.99999999996,25307.999999999953,26095.999999999949,26893.999999999945,{"$f":"SUM(CM68:CM78)","v":27701.999999999938},28519.999999999935,29347.999999999949,30185.999999999945,31033.999999999938,31891.999999999935,32759.999999999931,33637.999999999927,34525.99999999992,35423.999999999935,36331.999999999927,37249.99999999992,38177.999999999913,39115.99999999992,40063.999999999913,41021.999999999905,41989.99999999992,42967.999999999891,43955.999999999905,44953.999999999891,45961.999999999898,46979.999999999884,48007.999999999891,49045.999999999891,50093.999999999876,51151.999999999891,52219.999999999876,53297.999999999876,54385.999999999884,55483.999999999869,56591.999999999884,57709.999999999862,{"$f":"SUM(DS68:DS78)","v":58837.999999999876},59975.999999999847,61123.999999999862,62281.99999999984,63449.999999999847,64627.999999999854,65815.99999999984,67013.999999999854,68221.99999999984,69439.99999999984,70667.999999999825,71905.999999999825,73153.999999999811,74411.999999999811,75679.99999999984,76957.999999999825,78245.999999999825,79543.999999999811,80851.99999999984,82169.99999999984,83497.999999999869,84835.999999999869,86183.99999999984,87541.99999999984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},"Ср. кол-во SKU, переданных в проект одним Sup"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY16","v":"Товарная категория - 1"},null,null,"SKU/Sup",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z58:$FD58,$Z58:$FD58,\">\"&0)=0,0,AVERAGEIFS($Z58:$FD58,$Z58:$FD58,\">\"&0))","v":11.59999999999998},"*",null,5,{"$f":"AA58+0.1","v":5.0999999999999996},{"$f":"AB58+0.1","v":5.1999999999999993},5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,11.499999999999977,{"$f":"CN58+0.1","v":11.599999999999977},11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,14.799999999999965,14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,17.899999999999988,{"$f":"EZ58+0.1","v":17.999999999999989},18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY17","v":"Товарная категория - 2"},null,null,{"$f":"M58","v":"SKU/Sup"},null,null,null,null,null,null,null,null,null,null,11.59999999999998,"*",null,5,5.0999999999999996,{"$f":"AB59+0.1","v":5.1999999999999993},5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,11.499999999999977,11.599999999999977,11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,14.799999999999965,14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,17.899999999999988,17.999999999999989,18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY18","v":"Товарная категория - 3"},null,null,{"$f":"M59","v":"SKU/Sup"},null,null,null,null,null,null,null,null,null,null,11.59999999999998,"*",null,5,5.0999999999999996,{"$f":"AB60+0.1","v":5.1999999999999993},5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,11.499999999999977,11.599999999999977,11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,14.799999999999965,14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,17.899999999999988,17.999999999999989,18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY19","v":"Товарная категория - 4"},null,null,"SKU/Sup",null,null,null,null,null,null,null,null,null,null,11.59999999999998,"*",null,5,5.0999999999999996,5.1999999999999993,5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,11.499999999999977,11.599999999999977,11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,14.799999999999965,14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,{"$f":"EY61+0.1","v":17.899999999999988},17.999999999999989,18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY20","v":"Товарная категория - 5"},null,null,"SKU/Sup",null,null,null,null,null,null,null,null,null,null,11.59999999999998,"*",null,5,5.0999999999999996,5.1999999999999993,5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,11.499999999999977,{"$f":"CN62+0.1","v":11.599999999999977},11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,{"$f":"DT62+0.1","v":14.799999999999965},14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,17.899999999999988,17.999999999999989,18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H56","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I57","v":"Ср. кол-во SKU, переданных в проект одним Sup"},{"$f":"Lists!CY21","v":"Товарная категория - 6"},null,null,"SKU/Sup",null,null,null,null,null,null,null,null,null,null,11.59999999999998,"*",null,5,5.0999999999999996,5.1999999999999993,5.2999999999999989,5.3999999999999986,5.4999999999999982,5.5999999999999979,5.6999999999999975,5.7999999999999972,5.8999999999999968,5.9999999999999964,6.0999999999999961,6.1999999999999957,6.2999999999999954,6.399999999999995,6.4999999999999947,6.5999999999999943,6.699999999999994,6.7999999999999936,6.8999999999999932,6.9999999999999929,7.0999999999999925,7.1999999999999922,7.2999999999999918,7.3999999999999915,7.4999999999999911,7.5999999999999908,7.6999999999999904,7.7999999999999901,7.8999999999999897,7.9999999999999893,8.099999999999989,8.1999999999999886,8.2999999999999883,8.3999999999999879,8.4999999999999876,8.5999999999999872,8.6999999999999869,8.7999999999999865,8.8999999999999861,8.9999999999999858,9.0999999999999854,9.1999999999999851,9.2999999999999847,9.3999999999999844,9.499999999999984,9.5999999999999837,9.6999999999999833,9.7999999999999829,9.8999999999999826,9.9999999999999822,10.099999999999982,10.199999999999982,10.299999999999981,10.399999999999981,10.49999999999998,10.59999999999998,10.69999999999998,10.799999999999979,10.899999999999979,10.999999999999979,11.099999999999978,11.199999999999978,11.299999999999978,11.399999999999977,{"$f":"CM63+0.1","v":11.499999999999977},11.599999999999977,11.699999999999976,11.799999999999976,11.899999999999975,11.999999999999975,12.099999999999975,12.199999999999974,12.299999999999974,12.399999999999974,12.499999999999973,12.599999999999973,12.699999999999973,12.799999999999972,12.899999999999972,12.999999999999972,13.099999999999971,13.199999999999971,13.299999999999971,13.39999999999997,13.49999999999997,13.599999999999969,13.699999999999969,13.799999999999969,13.899999999999968,13.999999999999968,14.099999999999968,14.199999999999967,14.299999999999967,14.399999999999967,14.499999999999966,14.599999999999966,14.699999999999966,14.799999999999965,14.899999999999965,14.999999999999964,15.099999999999964,15.199999999999964,15.299999999999963,15.399999999999963,15.499999999999963,15.599999999999962,15.699999999999962,15.799999999999962,15.899999999999961,15.999999999999961,16.099999999999962,16.199999999999964,16.299999999999965,16.399999999999967,16.499999999999968,16.599999999999969,16.699999999999971,16.799999999999972,16.899999999999974,16.999999999999975,17.099999999999977,17.199999999999978,17.299999999999979,17.399999999999981,17.499999999999982,17.599999999999984,17.699999999999985,17.799999999999986,{"$f":"EY63+0.1","v":17.899999999999988},17.999999999999989,18.099999999999991,18.199999999999992]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H67","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I68","v":"Распределение предлагаемого кол-ва SKU"},{"$f":"Lists!CY16","v":"Товарная категория - 1"},null,null,{"$f":"M56","v":"SKU"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z69:$FD69,$Z69:$FD69,\">\"&0)=0,0,AVERAGEIFS($Z69:$FD69,$Z69:$FD69,\">\"&0))","v":3067.2891666666601},null,null,{"$f":"AA45*AA58","v":5},10.709999999999999,17.16,24.38,32.399999999999991,41.249999999999986,50.95999999999998,61.559999999999974,73.07999999999997,85.549999999999955,98.999999999999943,113.45999999999994,128.95999999999992,145.52999999999992,163.19999999999987,181.99999999999986,201.95999999999984,223.10999999999981,245.47999999999979,269.09999999999974,293.99999999999972,320.2099999999997,347.75999999999965,376.67999999999961,406.99999999999955,438.74999999999949,471.95999999999941,506.65999999999934,542.87999999999943,580.6499999999993,619.9999999999992,660.95999999999913,{"$f":"BG45*BG58","v":703.55999999999915},747.82999999999902,793.79999999999882,841.49999999999875,890.95999999999879,942.20999999999867,995.27999999999849,1050.1999999999985,1106.9999999999982,1164.7999999999981,1223.5999999999981,1283.3999999999978,1344.1999999999978,1405.9999999999977,1468.7999999999975,1532.5999999999974,1597.3999999999971,1663.1999999999971,1729.9999999999968,1797.7999999999968,1866.5999999999967,1936.3999999999965,2007.1999999999964,2078.9999999999959,2151.7999999999961,2225.5999999999958,2300.3999999999955,2376.1999999999953,2452.9999999999955,2530.7999999999952,2609.5999999999949,2689.3999999999946,{"$f":"CM45*CM58","v":2770.1999999999944},2851.9999999999941,2934.7999999999943,3018.599999999994,3103.3999999999937,3189.1999999999935,3275.9999999999932,3363.7999999999929,3452.5999999999926,3542.3999999999924,3633.1999999999921,3724.9999999999923,3817.799999999992,3911.5999999999917,4006.3999999999915,4102.1999999999907,4198.9999999999909,4296.7999999999902,4395.5999999999904,4495.3999999999896,4596.1999999999898,4697.9999999999891,4800.7999999999893,4904.5999999999885,5009.3999999999887,5115.199999999988,5221.9999999999882,5329.7999999999874,5438.5999999999876,5548.3999999999869,5659.1999999999871,5770.9999999999864,{"$f":"DS45*DS58","v":5883.7999999999865},5997.5999999999858,6112.399999999986,6228.1999999999853,6344.9999999999845,6462.7999999999847,6581.599999999984,6701.3999999999842,6822.1999999999834,6943.9999999999836,7066.7999999999829,7190.5999999999822,7315.3999999999824,7441.1999999999816,7567.9999999999818,7695.799999999982,7824.5999999999822,7954.3999999999833,8085.1999999999834,8216.9999999999836,8349.7999999999847,8483.5999999999858,8618.3999999999851,8754.1999999999862,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H67","v":"Прогноз предлагаемого кол-ва SKU"},{"$f":"I68","v":"Распределение предлагаемого кол-ва SKU"},{"$f":"Lists!CY21","v":"Товарная категория - 6"},null,null,{"$f":"M56","v":"SKU"},null,null,null,null,null,null,null,null,null,null,3067.2891666666601,null,null,{"$f":"AA50*AA63","v":5},10.709999999999999,17.16,24.38,32.399999999999991,41.249999999999986,50.95999999999998,61.559999999999974,73.07999999999997,85.549999999999955,98.999999999999943,113.45999999999994,128.95999999999992,145.52999999999992,163.19999999999987,181.99999999999986,201.95999999999984,223.10999999999981,245.47999999999979,269.09999999999974,293.99999999999972,320.2099999999997,347.75999999999965,376.67999999999961,406.99999999999955,438.74999999999949,471.95999999999941,506.65999999999934,542.87999999999943,580.6499999999993,619.9999999999992,660.95999999999913,{"$f":"BG50*BG63","v":703.55999999999915},747.82999999999902,793.79999999999882,841.49999999999875,890.95999999999879,942.20999999999867,995.27999999999849,1050.1999999999985,1106.9999999999982,1164.7999999999981,1223.5999999999981,1283.3999999999978,1344.1999999999978,1405.9999999999977,1468.7999999999975,1532.5999999999974,1597.3999999999971,1663.1999999999971,1729.9999999999968,1797.7999999999968,1866.5999999999967,1936.3999999999965,2007.1999999999964,2078.9999999999959,2151.7999999999961,2225.5999999999958,2300.3999999999955,2376.1999999999953,2452.9999999999955,2530.7999999999952,2609.5999999999949,2689.3999999999946,{"$f":"CM50*CM63","v":2770.1999999999944},2851.9999999999941,2934.7999999999943,3018.599999999994,3103.3999999999937,3189.1999999999935,3275.9999999999932,3363.7999999999929,3452.5999999999926,3542.3999999999924,3633.1999999999921,3724.9999999999923,3817.799999999992,3911.5999999999917,4006.3999999999915,4102.1999999999907,4198.9999999999909,4296.7999999999902,4395.5999999999904,4495.3999999999896,4596.1999999999898,4697.9999999999891,4800.7999999999893,4904.5999999999885,5009.3999999999887,5115.199999999988,5221.9999999999882,5329.7999999999874,5438.5999999999876,5548.3999999999869,5659.1999999999871,5770.9999999999864,{"$f":"DS50*DS63","v":5883.7999999999865},5997.5999999999858,6112.399999999986,6228.1999999999853,6344.9999999999845,6462.7999999999847,6581.599999999984,6701.3999999999842,6822.1999999999834,6943.9999999999836,7066.7999999999829,7190.5999999999822,7315.3999999999824,7441.1999999999816,7567.9999999999818,7695.799999999982,7824.5999999999822,7954.3999999999833,8085.1999999999834,8216.9999999999836,8349.7999999999847,8483.5999999999858,8618.3999999999851,8754.1999999999862,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H80","v":"Оценка веса размещенной продукции от Sup"},"Ср. вес предложения в день по одному SKU "]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H80","v":"Оценка веса размещенной продукции от Sup"},{"$f":"I81","v":"Ср. вес предложения в день по одному SKU "},{"$f":"Lists!CY23","v":"Товарная категория - 8"},null,null,"кг/SKU/сутки",null,null,null,null,null,null,null,null,null,null,10,"*",null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Оценка веса размещенной продукции от Sup"},"Распределение предлагаемого веса продукции"]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H91","v":"Оценка веса размещенной продукции от Sup"},{"$f":"I92","v":"Распределение предлагаемого веса продукции"},{"$f":"Lists!CY21","v":"Товарная категория - 6"},null,null,{"$f":"M80","v":"кг"},null,null,null,null,null,null,null,null,null,null,111998462.19999987,null,null,{"$f":"IF(AA$11=\"\",0,AA74*AA87*(AA$12-AA$11+1))","v":1550},3213,5319.5999999999995,7557.7999999999993,9719.9999999999964,12787.499999999996,15287.999999999995,19083.599999999991,22654.799999999992,23953.999999999985,30689.999999999982,34037.999999999985,39977.599999999977,43658.999999999978,50591.999999999956,56419.999999999956,60587.999999999949,69164.099999999948,73643.999999999942,83420.999999999913,91139.999999999913,92860.899999999907,107805.5999999999,113003.99999999988,126169.99999999985,131624.99999999983,146307.5999999998,157064.59999999977,162863.99999999983,180001.49999999977,185999.99999999977,204897.59999999974,{"$f":"IF(BG$11=\"\",0,BG74*BG87*(BG$12-BG$11+1))","v":218103.59999999974},209392.39999999973,246077.99999999962,252449.99999999962,276197.59999999963,282662.99999999965,308536.79999999952,325561.99999999953,332099.99999999948,361087.99999999942,367079.99999999948,397853.9999999993,416701.9999999993,393679.99999999942,455327.99999999919,459779.99999999924,495193.99999999907,498959.99999999913,536299.99999999895,557317.99999999895,559979.99999999907,600283.99999999884,602159.99999999895,644489.99999999872,667057.99999999872,623167.99999999884,713123.9999999986,712859.9999999986,760429.9999999986,759239.9999999986,808975.99999999837,833713.99999999825,{"$f":"IF(CM$11=\"\",0,CM74*CM87*(CM$12-CM$11+1))","v":831059.99999999825},884119.99999999814,880439.99999999825,935765.99999999814,962053.99999999814,924867.99999999814,1015559.9999999979,1009139.9999999978,1070305.9999999977,1062719.9999999979,1126291.9999999974,1154749.9999999974,1145339.9999999977,1212595.9999999974,1201919.9999999974,1271681.999999997,1301689.9999999972,1203103.9999999972,1362635.999999997,1348619.999999997,1424821.9999999967,1409399.9999999967,1488247.9999999965,1520425.9999999963,1502819.9999999965,1585711.9999999963,1566599.9999999965,1652237.9999999963,1685965.9999999963,1553551.9999999963,1754351.999999996,1731299.9999999958,{"$f":"IF(DS$11=\"\",0,DS74*DS87*(DS$12-DS$11+1))","v":1823977.999999996},1799279.9999999956,1894843.9999999958,1930741.9999999956,1903499.9999999953,2003467.9999999953,1974479.9999999951,2077433.9999999951,2114881.9999999949,1944319.9999999956,2190707.9999999944,2157179.9999999949,2267773.9999999944,2232359.9999999944,2346079.9999999944,2385697.9999999944,2347379.9999999949,2465863.9999999944,2425559.9999999953,2547269.9999999949,2588437.9999999953,2460243.9999999958,2671703.9999999953,2626259.9999999958,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},"Оценка потенциального дохода поставщиков",null,null,null,{"$f":"K8","v":0},"1000RUR",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z104:$FD104)","v":95758685.180999771},null,null,{"$f":"SUM(AA116:AA126)","v":1325.25},2747.1150000000002,4548.2579999999998,6461.9189999999999,8310.5999999999967,10933.312499999996,13071.239999999996,16316.477999999992,19369.853999999992,20480.669999999987,26239.949999999983,29102.489999999987,34180.847999999976,37328.444999999985,43256.15999999996,48239.099999999955,51802.739999999969,59135.305499999951,62965.619999999944,71324.954999999929,77924.699999999924,79396.06949999991,92173.787999999928,96618.419999999896,107875.34999999986,112539.37499999988,125092.99799999983,134290.2329999998,139248.71999999986,153901.28249999983,159029.99999999983,175187.44799999977,{"$f":"SUM(BG116:BG126)","v":186478.57799999978},179030.5019999998,210396.68999999968,215844.74999999971,236148.94799999968,241676.86499999967,263798.96399999963,278355.5099999996,283945.49999999959,308730.23999999953,313853.39999999956,340165.16999999934,356280.20999999938,336596.3999999995,389305.4399999993,393111.89999999932,423390.86999999924,426610.79999999935,458536.49999999907,476506.88999999914,478782.89999999921,513242.81999999902,514846.79999999912,551038.94999999891,570334.58999999892,532808.63999999897,609721.01999999885,609495.29999999877,650167.64999999886,649150.19999999879,691674.47999999858,712825.46999999846,{"$f":"SUM(CM116:CM126)","v":710556.29999999842},755922.59999999835,752776.19999999856,800079.92999999842,822556.16999999841,790762.1399999985,868303.79999999818,862814.69999999797,915111.62999999803,908625.59999999823,962979.65999999794,987311.2499999979,979265.69999999797,1036769.5799999977,1027641.5999999979,1087288.1099999975,1112944.9499999976,1028653.9199999977,1165053.7799999975,1153070.0999999973,1218222.8099999973,1205036.9999999974,1272452.039999997,1299964.229999997,1284911.0999999968,1355783.759999997,1339442.9999999972,1412663.4899999972,1441500.9299999969,1328286.9599999969,1499970.9599999967,1480261.4999999963,{"$f":"SUM(DS116:DS126)","v":1559501.1899999967},1538384.3999999959,1620091.6199999962,1650784.409999996,1627492.499999996,1712965.1399999959,1688180.3999999959,1776206.0699999961,1808224.1099999954,1662393.5999999961,1873055.3399999954,1844388.8999999957,1938946.7699999951,1908667.7999999952,2005898.399999995,2039771.7899999954,2007009.8999999957,2108313.7199999955,2073853.7999999961,2177915.8499999959,2213114.489999996,2103508.6199999964,2284306.9199999962,2245452.2999999961,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H104","v":"Оценка потенциального дохода поставщиков"},{"$f":"I105","v":"Ср. стоимость одного SKU за кг"},{"$f":"Lists!CY17","v":"Товарная категория - 2"},null,null,{"$f":"M106","v":"RUR/кг"},null,null,null,null,null,null,null,null,null,null,25,"*",null,25,{"$f":"AA107","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"CM107","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H115","v":"Оценка потенциального дохода поставщиков"},"Распределение потенциального дохода поставщиков"]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H115","v":"Оценка потенциального дохода поставщиков"},{"$f":"I116","v":"Распределение потенциального дохода поставщиков"},{"$f":"Lists!CY17","v":"Товарная категория - 2"},null,null,{"$f":"M104","v":"1000RUR"},null,null,null,null,null,null,null,null,null,null,2799961.5549999946,null,null,{"$f":"AA94*AA107/1000","v":38.75},80.325000000000003,132.99,188.94499999999996,242.99999999999991,319.68749999999989,382.19999999999987,477.08999999999975,566.36999999999978,598.84999999999968,767.24999999999955,850.9499999999997,999.43999999999937,1091.4749999999995,1264.7999999999988,1410.4999999999989,1514.6999999999989,1729.1024999999986,1841.0999999999985,2085.5249999999978,2278.4999999999977,2321.5224999999978,2695.1399999999976,2825.0999999999972,3154.2499999999964,3290.6249999999959,3657.6899999999951,3926.6149999999943,4071.5999999999958,4500.037499999994,4649.9999999999945,5122.4399999999932,{"$f":"BG94*BG107/1000","v":5452.5899999999938},5234.8099999999931,6151.9499999999907,6311.2499999999909,6904.9399999999905,7066.5749999999916,7713.4199999999882,8139.0499999999893,8302.4999999999873,9027.1999999999844,9176.9999999999873,9946.349999999984,10417.549999999983,9841.9999999999854,11383.199999999979,11494.499999999982,12379.849999999979,12473.999999999978,13407.499999999975,13932.949999999973,13999.499999999978,15007.099999999969,15053.999999999975,16112.249999999969,16676.449999999968,15579.19999999997,17828.099999999966,17821.499999999967,19010.749999999967,18980.999999999967,20224.399999999958,20842.849999999955,{"$f":"CM94*CM107/1000","v":20776.499999999956},22102.999999999956,22010.999999999956,23394.149999999954,24051.349999999955,23121.699999999957,25388.999999999949,25228.499999999945,26757.64999999994,26567.999999999949,28157.299999999937,28868.749999999938,28633.499999999942,30314.899999999936,30047.999999999938,31792.049999999927,32542.249999999931,30077.599999999929,34065.899999999929,33715.499999999927,35620.549999999916,35234.99999999992,37206.19999999991,38010.649999999914,37570.499999999913,39642.799999999908,39164.999999999913,41305.94999999991,42149.149999999914,38838.799999999908,43858.799999999901,43282.499999999898,{"$f":"DS94*DS107/1000","v":45599.449999999903},44981.999999999891,47371.099999999897,48268.549999999886,47587.499999999884,50086.699999999881,49361.999999999884,51935.849999999882,52872.049999999872,48607.999999999891,54767.699999999859,53929.499999999876,56694.34999999986,55808.999999999862,58651.999999999862,59642.449999999859,58684.499999999876,61646.59999999986,60638.999999999884,63681.749999999876,64710.949999999881,61506.099999999897,66792.599999999875,65656.499999999898,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H115","v":"Оценка потенциального дохода поставщиков"},{"$f":"I116","v":"Распределение потенциального дохода поставщиков"},{"$f":"Lists!CY22","v":"Товарная категория - 7"},null,null,{"$f":"M104","v":"1000RUR"},null,null,null,null,null,null,null,null,null,null,3359953.8659999929,null,null,{"$f":"AA99*AA112/1000","v":46.5},96.39,159.58799999999997,226.73399999999998,291.59999999999991,383.62499999999989,458.63999999999982,572.50799999999981,679.64399999999978,718.61999999999955,920.69999999999936,1021.1399999999995,1199.3279999999993,1309.7699999999993,1517.7599999999986,1692.5999999999985,1817.6399999999983,2074.9229999999984,2209.3199999999983,2502.6299999999974,2734.1999999999971,2785.826999999997,3234.1679999999974,3390.1199999999963,3785.0999999999958,3948.749999999995,4389.2279999999946,4711.9379999999937,4885.9199999999946,5400.0449999999928,5579.9999999999927,6146.9279999999926,{"$f":"BG99*BG112/1000","v":6543.1079999999929},6281.7719999999917,7382.3399999999892,7573.4999999999891,8285.927999999989,8479.8899999999885,9256.1039999999848,9766.8599999999842,9962.9999999999854,10832.639999999983,11012.399999999985,11935.619999999979,12501.059999999979,11810.399999999983,13659.839999999976,13793.399999999978,14855.819999999972,14968.799999999974,16088.999999999969,16719.539999999968,16799.399999999969,18008.519999999968,18064.79999999997,19334.699999999964,20011.739999999962,18695.039999999968,21393.719999999958,21385.799999999959,22812.899999999958,22777.199999999961,24269.279999999952,25011.419999999947,{"$f":"CM99*CM112/1000","v":24931.799999999948},26523.599999999944,26413.199999999946,28072.979999999945,28861.619999999944,27746.039999999943,30466.799999999937,30274.199999999932,32109.179999999928,31881.599999999937,33788.759999999922,34642.499999999927,34360.199999999932,36377.879999999925,36057.599999999926,38150.459999999912,39050.699999999917,36093.119999999915,40879.079999999907,40458.599999999911,42744.659999999902,42281.999999999905,44647.439999999893,45612.77999999989,45084.599999999897,47571.359999999891,46997.999999999898,49567.13999999989,50578.979999999887,46606.559999999889,52630.559999999881,51938.999999999876,{"$f":"DS99*DS112/1000","v":54719.33999999988},53978.399999999863,56845.319999999876,57922.259999999864,57104.999999999862,60104.039999999855,59234.399999999849,62323.019999999851,63446.459999999846,58329.599999999868,65721.239999999831,64715.399999999841,68033.219999999841,66970.799999999843,70382.399999999834,71570.939999999842,70421.399999999849,73975.919999999838,72766.799999999872,76418.099999999846,77653.139999999868,73807.319999999876,80151.119999999864,78787.799999999886,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H132","v":"Поток новых пользователей (магазинов) проекта"},"Выход на равном. появление новых магазинов",null,null,null,"номер периода",null,null,"*",25,null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX([1]Lists!$15:$15,SUMIFS([1]Lists!$1:$1,[1]Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H132","v":"Поток новых пользователей (магазинов) проекта"},"Количество новых магаз-в в оставшихся периодах",null,null,null,"контакты/период",null,null,"*",300,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX([1]Lists!$15:$15,SUMIFS([1]Lists!$1:$1,[1]Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H137","v":"Прогноз динамики возвращаемости магазина"},"Номер конечного периода возвращаемости",null,null,null,"номер периода",null,null,"*",null,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX([1]Lists!$15:$15,SUMIFS([1]Lists!$1:$1,[1]Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},"Вес потребности одного магазина в месяц",null,null,null,null,"кг/мес.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z146:$FD146,$Z146:$FD146,\">\"&0)=0,0,AVERAGEIFS($Z146:$FD146,$Z146:$FD146,\">\"&0))","v":1000},"*",null,1000,{"$f":"AA146","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"CM146","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"EY146","v":1000},{"$f":"EZ146","v":1000},{"$f":"FA146","v":1000},{"$f":"FB146","v":1000}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},"Средн. ожид. доход 1 поставщ. на площадке",null,null,null,{"$f":"K16","v":1},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z158:$FD158)","v":17972787.487666469},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA32=0,0,AA156*1000/AA32))","v":0},5700.0000000000009,73738.269230769249,112373.87959866217,138509.99999999994,145777.49999999994,143639.99999999994,151078.49999999994,153728.99999999994,141245.99999999991,159029.99999999988,156464.99999999994,164330.99999999988,161594.99999999994,169631.99999999985,172282.49999999985,169289.99999999991,177583.49999999985,174419.99999999985,182884.4999999998,185534.99999999983,176044.4999999998,190835.99999999985,187244.9999999998,196136.99999999977,192374.9999999998,201437.99999999974,204088.49999999968,200069.9999999998,209389.49999999977,205199.99999999977,214690.49999999971,{"$f":"IF(BG$11=\"\",0,IF(BG32=0,0,BG156*1000/BG32))","v":217340.99999999971},198701.99999999977,222641.99999999965,218024.99999999971,220214.49324324325,214752.63157894739,209607.2944297083,204707.28813559323,200035.24390243902,195728.20312499997,191745,188050.4347826087,184614.23076923078,181410.20270270266,178415.58823529413,175610.50632911397,172977.51533742331,170501.25000000003,168168.1213872832,165966.06741573036,163884.34426229508,161913.35106382976,160044.48186528496,158270,156582.93103448272,154976.9711538461,153446.40845070421,151986.05504587156,150591.18834080719,149257.5,147981.05150214591,146758.23529411762,{"$f":"IF(CM$11=\"\",0,IF(CM32=0,0,CM156*1000/CM32))","v":145585.74074074073},144460.52419354834,143379.78260869565,142340.93023255814,141341.57794676805,140379.51492537314,139452.69230769231,138559.20863309348,137697.29681978794,136865.3125,136061.72354948806,135285.10067114094,134534.10891089105,133807.49999999997,133104.1054313099,132422.83018867928,131762.64705882355,131122.59146341466,130501.75675675676,129899.2899408284,129314.38775510207,128746.2931034483,128194.29178470255,127657.7094972067,127135.90909090909,126628.28804347826,126134.2761394102,125653.33333333334,125184.94778067885,124728.63402061856,124283.93129770993,123850.40201005024,{"$f":"IF(DS$11=\"\",0,IF(DS32=0,0,DS156*1000/DS32))","v":123427.63027295287},123015.22058823526,122612.79661016948,122219.99999999996,121836.48936170209,121461.93925233641,121096.03926096998,120738.49315068495,120389.01805869075,120047.34374999997,119713.21192052985,119386.37554585152,119066.59827213826,118753.65384615387,118447.32558139534,118147.40585774064,117853.69565217392,117566.0040983607,117284.14807302228,117007.95180722892,116737.24652087473,116471.87007874016,116211.66666666664,115956.48648648646,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H167","v":"Потенциальные поставщики на площадке"},"Все сервисы магазина",null,null,{"$f":"K16","v":1},"кол-во маг",null,null,null,null,null,null,0,null,null,null,65816.68499999991,null,null,{"$f":"AA164*AA179","v":0},{"$f":"AB164*AB179","v":0.2},4.0657692307692308,8.6369230769230771,14.583846153846157,22.57692307692308,33.242538461538459,46.408307692307694,61.901846153846158,79.55076923076922,99.182692307692321,120.62523076923077,143.70599999999999,168.25261538461541,194.09269230769232,215.22307692307697,236.29076923076929,256.27538461538461,274.15653846153845,288.91384615384612,300.80969230769227,310.10646153846159,317.06653846153847,321.95230769230773,325.02615384615387,328.5504615384616,331.1376153846154,333.4,335.95000000000005,339.40000000000003,343.66000000000008,348.64000000000004,354.25,360.40000000000003,367,373.96000000000004,381.19000000000005,388.6,396.1,403.6,411.1,418.6,426.1,433.6,441.1,448.6,456.1,463.6,471.1,478.6,486.1,493.6,501.1,508.6,516.1,523.6,531.1,538.6,546.1,553.6,561.1,568.6,576.1,583.6,591.1,{"$f":"CN164*CN179","v":598.6},606.1,613.6,621.1,628.6,636.1,643.6,651.1,658.6,666.1,673.6,681.1,688.6,696.1,703.6,711.1,718.6,726.1,733.6,741.1,748.6,756.1,763.6,771.1,778.6,786.1,793.6,801.1,808.6,816.1,823.6,831.1,838.6,846.1,853.6,861.1,868.6,876.1,883.6,891.1,898.6,906.1,913.6,921.1,928.6,936.1,943.6,951.1,958.6,966.1,973.6,981.1,988.6,996.1,1003.6,0,0,0,0,0,0,0,0,0,{"$f":"EZ164*EZ179","v":0},0,0,0]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"структура доходов"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*","Все сервисы поставщика","^",{"$f":"IF(G177<>0,1,IF(OR($Q177=\"\",$Q177=0),0,IF($R177=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H177))),$Q177)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q177=\"\",Q177=0),0,IF(COUNTIF(Q176:Q183,Q177)=1,0,1))","v":0},null,null,null,9.999999999999977E-2,"*",null,0.1,{"$f":"AA177","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BG177","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"CM177","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"DS177","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},"Базовый прайс-лист",null,null,null,null,null,null,null,null,"все включает НДС"]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H185","v":"Базовый прайс-лист"},"Все сервисы поставщика",null,null,null,"руб./мес",null,null,"M",{"$f":"MAIN!$Q41*(1+Sens!$Q$45)","v":10000},null,{"$f":"IF(G186<>0,1,IF(OR($Q186=\"\",$Q186=0),0,IF($R186=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H186))),$Q186)=1,0,1),0)))","v":0},null,null,null,null,10000,null,null,{"$f":"IF(AA$11=\"\",0,$Q186*POWER((1+$Q194),INT((AA$2-1)/IF($Q195=0,1,$Q195))))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"IF(BG$11=\"\",0,$Q186*POWER((1+$Q194),INT((BG$2-1)/IF($Q195=0,1,$Q195))))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"IF(CM$11=\"\",0,$Q186*POWER((1+$Q194),INT((CM$2-1)/IF($Q195=0,1,$Q195))))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"IF(DS$11=\"\",0,$Q186*POWER((1+$Q194),INT((DS$2-1)/IF($Q195=0,1,$Q195))))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H194","v":"Общий оборот (GMV)"},{"$f":"Q174","v":"Размещения поставщика"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,1709987313.4801774,null,null,{"$f":"AA165*AA183","v":45000},94500.000000000015,148500,207000,270000,337500,409500,486000,567000,652500,742500,837000,982800.00000000012,1091475,1204875,1323000,1445850.0000000002,1573425,1705725.0000000002,1842750,1984500,2130975,2282175,2438100,2728687.5,2902331.25,3080936.25,3264502.5000000005,3453030,3646518.75,3844968.75,4048380,{"$f":"BG165*BG183","v":4256752.5},4470086.25,4688381.25,4911637.5,5396847.7500000009,5641685.4375000009,5891732.4375000009,6146988.7500000009,6407454.3750000009,6667920.0000000009,6928385.6250000009,7188851.2500000009,7449316.8750000009,7709782.5000000009,7970248.1250000009,8230713.7500000009,8915738.34375,9189227.25,9462716.15625,9736205.0625,10009693.96875,10283182.875,10556671.78125,10830160.6875,11103649.59375,11377138.5,11650627.40625,11924116.3125,12807485.479687501,13094648.831250001,13381812.182812501,13668975.534375001,{"$f":"CM165*CM183","v":13956138.885937501},14243302.237500001,14530465.589062501,14817628.940625001,15104792.292187501,15391955.643750001,15679118.995312501,15966282.346875001,17066117.983359374,17367639.502499998,17669161.021640625,17970682.540781248,18272204.059921876,18573725.579062499,18875247.098203123,19176768.61734375,19478290.136484373,19779811.655625001,20081333.174765624,20382854.693906248,21718595.02369922,22035192.618796878,22351790.213894535,22668387.808992188,22984985.404089846,23301582.999187503,23618180.59428516,23934778.189382814,24251375.784480471,24567973.379578128,24884570.974675786,25201168.569773439,{"$f":"DS165*DS183","v":26793654.473114647},27126081.947967187,27458509.422819726,27790936.897672266,28123364.372524805,28455791.847377345,28788219.322229885,29120646.79708242,29453074.27193496,29785501.7467875,30117929.221640039,30450356.696492579,32321923.379912376,32670972.228507541,33020021.07710271,33369069.925697874,33718118.774293043,34067167.622888207,34416216.471483372,34765265.320078537,35114314.168673702,35463363.017268874,35812411.865864038,36161460.714459203,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H197","v":"Общий оборот (GMV)"},"Все сервисы магазина",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,197450055,null,null,{"$f":"AA170*AA188","v":0},600,12197.307692307693,25910.76923076923,43751.538461538468,67730.769230769234,99727.615384615376,139224.92307692309,185705.53846153847,238652.30769230766,297548.07692307694,361875.69230769231,431117.99999999994,504757.84615384624,582278.07692307699,645669.23076923087,708872.30769230786,768826.15384615387,822469.61538461538,866741.53846153838,902429.07692307688,930319.38461538474,951199.61538461538,965856.92307692324,975078.46153846162,985651.38461538486,993412.84615384624,1000199.9999999999,1007850.0000000001,1018200.0000000001,1030980.0000000002,1045920.0000000001,{"$f":"BG170*BG188","v":1062750},1081200,1101000,1121880,1143570.0000000002,1165800,1188300,1210800,1233300,1255800,1278300,1300800,1323300,1345800,1368300,1390800,1413300,1435800,1458300,1480800,1503300,1525800,1548300,1570800,1593300,1615800,1638300,1660800,1683300,1705800,1728300,1750800,{"$f":"CM170*CM188","v":1773300},1795800,1818300,1840800,1863300,1885800,1908300,1930800,1953300,1975800,1998300,2020800,2043300,2065800,2088300,2110800,2133300,2155800,2178300,2200800,2223300,2245800,2268300,2290800,2313300,2335800,2358300,2380800,2403300,2425800,2448300,2470800,{"$f":"DS170*DS188","v":2493300},2515800,2538300,2560800,2583300,2605800,2628300,2650800,2673300,2695800,2718300,2740800,2763300,2785800,2808300,2830800,2853300,2875800,2898300,2920800,2943300,2965800,2988300,3010800,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"структура доходов"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"Поставщик-магазин",null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q206=\"\",Q206=0),0,IF(COUNTIF(Q203:Q210,Q206)=1,0,1))","v":0},null,null,null,0.19999999999999954,"*",null,0.2,{"$f":"AA206","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},"Средний размер скидок"]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H220","v":"Линейные изменения размеров скидок"},{"$f":"Exp!$J$27","v":"Коэффициент прироста"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",-0.01,null,{"$f":"IF(G221<>0,1,IF(OR($Q221=\"\",$Q221=0),0,IF($R221=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H221))),$Q221)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":224}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H228","v":"Маркетинговые скидки"},"Аккаунт и аналитика магазина",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,2093898.3119999997,null,null,{"$f":"AA199*AA208*AA217","v":0},229.67999999999998,4508.1249230769236,9234.5981538461547,15015.528000000006,22351.153846153848,31593.708553846151,42268.686646153845,53928.888369230772,66154.419692307682,78552.692307692312,90758.423630769234,102433.63680000002,113267.6606769231,122977.12984615384,127842.50769230773,130999.6024615385,131930.56799999997,130279.18707692309,125850.87138461538,119120.63815384614,110521.94289230769,100446.67938461537,89245.179692307676,77226.214153846158,65052.991384615372,52452.19827692306,39607.919999999962,26607.239999999951,13440.240000000013,0,0,{"$f":"BG199*BG208*BG217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM199*CM208*CM217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS199*DS208*DS217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,null,null,null,{"$f":"IF($R235=\"^\",IF(COUNTIF(Lists!$13:$13,H235)=1,0,1),0)","v":0},{"$f":"H234","v":"Доля скидок в общем обороте"},{"$f":"Q174","v":"Размещения поставщика"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,null,null,null,null,4.7010388244574466E-4,null,null,{"$f":"IF(AA195=0,0,AA226/AA195)","v":0.06},5.8000000000000003E-2,5.6000000000000001E-2,5.3999999999999999E-2,5.1999999999999998E-2,0.05,4.8000000000000001E-2,4.5999999999999999E-2,4.3999999999999991E-2,4.2000000000000003E-2,3.9999999999999994E-2,3.7999999999999999E-2,3.5999999999999997E-2,3.3999999999999996E-2,3.1999999999999994E-2,0.03,2.7999999999999997E-2,2.5999999999999999E-2,2.4E-2,2.1999999999999995E-2,1.9999999999999997E-2,1.7999999999999999E-2,1.5999999999999997E-2,1.3999999999999995E-2,1.2E-2,9.9999999999999967E-3,7.999999999999995E-3,5.9999999999999949E-3,3.9999999999999923E-3,2.0000000000000018E-3,0,0,{"$f":"IF(BG195=0,0,BG226/BG195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM195=0,0,CM226/CM195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS195=0,0,DS226/DS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":247},null,null,null,null,null,{"$f":"IF($R247=\"^\",IF(COUNTIF(Lists!$13:$13,H247)=1,0,1),0)","v":0},{"$f":"H246","v":"Общий оборот (GMV) с учетом скидок"},"Все сервисы поставщика",null,null,{"$f":"K19","v":0},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,275088880,null,null,{"$f":"AA198-AA229","v":9400},19782,31152,43516.000000000007,56880,71250,86632,103032,120456.00000000001,138910,158400,178932,200512,223146,246840,271600,297432,324342.00000000006,352336,381420,411600,442882,475272.00000000006,508776,543400,579150,616032,654052,693216.00000000012,733530,775000,816000.00000000012,{"$f":"BG198-BG229","v":858000.00000000012},901000.00000000012,945000,990000,1036000.0000000001,1083000,1131000,1180000,1230000,1280000,1330000,1380000,1430000,1480000,1530000,1580000,1630000,1680000,1730000,1780000,1830000,1880000,1930000,1980000,2030000,2080000,2130000,2180000,2230000,2280000,2330000,2380000,{"$f":"CM198-CM229","v":2430000},2480000,2530000,2580000,2630000,2680000,2730000,2780000,2830000,2880000,2930000,2980000,3030000,3080000,3130000,3180000,3230000,3280000,3330000,3380000,3430000,3480000,3530000,3580000,3630000,3680000,3730000,3780000,3830000,3880000,3930000,3980000,{"$f":"DS198-DS229","v":4030000},4080000,4130000,4180000,4230000,4280000,4330000,4380000,4430000,4480000,4530000,4580000,4630000,4680000,4730000,4780000,4830000,4880000,4930000,4980000,5030000,5080000,5130000,5180000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"Items!$I$16","v":"Подготовка рекламных материалов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z252:$FD252)","v":10310000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":43000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":53000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":65000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":69000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":71000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":75000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":77000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":79000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":81000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":85000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":87000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":89000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":91000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":93000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":97000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA19:CV19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA19:CW19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA19:CX19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA19:CY19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA19:CZ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA19:DA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA19:DB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA19:DC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA19:DD19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA19:DE19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA19:DF19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA19:DG19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA19:DH19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA19:DI19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA19:DJ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA19:DK19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA19:DL19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA19:DM19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA19:DN19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA19:DO19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA19:DP19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA19:DQ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA19:DR19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA19:DS19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA19:DT19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA19:DU19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA19:DV19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA19:DW19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA19:DX19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA19:DY19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA19:DZ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA19:EA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA19:EB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA19:EC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA19:ED19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA19:EE19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA19:EF19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA19:EG19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA19:EH19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA19:EI19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA19:EJ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA19:EK19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA19:EL19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA19:EM19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA19:EN19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA19:EO19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA19:EP19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":100000},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA19:EQ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA19:ER19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA19:ES19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA19:ET19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA19:EU19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA19:EV19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA19:EW19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA19:EX19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA19:EY19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA19:EZ19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA19:FA19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA19:FB19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA19:FC19,INDIRECT(ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A254,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":264},null,null,null,null,null,{"$f":"IF($R264=\"^\",IF(COUNTIF(Lists!$13:$13,H264)=1,0,1),0)","v":0},{"$f":"H257","v":"Подготовка рекламных материалов"},{"$f":"I258","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q263/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G264<>0,1,IF(OR($Q264=\"\",$Q264=0),0,IF($R264=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H264))),$Q264)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q264-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q263/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H277","v":"Съемка видео-роликов"},{"$f":"I278","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G283<>0,1,IF(OR($Q283=\"\",$Q283=0),0,IF($R283=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H283))),$Q283)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":295},null,null,null,null,null,{"$f":"IF($R295=\"^\",IF(COUNTIF(Lists!$13:$13,H295)=1,0,1),0)","v":0},{"$f":"H292","v":"Аутсорсинг внешних исполнителей"},{"$f":"I293","v":"Распределение расхода на 1 поставщика в мес."},{"$f":"Mrkting!$J$255","v":"Процентное распределение расхода по периодам"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X295-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z295:$FD295)","v":1},"*",null,0.5,0.5]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H297","v":"Аутсорсинг внешних исполнителей"},{"$f":"I298","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G300<>0,1,IF(OR($Q300=\"\",$Q300=0),0,IF($R300=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H300))),$Q300)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,{"$f":"IF($R306=\"^\",IF(COUNTIF(Lists!$13:$13,H306)=1,0,1),0)","v":0},{"$f":"H292","v":"Аутсорсинг внешних исполнителей"},null,null,null,{"$f":"L286","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z306:$FD306)","v":2974049.1730934186},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6.0774862787452762E-2},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.3023351846934348},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.0565000290638258},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8.8802359509247903},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.576028263490187},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28.198881834855751},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44.832629855530961},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67.584695512765748},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":97.580853664877026},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135.95999251557566},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":183.86887528829271},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":242.45690190050649},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":312.87087063806899},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":396.2497398295327},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":491.94756852075051},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":600.58740424255632},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":722.48032079263328},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":857.59441136801752},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1005.5237816976042},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1165.8473437945925},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1338.1367891509815},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1521.9645619320718},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1716.9118321709643},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1922.5764689630576},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2139.1887622884224},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2366.5710298232129},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2604.7031995002476},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2853.7414183044916},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3114.0366610685414},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3385.9399026249957},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3669.7993829376246},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3965.9578722325505},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4274.7499361294167},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4596.4992007725696},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4931.5156179622227},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5280.0927302856398},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5642.5049362483078},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6019.0047554051052},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6409.8200934914885},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6815.1788562429138},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7235.3089493948237},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7670.4322011963986},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8120.659046585808},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8586.0784856746141},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9066.7377124812701},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9562.6217436645911},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10073.634384304272},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10599.603466226508},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11140.286086329721},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11695.373844910182},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12264.498083987723},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12847.235125631374},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13443.111510285085},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14051.609235093363},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14672.170992226949},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15304.382589308469},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15947.83173901876},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16602.139065964337},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17266.989113544922},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17942.161350820905},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18627.522199318872},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19323.017059837082},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20028.662339251008},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20744.53747731878},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21470.776973486762},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22207.501638832167},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22954.860762130462},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23713.013501059806},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24482.1102734056},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25262.274148264994},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26053.603580915693},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26856.175147684822},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA19:CV19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27670.046280817704},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA19:CW19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28495.258003346717},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA19:CX19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29331.837663960134},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA19:CY19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30179.801671870897},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA19:CZ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31039.158231685484},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA19:DA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31909.910078272704},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA19:DB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32792.057211632586},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA19:DC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33685.599631765086},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA19:DD19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34590.537338670263},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA19:DE19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35506.87033234808},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA19:DF19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36434.598612798552},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA19:DG19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37373.722180021665},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA19:DH19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38324.241034017425},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA19:DI19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39286.155174785832},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA19:DJ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40259.464602326894},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA19:DK19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41244.169316640589},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA19:DL19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42240.269317726939},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA19:DM19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":43247.764605585951},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA19:DN19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44266.655180217596},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA19:DO19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45296.941041621889},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA19:DP19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46338.622189798843},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA19:DQ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47391.698624748416},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA19:DR19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":48456.170346470652},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA19:DS19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49532.037354965549},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA19:DT19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":50619.299650233064},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA19:DU19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51717.957232273257},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA19:DV19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52828.010101086067},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA19:DW19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":53949.45825667154},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA19:DX19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55082.30169902966},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA19:DY19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":56226.540428160428},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA19:DZ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57382.174444063829},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA19:EA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":58549.203746739906},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA19:EB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59727.628336188616},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA19:EC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":60917.448212409974},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA19:ED19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":62118.663375403965},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA19:EE19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63331.273825170632},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA19:EF19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":64555.279561709933},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA19:EG19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":65790.680585021866},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA19:EH19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67037.476895106476},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA19:EI19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":68295.668491963748},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA19:EJ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":69565.25537559361},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA19:EK19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":70846.237545996148},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA19:EL19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72138.615003171348},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA19:EM19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73442.387747119181},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA19:EN19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":74757.555777839647},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA19:EO19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":76084.119095332746},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA19:EP19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":77422.077699598536},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA19:EQ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA19:ER19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA19:ES19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA19:ET19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA19:EU19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA19:EV19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA19:EW19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA19:EX19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA19:EY19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA19:EZ19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA19:FA19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA19:FB19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA19:FC19,INDIRECT(ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A309,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,{"$f":"IF($R309=\"^\",IF(COUNTIF(Lists!$13:$13,H309)=1,0,1),0)","v":0},{"$f":"H306","v":"Аутсорсинг внешних исполнителей"},{"$f":"I307","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q294-SUM($Z309:$FD309))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q294*SUMIFS($Z308:$FD308,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,30.496826146743793,30.268920411290846,30.041014675837896,29.81310894038495,29.585203204932004,29.357297469479054,29.129391734026104,28.901485998573158,28.673580263120211,28.445674527667261,28.217768792214315,27.989863056761365,27.761957321308419,27.534051585855472,27.306145850402523,27.078240114949573,26.85033437949663,26.62242864404368,26.39452290859073,{"$f":"$Q294*SUMIFS($Z308:$FD308,$Z$2:$FD$2,BG$15)","v":26.166617173137784},25.938711437684837,25.710805702231887,25.482899966778941,25.254994231325991,25.027088495873045,24.799182760420099,24.571277024967149,24.343371289514199,24.115465554061256,23.887559818608306,23.659654083155356,23.43174834770241,23.203842612249463,22.975936876796514,22.748031141343567,22.520125405890617,22.292219670437671,22.064313934984725,21.836408199531775,21.608502464078828,21.380596728625878,21.152690993172932,20.924785257719986,20.696879522267036,20.468973786814086,20.241068051361143,20.013162315908193,19.785256580455243,19.557350845002297,19.329445109549351,19.101539374096401,{"$f":"$Q294*SUMIFS($Z308:$FD308,$Z$2:$FD$2,CM$15)","v":18.873633638643454},18.645727903190505,18.417822167737558,18.189916432284608,17.962010696831658,17.734104961378712,17.506199225925766,17.278293490472816,17.050387755019869,16.82248201956692,16.594576284113973,16.366670548661027,16.138764813208077,15.910859077755132,15.682953342302183,15.455047606849236,15.227141871396288,14.99923613594334,14.771330400490392,14.543424665037444,14.315518929584497,14.087613194131547,13.859707458678601,13.631801723225653,13.403895987772705,13.175990252319757,12.94808451686681,12.72017878141386,12.492273045960914,12.264367310507966,12.036461575055018,11.80855583960207,{"$f":"$Q294*SUMIFS($Z308:$FD308,$Z$2:$FD$2,DS$15)","v":11.583384972974557},11.363683843997917,11.152187321497582,10.951630274298987,10.764747571227568,10.594274081108765,10.442944672768007,10.313494215030731,10.208657576722375,10.131169626668372,10.062421569382151,9.9838046093771364,9.876709951166756,9.7833036620518836,9.6348376847463051,9.4233388247512462,9.1408338875679398,8.7793496786976171,8.3309130036415056,7.7875506679008399,7.1802695389708333,6.5400764843466952,5.8979783715236422,5.1127648068150311,4.366856215866842,3.6654909243524116,3.013907257945073,2.4173435423181591,1.8810381031450054,1.4102292660989439,1.0101553568533104,0.68605470108143773,{"$f":"$Q294*SUMIFS($Z308:$FD308,$Z$2:$FD$2,EY$15)","v":0.44316562445666041},0.26245390745289215,0.12354828356272367,6.077486278745276E-3,0]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H317","v":"Расходы на привлечение магазинов"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H317","v":"Расходы на привлечение магазинов"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H336","v":"Расходы на продвижение площадки"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":348},null,null,null,null,null,{"$f":"IF($R348=\"^\",IF(COUNTIF(Lists!$13:$13,H348)=1,0,1),0)","v":0},{"$f":"H345","v":"Расходы на продвижение площадки"},{"$f":"I346","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X347-SUM($Z348:$FD348))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z347:$FD347,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z347:$FD347,$Z$2:$FD$2,AM$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z347:$FD347,$Z$2:$FD$2,CY$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.2,0.5]
[{"$f":"ROW()","v":353},null,null,null,null,null,{"$f":"IF($R353=\"^\",IF(COUNTIF(Lists!$13:$13,H353)=1,0,1),0)","v":0},{"$f":"H350","v":"Прочие рекламные расходы"},{"$f":"Mrkting!$I$315","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,"*",30000,null,{"$f":"IF(G353<>0,1,IF(OR($Q353=\"\",$Q353=0),0,IF($R353=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H353))),$Q353)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":360},null,null,null,null,null,{"$f":"IF($R360=\"^\",IF(COUNTIF(Lists!$13:$13,H360)=1,0,1),0)","v":0},{"$f":"H355","v":"Прочие рекламные расходы"},{"$f":"I356","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q357","v":1},null,{"$f":"IF(G360<>0,1,IF(OR($Q360=\"\",$Q360=0),0,IF($R360=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H360))),$Q360)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q360-(100%-Q357))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":372},null,null,null,null,null,{"$f":"IF($R372=\"^\",IF(COUNTIF(Lists!$13:$13,H372)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G372<>0,1,IF(OR($Q372=\"\",$Q372=0),0,IF($R372=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H372))),$Q372)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":379},null,null,null,null,null,{"$f":"IF($R379=\"^\",IF(COUNTIF(Lists!$13:$13,H379)=1,0,1),0)","v":0},{"$f":"H378","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":384},null,null,null,null,null,{"$f":"IF($R384=\"^\",IF(COUNTIF(Lists!$13:$13,H384)=1,0,1),0)","v":0},{"$f":"H378","v":"ФОТ сотрудников маркетинга"},{"$f":"I379","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G384<>0,1,IF(OR($Q384=\"\",$Q384=0),0,IF($R384=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H384))),$Q384)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":388},null,null,null,null,null,{"$f":"IF($R388=\"^\",IF(COUNTIF(Lists!$13:$13,H388)=1,0,1),0)","v":0},{"$f":"H387","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$327","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":395},null,null,null,null,null,{"$f":"IF($R395=\"^\",IF(COUNTIF(Lists!$13:$13,H395)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G395<>0,1,IF(OR($Q395=\"\",$Q395=0),0,IF($R395=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H395))),$Q395)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":397},null,null,null,null,null,{"$f":"IF($R397=\"^\",IF(COUNTIF(Lists!$13:$13,H397)=1,0,1),0)","v":0},{"$f":"H392","v":"Прочие расходы маркетинга"},"Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,{"$f":"IF(G397<>0,1,IF(OR($Q397=\"\",$Q397=0),0,IF($R397=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H397))),$Q397)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":403},null,null,null,null,null,{"$f":"IF($R403=\"^\",IF(COUNTIF(Lists!$13:$13,H403)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",1,null,{"$f":"IF(G403<>0,1,IF(OR($Q403=\"\",$Q403=0),0,IF($R403=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H403))),$Q403)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":404},null,null,null,null,null,{"$f":"IF($R404=\"^\",IF(COUNTIF(Lists!$13:$13,H404)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G404<>0,1,IF(OR($Q404=\"\",$Q404=0),0,IF($R404=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H404))),$Q404)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":405},null,null,null,null,null,{"$f":"IF($R405=\"^\",IF(COUNTIF(Lists!$13:$13,H405)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q404/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G405<>0,1,IF(OR($Q405=\"\",$Q405=0),0,IF($R405=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H405))),$Q405)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q405-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q404/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":406},null,null,null,null,null,{"$f":"IF($R406=\"^\",IF(COUNTIF(Lists!$13:$13,H406)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q403","v":0},null,{"$f":"IF(G406<>0,1,IF(OR($Q406=\"\",$Q406=0),0,IF($R406=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H406))),$Q406)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q406-(100%-Q403))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":407},null,null,null,null,null,{"$f":"IF($R407=\"^\",IF(COUNTIF(Lists!$13:$13,H407)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G407<>0,1,IF(OR($Q407=\"\",$Q407=0),0,IF($R407=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H407))),$Q407)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":408},null,null,null,null,null,{"$f":"IF($R408=\"^\",IF(COUNTIF(Lists!$13:$13,H408)=1,0,1),0)","v":0},{"$f":"H401","v":"Прочие расходы маркетинга"},{"$f":"I402","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q407/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G408<>0,1,IF(OR($Q408=\"\",$Q408=0),0,IF($R408=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H408))),$Q408)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q408-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q407/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":409}]
[{"$f":"ROW()","v":410},null,null,null,null,null,{"$f":"IF($R410=\"^\",IF(COUNTIF(Lists!$13:$13,H410)=1,0,1),0)","v":0},{"$f":"H392","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z410:$FD410)","v":1462807.2577865054},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA392:AA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA392:AB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA392:AC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA392:AD392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA392:AE392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA392:AF392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA392:AG392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA392:AH392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA392:AI392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA392:AJ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA392:AK392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA392:AL392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA392:AM392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA392:AN392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10100},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA392:AO392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10200},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA392:AP392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10300},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA392:AQ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10400},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA392:AR392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA392:AS392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA392:AT392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA392:AU392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA392:AV392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA392:AW392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA392:AX392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA392:AY392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10500},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA392:AZ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10605},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA392:BA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10710},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA392:BB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10815},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA392:BC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10920},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA392:BD392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA392:BE392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA392:BF392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA392:BG392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA392:BH392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA392:BI392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA392:BJ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA392:BK392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11025},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA392:BL392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11135.25},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA392:BM392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11245.5},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA392:BN392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11355.75},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA392:BO392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11466},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA392:BP392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA392:BQ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA392:BR392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA392:BS392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA392:BT392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA392:BU392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA392:BV392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA392:BW392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA392:BX392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11692.012500000003},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA392:BY392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11807.775000000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA392:BZ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11923.537500000002},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA392:CA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12039.300000000003},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA392:CB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA392:CC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA392:CD392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA392:CE392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA392:CF392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA392:CG392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA392:CH392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA392:CI392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12155.062500000002},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA392:CJ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12276.613125000002},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA392:CK392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12398.163750000002},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA392:CL392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12519.714375000003},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA392:CM392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12641.265000000003},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA392:CN392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA392:CO392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA392:CP392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA392:CQ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA392:CR392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA392:CS392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA392:CT392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA392:CU392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12762.815625000003},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA392:CV392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12890.443781250002},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA392:CW392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13018.071937500001},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA392:CX392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13145.70009375},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA392:CY392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13273.328249999999},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA392:CZ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA392:DA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA392:DB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA392:DC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA392:DD392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA392:DE392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA392:DF392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA392:DG392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13400.956406249999},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA392:DH392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13534.9659703125},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA392:DI392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13668.975534375},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA392:DJ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13802.985098437501},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA392:DK392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13936.994662500001},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA392:DL392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA392:DM392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA392:DN392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA392:DO392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA392:DP392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA392:DQ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA392:DR392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA392:DS392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14071.004226562502},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA392:DT392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14211.714268828127},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA392:DU392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14352.424311093753},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA392:DV392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14493.134353359377},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA392:DW392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14633.844395625003},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA392:DX392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA392:DY392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA392:DZ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA392:EA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA392:EB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA392:EC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA392:ED392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA392:EE392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14774.554437890627},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA392:EF392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14922.299982269533},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA392:EG392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15070.045526648439},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA392:EH392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15217.791071027346},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA392:EI392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15365.536615406252},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA392:EJ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA392:EK392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA392:EL392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA392:EM392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA392:EN392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA392:EO392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA392:EP392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15513.282159785158},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA392:EQ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA392:ER392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA392:ES392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA392:ET392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA392:EU392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA392:EV392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA392:EW392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA392:EX392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA392:EY392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA392:EZ392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA392:FA392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA392:FB392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA392:FC392,INDIRECT(ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A413,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":411},null,null,null,null,null,{"$f":"IF($R411=\"^\",IF(COUNTIF(Lists!$13:$13,H411)=1,0,1),0)","v":0},{"$f":"H410","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$327","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":412},null,null,null,null,null,{"$f":"IF($R412=\"^\",IF(COUNTIF(Lists!$13:$13,H412)=1,0,1),0)","v":0},{"$f":"H410","v":"Прочие расходы маркетинга"},{"$f":"I411","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X412-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z412:$FD412)","v":1},"*",null,{"$f":"100%-SUM($AB412:$FD412)","v":0},0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":413},null,null,null,null,null,{"$f":"IF($R413=\"^\",IF(COUNTIF(Lists!$13:$13,H413)=1,0,1),0)","v":0},{"$f":"H410","v":"Прочие расходы маркетинга"},{"$f":"I411","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X412-SUM($Z413:$FD413))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z412:$FD412,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z412:$FD412,$Z$2:$FD$2,AM$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z412:$FD412,$Z$2:$FD$2,CY$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415},null,null,null,null,null,{"$f":"IF($R415=\"^\",IF(COUNTIF(Lists!$13:$13,H415)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" маркетингового блока\"","v":"конец 1 маркетингового блока"}]
[{"$f":"ROW()","v":416},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":417},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":73,"n_cols":159,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I33\")","v":"CapEx"},null,null,{"$f":"INDIRECT(\"START!K33\")","v":"Календарный план-график капитальных затрат"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99243)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99243)","v":0},{"$f":"SUM(T$15:T$99243)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":133},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":132},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":131},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":130},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":129},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":128},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":127},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":126},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":125},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":124},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":123},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":122},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":121},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":120},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":119},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":118},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":117},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":116},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":115},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":114},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":113},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":112},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":111},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":110},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":109},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":108},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":107},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":106},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":105},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":104},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":103},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":102},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":101},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":100},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":99},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":98},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":97},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":96},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":95},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":94},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":93},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":92},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":91},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":90},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":89},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":88},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":87},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":86},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":85},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":84},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":83},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":82},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":81},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":80},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":79},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":78},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":77},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":76},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":75},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":74},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":73},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":72},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":71},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":70},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":69},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":68},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":67},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":66},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":65},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":64},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":63},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":62},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":61},{"$f":"IF(CV$2=1,MAX($2:$2),MIN($Z15:CU15)-1)","v":60},{"$f":"IF(CW$2=1,MAX($2:$2),MIN($Z15:CV15)-1)","v":59},{"$f":"IF(CX$2=1,MAX($2:$2),MIN($Z15:CW15)-1)","v":58},{"$f":"IF(CY$2=1,MAX($2:$2),MIN($Z15:CX15)-1)","v":57},{"$f":"IF(CZ$2=1,MAX($2:$2),MIN($Z15:CY15)-1)","v":56},{"$f":"IF(DA$2=1,MAX($2:$2),MIN($Z15:CZ15)-1)","v":55},{"$f":"IF(DB$2=1,MAX($2:$2),MIN($Z15:DA15)-1)","v":54},{"$f":"IF(DC$2=1,MAX($2:$2),MIN($Z15:DB15)-1)","v":53},{"$f":"IF(DD$2=1,MAX($2:$2),MIN($Z15:DC15)-1)","v":52},{"$f":"IF(DE$2=1,MAX($2:$2),MIN($Z15:DD15)-1)","v":51},{"$f":"IF(DF$2=1,MAX($2:$2),MIN($Z15:DE15)-1)","v":50},{"$f":"IF(DG$2=1,MAX($2:$2),MIN($Z15:DF15)-1)","v":49},{"$f":"IF(DH$2=1,MAX($2:$2),MIN($Z15:DG15)-1)","v":48},{"$f":"IF(DI$2=1,MAX($2:$2),MIN($Z15:DH15)-1)","v":47},{"$f":"IF(DJ$2=1,MAX($2:$2),MIN($Z15:DI15)-1)","v":46},{"$f":"IF(DK$2=1,MAX($2:$2),MIN($Z15:DJ15)-1)","v":45},{"$f":"IF(DL$2=1,MAX($2:$2),MIN($Z15:DK15)-1)","v":44},{"$f":"IF(DM$2=1,MAX($2:$2),MIN($Z15:DL15)-1)","v":43},{"$f":"IF(DN$2=1,MAX($2:$2),MIN($Z15:DM15)-1)","v":42},{"$f":"IF(DO$2=1,MAX($2:$2),MIN($Z15:DN15)-1)","v":41},{"$f":"IF(DP$2=1,MAX($2:$2),MIN($Z15:DO15)-1)","v":40},{"$f":"IF(DQ$2=1,MAX($2:$2),MIN($Z15:DP15)-1)","v":39},{"$f":"IF(DR$2=1,MAX($2:$2),MIN($Z15:DQ15)-1)","v":38},{"$f":"IF(DS$2=1,MAX($2:$2),MIN($Z15:DR15)-1)","v":37},{"$f":"IF(DT$2=1,MAX($2:$2),MIN($Z15:DS15)-1)","v":36},{"$f":"IF(DU$2=1,MAX($2:$2),MIN($Z15:DT15)-1)","v":35},{"$f":"IF(DV$2=1,MAX($2:$2),MIN($Z15:DU15)-1)","v":34},{"$f":"IF(DW$2=1,MAX($2:$2),MIN($Z15:DV15)-1)","v":33},{"$f":"IF(DX$2=1,MAX($2:$2),MIN($Z15:DW15)-1)","v":32},{"$f":"IF(DY$2=1,MAX($2:$2),MIN($Z15:DX15)-1)","v":31},{"$f":"IF(DZ$2=1,MAX($2:$2),MIN($Z15:DY15)-1)","v":30},{"$f":"IF(EA$2=1,MAX($2:$2),MIN($Z15:DZ15)-1)","v":29},{"$f":"IF(EB$2=1,MAX($2:$2),MIN($Z15:EA15)-1)","v":28},{"$f":"IF(EC$2=1,MAX($2:$2),MIN($Z15:EB15)-1)","v":27},{"$f":"IF(ED$2=1,MAX($2:$2),MIN($Z15:EC15)-1)","v":26},{"$f":"IF(EE$2=1,MAX($2:$2),MIN($Z15:ED15)-1)","v":25},{"$f":"IF(EF$2=1,MAX($2:$2),MIN($Z15:EE15)-1)","v":24},{"$f":"IF(EG$2=1,MAX($2:$2),MIN($Z15:EF15)-1)","v":23},{"$f":"IF(EH$2=1,MAX($2:$2),MIN($Z15:EG15)-1)","v":22},{"$f":"IF(EI$2=1,MAX($2:$2),MIN($Z15:EH15)-1)","v":21},{"$f":"IF(EJ$2=1,MAX($2:$2),MIN($Z15:EI15)-1)","v":20},{"$f":"IF(EK$2=1,MAX($2:$2),MIN($Z15:EJ15)-1)","v":19},{"$f":"IF(EL$2=1,MAX($2:$2),MIN($Z15:EK15)-1)","v":18},{"$f":"IF(EM$2=1,MAX($2:$2),MIN($Z15:EL15)-1)","v":17},{"$f":"IF(EN$2=1,MAX($2:$2),MIN($Z15:EM15)-1)","v":16},{"$f":"IF(EO$2=1,MAX($2:$2),MIN($Z15:EN15)-1)","v":15},{"$f":"IF(EP$2=1,MAX($2:$2),MIN($Z15:EO15)-1)","v":14},{"$f":"IF(EQ$2=1,MAX($2:$2),MIN($Z15:EP15)-1)","v":13},{"$f":"IF(ER$2=1,MAX($2:$2),MIN($Z15:EQ15)-1)","v":12},{"$f":"IF(ES$2=1,MAX($2:$2),MIN($Z15:ER15)-1)","v":11},{"$f":"IF(ET$2=1,MAX($2:$2),MIN($Z15:ES15)-1)","v":10},{"$f":"IF(EU$2=1,MAX($2:$2),MIN($Z15:ET15)-1)","v":9},{"$f":"IF(EV$2=1,MAX($2:$2),MIN($Z15:EU15)-1)","v":8},{"$f":"IF(EW$2=1,MAX($2:$2),MIN($Z15:EV15)-1)","v":7},{"$f":"IF(EX$2=1,MAX($2:$2),MIN($Z15:EW15)-1)","v":6},{"$f":"IF(EY$2=1,MAX($2:$2),MIN($Z15:EX15)-1)","v":5},{"$f":"IF(EZ$2=1,MAX($2:$2),MIN($Z15:EY15)-1)","v":4},{"$f":"IF(FA$2=1,MAX($2:$2),MIN($Z15:EZ15)-1)","v":3},{"$f":"IF(FB$2=1,MAX($2:$2),MIN($Z15:FA15)-1)","v":2},{"$f":"IF(FC$2=1,MAX($2:$2),MIN($Z15:FB15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"План-график капитальных затрат",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(Q17:Q20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$FD16)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q17:$Q20,AA17:AA20))","v":7500000},7500000,7500000,7500000,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q17:$Q20,AM17:AM20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($Q17:$Q20,CY17:CY20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,"руб. // %",null,null,"*",30000000,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},{"$f":"IF($X17=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$FD17)","v":1},"*",null,0.25,0.25,0.25,0.25]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},{"$f":"IF($X18=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z18:$FD18)","v":1},"*",null,1]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",null,null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},{"$f":"IF($X19=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z19:$FD19)","v":1},"*",null,1]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X21=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z21:$FD21)","v":0},null,null,{"$f":"AA22-AA16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM22-AM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY22-CY16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF(X22=X16,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$FD22)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA23:AA26))","v":7500000},7500000,7500000,7500000,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,SUM(AM23:AM26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,SUM(CY23:CY26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Капитальные затраты"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z23:$FD23)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q17*AA17)","v":7500000},7500000,7500000,7500000,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q17*AM17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q17*CY17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Капитальные затраты"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z24:$FD24)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q18*AA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q18*AM18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q18*CY18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Капитальные затраты"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z25:$FD25)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q19*AA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q19*AM19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q19*CY19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Капитальные затраты"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z28:$FD28)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q30*(IF(AA$2=1,SUMIFS($Z22:$FD22,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q32))+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,INT($Q32)+1),0)+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AA$2+INT($Q32)+1)+(INT($Q32)+1-$Q32)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AA$2+INT($Q32)))+$Q33*((-$Q35-INT(-$Q35))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AA$2+INT(-$Q35)+1)+(INT(-$Q35)+1+$Q35)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AA$2+INT(-$Q35))))","v":8875000},7500000,7500000,5750000.0000000009,375000.00000000006,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q30*(IF(AM$2=1,SUMIFS($Z22:$FD22,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q32))+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,INT($Q32)+1),0)+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AM$2+INT($Q32)+1)+(INT($Q32)+1-$Q32)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AM$2+INT($Q32)))+$Q33*((-$Q35-INT(-$Q35))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AM$2+INT(-$Q35)+1)+(INT(-$Q35)+1+$Q35)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,AM$2+INT(-$Q35))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q30*(IF(CY$2=1,SUMIFS($Z22:$FD22,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q32))+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,INT($Q32)+1),0)+($Q32-INT($Q32))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,CY$2+INT($Q32)+1)+(INT($Q32)+1-$Q32)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,CY$2+INT($Q32)))+$Q33*((-$Q35-INT(-$Q35))*SUMIFS($Z22:$FD22,$Z$2:$FD$2,CY$2+INT(-$Q35)+1)+(INT(-$Q35)+1+$Q35)*SUMIFS($Z22:$FD22,$Z$2:$FD$2,CY$2+INT(-$Q35))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q31/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q32-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q31/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q30","v":0.30000000000000004},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-(100%-Q30))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H28","v":"Капитальные затраты"},{"$f":"I29","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.16666666666666666},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,{"$f":"IF(X37=X22,0,1)","v":0},null,null,null,{"$f":"SUM($Z37:$FD37)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA38:AA41))","v":0},0,0,30000000,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,SUM(AM38:AM41))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,SUM(CY38:CY41))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H37","v":"Ввод в эксплуатацию"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(X38=X23,0,1)","v":0},null,null,null,{"$f":"SUM($Z38:$FD38)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AA$22>0,SUM(AB$22:$FD$22)=0),SUM($Z23:AA23),0),IF($Q38=Lists!$BS$17,IF(AND(AA23>0,SUM(AB23:$FD23)=0),SUM($Z23:AA23),0),AA23)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AB$22>0,SUM(AC$22:$FD$22)=0),SUM($Z23:AB23),0),IF($Q38=Lists!$BS$17,IF(AND(AB23>0,SUM(AC23:$FD23)=0),SUM($Z23:AB23),0),AB23)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AC$22>0,SUM(AD$22:$FD$22)=0),SUM($Z23:AC23),0),IF($Q38=Lists!$BS$17,IF(AND(AC23>0,SUM(AD23:$FD23)=0),SUM($Z23:AC23),0),AC23)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AD$22>0,SUM(AE$22:$FD$22)=0),SUM($Z23:AD23),0),IF($Q38=Lists!$BS$17,IF(AND(AD23>0,SUM(AE23:$FD23)=0),SUM($Z23:AD23),0),AD23)))","v":30000000},{"$f":"IF(AE$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AE$22>0,SUM(AF$22:$FD$22)=0),SUM($Z23:AE23),0),IF($Q38=Lists!$BS$17,IF(AND(AE23>0,SUM(AF23:$FD23)=0),SUM($Z23:AE23),0),AE23)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AF$22>0,SUM(AG$22:$FD$22)=0),SUM($Z23:AF23),0),IF($Q38=Lists!$BS$17,IF(AND(AF23>0,SUM(AG23:$FD23)=0),SUM($Z23:AF23),0),AF23)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AG$22>0,SUM(AH$22:$FD$22)=0),SUM($Z23:AG23),0),IF($Q38=Lists!$BS$17,IF(AND(AG23>0,SUM(AH23:$FD23)=0),SUM($Z23:AG23),0),AG23)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AH$22>0,SUM(AI$22:$FD$22)=0),SUM($Z23:AH23),0),IF($Q38=Lists!$BS$17,IF(AND(AH23>0,SUM(AI23:$FD23)=0),SUM($Z23:AH23),0),AH23)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AI$22>0,SUM(AJ$22:$FD$22)=0),SUM($Z23:AI23),0),IF($Q38=Lists!$BS$17,IF(AND(AI23>0,SUM(AJ23:$FD23)=0),SUM($Z23:AI23),0),AI23)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AJ$22>0,SUM(AK$22:$FD$22)=0),SUM($Z23:AJ23),0),IF($Q38=Lists!$BS$17,IF(AND(AJ23>0,SUM(AK23:$FD23)=0),SUM($Z23:AJ23),0),AJ23)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AK$22>0,SUM(AL$22:$FD$22)=0),SUM($Z23:AK23),0),IF($Q38=Lists!$BS$17,IF(AND(AK23>0,SUM(AL23:$FD23)=0),SUM($Z23:AK23),0),AK23)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AL$22>0,SUM(AM$22:$FD$22)=0),SUM($Z23:AL23),0),IF($Q38=Lists!$BS$17,IF(AND(AL23>0,SUM(AM23:$FD23)=0),SUM($Z23:AL23),0),AL23)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AM$22>0,SUM(AN$22:$FD$22)=0),SUM($Z23:AM23),0),IF($Q38=Lists!$BS$17,IF(AND(AM23>0,SUM(AN23:$FD23)=0),SUM($Z23:AM23),0),AM23)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AN$22>0,SUM(AO$22:$FD$22)=0),SUM($Z23:AN23),0),IF($Q38=Lists!$BS$17,IF(AND(AN23>0,SUM(AO23:$FD23)=0),SUM($Z23:AN23),0),AN23)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AO$22>0,SUM(AP$22:$FD$22)=0),SUM($Z23:AO23),0),IF($Q38=Lists!$BS$17,IF(AND(AO23>0,SUM(AP23:$FD23)=0),SUM($Z23:AO23),0),AO23)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AP$22>0,SUM(AQ$22:$FD$22)=0),SUM($Z23:AP23),0),IF($Q38=Lists!$BS$17,IF(AND(AP23>0,SUM(AQ23:$FD23)=0),SUM($Z23:AP23),0),AP23)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AQ$22>0,SUM(AR$22:$FD$22)=0),SUM($Z23:AQ23),0),IF($Q38=Lists!$BS$17,IF(AND(AQ23>0,SUM(AR23:$FD23)=0),SUM($Z23:AQ23),0),AQ23)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AR$22>0,SUM(AS$22:$FD$22)=0),SUM($Z23:AR23),0),IF($Q38=Lists!$BS$17,IF(AND(AR23>0,SUM(AS23:$FD23)=0),SUM($Z23:AR23),0),AR23)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AS$22>0,SUM(AT$22:$FD$22)=0),SUM($Z23:AS23),0),IF($Q38=Lists!$BS$17,IF(AND(AS23>0,SUM(AT23:$FD23)=0),SUM($Z23:AS23),0),AS23)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AT$22>0,SUM(AU$22:$FD$22)=0),SUM($Z23:AT23),0),IF($Q38=Lists!$BS$17,IF(AND(AT23>0,SUM(AU23:$FD23)=0),SUM($Z23:AT23),0),AT23)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AU$22>0,SUM(AV$22:$FD$22)=0),SUM($Z23:AU23),0),IF($Q38=Lists!$BS$17,IF(AND(AU23>0,SUM(AV23:$FD23)=0),SUM($Z23:AU23),0),AU23)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AV$22>0,SUM(AW$22:$FD$22)=0),SUM($Z23:AV23),0),IF($Q38=Lists!$BS$17,IF(AND(AV23>0,SUM(AW23:$FD23)=0),SUM($Z23:AV23),0),AV23)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AW$22>0,SUM(AX$22:$FD$22)=0),SUM($Z23:AW23),0),IF($Q38=Lists!$BS$17,IF(AND(AW23>0,SUM(AX23:$FD23)=0),SUM($Z23:AW23),0),AW23)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AX$22>0,SUM(AY$22:$FD$22)=0),SUM($Z23:AX23),0),IF($Q38=Lists!$BS$17,IF(AND(AX23>0,SUM(AY23:$FD23)=0),SUM($Z23:AX23),0),AX23)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AY$22>0,SUM(AZ$22:$FD$22)=0),SUM($Z23:AY23),0),IF($Q38=Lists!$BS$17,IF(AND(AY23>0,SUM(AZ23:$FD23)=0),SUM($Z23:AY23),0),AY23)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(AZ$22>0,SUM(BA$22:$FD$22)=0),SUM($Z23:AZ23),0),IF($Q38=Lists!$BS$17,IF(AND(AZ23>0,SUM(BA23:$FD23)=0),SUM($Z23:AZ23),0),AZ23)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BA$22>0,SUM(BB$22:$FD$22)=0),SUM($Z23:BA23),0),IF($Q38=Lists!$BS$17,IF(AND(BA23>0,SUM(BB23:$FD23)=0),SUM($Z23:BA23),0),BA23)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BB$22>0,SUM(BC$22:$FD$22)=0),SUM($Z23:BB23),0),IF($Q38=Lists!$BS$17,IF(AND(BB23>0,SUM(BC23:$FD23)=0),SUM($Z23:BB23),0),BB23)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BC$22>0,SUM(BD$22:$FD$22)=0),SUM($Z23:BC23),0),IF($Q38=Lists!$BS$17,IF(AND(BC23>0,SUM(BD23:$FD23)=0),SUM($Z23:BC23),0),BC23)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BD$22>0,SUM(BE$22:$FD$22)=0),SUM($Z23:BD23),0),IF($Q38=Lists!$BS$17,IF(AND(BD23>0,SUM(BE23:$FD23)=0),SUM($Z23:BD23),0),BD23)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BE$22>0,SUM(BF$22:$FD$22)=0),SUM($Z23:BE23),0),IF($Q38=Lists!$BS$17,IF(AND(BE23>0,SUM(BF23:$FD23)=0),SUM($Z23:BE23),0),BE23)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BF$22>0,SUM(BG$22:$FD$22)=0),SUM($Z23:BF23),0),IF($Q38=Lists!$BS$17,IF(AND(BF23>0,SUM(BG23:$FD23)=0),SUM($Z23:BF23),0),BF23)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BG$22>0,SUM(BH$22:$FD$22)=0),SUM($Z23:BG23),0),IF($Q38=Lists!$BS$17,IF(AND(BG23>0,SUM(BH23:$FD23)=0),SUM($Z23:BG23),0),BG23)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BH$22>0,SUM(BI$22:$FD$22)=0),SUM($Z23:BH23),0),IF($Q38=Lists!$BS$17,IF(AND(BH23>0,SUM(BI23:$FD23)=0),SUM($Z23:BH23),0),BH23)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BI$22>0,SUM(BJ$22:$FD$22)=0),SUM($Z23:BI23),0),IF($Q38=Lists!$BS$17,IF(AND(BI23>0,SUM(BJ23:$FD23)=0),SUM($Z23:BI23),0),BI23)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BJ$22>0,SUM(BK$22:$FD$22)=0),SUM($Z23:BJ23),0),IF($Q38=Lists!$BS$17,IF(AND(BJ23>0,SUM(BK23:$FD23)=0),SUM($Z23:BJ23),0),BJ23)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BK$22>0,SUM(BL$22:$FD$22)=0),SUM($Z23:BK23),0),IF($Q38=Lists!$BS$17,IF(AND(BK23>0,SUM(BL23:$FD23)=0),SUM($Z23:BK23),0),BK23)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BL$22>0,SUM(BM$22:$FD$22)=0),SUM($Z23:BL23),0),IF($Q38=Lists!$BS$17,IF(AND(BL23>0,SUM(BM23:$FD23)=0),SUM($Z23:BL23),0),BL23)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BM$22>0,SUM(BN$22:$FD$22)=0),SUM($Z23:BM23),0),IF($Q38=Lists!$BS$17,IF(AND(BM23>0,SUM(BN23:$FD23)=0),SUM($Z23:BM23),0),BM23)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BN$22>0,SUM(BO$22:$FD$22)=0),SUM($Z23:BN23),0),IF($Q38=Lists!$BS$17,IF(AND(BN23>0,SUM(BO23:$FD23)=0),SUM($Z23:BN23),0),BN23)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BO$22>0,SUM(BP$22:$FD$22)=0),SUM($Z23:BO23),0),IF($Q38=Lists!$BS$17,IF(AND(BO23>0,SUM(BP23:$FD23)=0),SUM($Z23:BO23),0),BO23)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BP$22>0,SUM(BQ$22:$FD$22)=0),SUM($Z23:BP23),0),IF($Q38=Lists!$BS$17,IF(AND(BP23>0,SUM(BQ23:$FD23)=0),SUM($Z23:BP23),0),BP23)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BQ$22>0,SUM(BR$22:$FD$22)=0),SUM($Z23:BQ23),0),IF($Q38=Lists!$BS$17,IF(AND(BQ23>0,SUM(BR23:$FD23)=0),SUM($Z23:BQ23),0),BQ23)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BR$22>0,SUM(BS$22:$FD$22)=0),SUM($Z23:BR23),0),IF($Q38=Lists!$BS$17,IF(AND(BR23>0,SUM(BS23:$FD23)=0),SUM($Z23:BR23),0),BR23)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BS$22>0,SUM(BT$22:$FD$22)=0),SUM($Z23:BS23),0),IF($Q38=Lists!$BS$17,IF(AND(BS23>0,SUM(BT23:$FD23)=0),SUM($Z23:BS23),0),BS23)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BT$22>0,SUM(BU$22:$FD$22)=0),SUM($Z23:BT23),0),IF($Q38=Lists!$BS$17,IF(AND(BT23>0,SUM(BU23:$FD23)=0),SUM($Z23:BT23),0),BT23)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BU$22>0,SUM(BV$22:$FD$22)=0),SUM($Z23:BU23),0),IF($Q38=Lists!$BS$17,IF(AND(BU23>0,SUM(BV23:$FD23)=0),SUM($Z23:BU23),0),BU23)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BV$22>0,SUM(BW$22:$FD$22)=0),SUM($Z23:BV23),0),IF($Q38=Lists!$BS$17,IF(AND(BV23>0,SUM(BW23:$FD23)=0),SUM($Z23:BV23),0),BV23)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BW$22>0,SUM(BX$22:$FD$22)=0),SUM($Z23:BW23),0),IF($Q38=Lists!$BS$17,IF(AND(BW23>0,SUM(BX23:$FD23)=0),SUM($Z23:BW23),0),BW23)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BX$22>0,SUM(BY$22:$FD$22)=0),SUM($Z23:BX23),0),IF($Q38=Lists!$BS$17,IF(AND(BX23>0,SUM(BY23:$FD23)=0),SUM($Z23:BX23),0),BX23)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BY$22>0,SUM(BZ$22:$FD$22)=0),SUM($Z23:BY23),0),IF($Q38=Lists!$BS$17,IF(AND(BY23>0,SUM(BZ23:$FD23)=0),SUM($Z23:BY23),0),BY23)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(BZ$22>0,SUM(CA$22:$FD$22)=0),SUM($Z23:BZ23),0),IF($Q38=Lists!$BS$17,IF(AND(BZ23>0,SUM(CA23:$FD23)=0),SUM($Z23:BZ23),0),BZ23)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CA$22>0,SUM(CB$22:$FD$22)=0),SUM($Z23:CA23),0),IF($Q38=Lists!$BS$17,IF(AND(CA23>0,SUM(CB23:$FD23)=0),SUM($Z23:CA23),0),CA23)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CB$22>0,SUM(CC$22:$FD$22)=0),SUM($Z23:CB23),0),IF($Q38=Lists!$BS$17,IF(AND(CB23>0,SUM(CC23:$FD23)=0),SUM($Z23:CB23),0),CB23)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CC$22>0,SUM(CD$22:$FD$22)=0),SUM($Z23:CC23),0),IF($Q38=Lists!$BS$17,IF(AND(CC23>0,SUM(CD23:$FD23)=0),SUM($Z23:CC23),0),CC23)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CD$22>0,SUM(CE$22:$FD$22)=0),SUM($Z23:CD23),0),IF($Q38=Lists!$BS$17,IF(AND(CD23>0,SUM(CE23:$FD23)=0),SUM($Z23:CD23),0),CD23)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CE$22>0,SUM(CF$22:$FD$22)=0),SUM($Z23:CE23),0),IF($Q38=Lists!$BS$17,IF(AND(CE23>0,SUM(CF23:$FD23)=0),SUM($Z23:CE23),0),CE23)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CF$22>0,SUM(CG$22:$FD$22)=0),SUM($Z23:CF23),0),IF($Q38=Lists!$BS$17,IF(AND(CF23>0,SUM(CG23:$FD23)=0),SUM($Z23:CF23),0),CF23)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CG$22>0,SUM(CH$22:$FD$22)=0),SUM($Z23:CG23),0),IF($Q38=Lists!$BS$17,IF(AND(CG23>0,SUM(CH23:$FD23)=0),SUM($Z23:CG23),0),CG23)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CH$22>0,SUM(CI$22:$FD$22)=0),SUM($Z23:CH23),0),IF($Q38=Lists!$BS$17,IF(AND(CH23>0,SUM(CI23:$FD23)=0),SUM($Z23:CH23),0),CH23)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CI$22>0,SUM(CJ$22:$FD$22)=0),SUM($Z23:CI23),0),IF($Q38=Lists!$BS$17,IF(AND(CI23>0,SUM(CJ23:$FD23)=0),SUM($Z23:CI23),0),CI23)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CJ$22>0,SUM(CK$22:$FD$22)=0),SUM($Z23:CJ23),0),IF($Q38=Lists!$BS$17,IF(AND(CJ23>0,SUM(CK23:$FD23)=0),SUM($Z23:CJ23),0),CJ23)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CK$22>0,SUM(CL$22:$FD$22)=0),SUM($Z23:CK23),0),IF($Q38=Lists!$BS$17,IF(AND(CK23>0,SUM(CL23:$FD23)=0),SUM($Z23:CK23),0),CK23)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CL$22>0,SUM(CM$22:$FD$22)=0),SUM($Z23:CL23),0),IF($Q38=Lists!$BS$17,IF(AND(CL23>0,SUM(CM23:$FD23)=0),SUM($Z23:CL23),0),CL23)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CM$22>0,SUM(CN$22:$FD$22)=0),SUM($Z23:CM23),0),IF($Q38=Lists!$BS$17,IF(AND(CM23>0,SUM(CN23:$FD23)=0),SUM($Z23:CM23),0),CM23)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CN$22>0,SUM(CO$22:$FD$22)=0),SUM($Z23:CN23),0),IF($Q38=Lists!$BS$17,IF(AND(CN23>0,SUM(CO23:$FD23)=0),SUM($Z23:CN23),0),CN23)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CO$22>0,SUM(CP$22:$FD$22)=0),SUM($Z23:CO23),0),IF($Q38=Lists!$BS$17,IF(AND(CO23>0,SUM(CP23:$FD23)=0),SUM($Z23:CO23),0),CO23)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CP$22>0,SUM(CQ$22:$FD$22)=0),SUM($Z23:CP23),0),IF($Q38=Lists!$BS$17,IF(AND(CP23>0,SUM(CQ23:$FD23)=0),SUM($Z23:CP23),0),CP23)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CQ$22>0,SUM(CR$22:$FD$22)=0),SUM($Z23:CQ23),0),IF($Q38=Lists!$BS$17,IF(AND(CQ23>0,SUM(CR23:$FD23)=0),SUM($Z23:CQ23),0),CQ23)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CR$22>0,SUM(CS$22:$FD$22)=0),SUM($Z23:CR23),0),IF($Q38=Lists!$BS$17,IF(AND(CR23>0,SUM(CS23:$FD23)=0),SUM($Z23:CR23),0),CR23)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CS$22>0,SUM(CT$22:$FD$22)=0),SUM($Z23:CS23),0),IF($Q38=Lists!$BS$17,IF(AND(CS23>0,SUM(CT23:$FD23)=0),SUM($Z23:CS23),0),CS23)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CT$22>0,SUM(CU$22:$FD$22)=0),SUM($Z23:CT23),0),IF($Q38=Lists!$BS$17,IF(AND(CT23>0,SUM(CU23:$FD23)=0),SUM($Z23:CT23),0),CT23)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CU$22>0,SUM(CV$22:$FD$22)=0),SUM($Z23:CU23),0),IF($Q38=Lists!$BS$17,IF(AND(CU23>0,SUM(CV23:$FD23)=0),SUM($Z23:CU23),0),CU23)))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CV$22>0,SUM(CW$22:$FD$22)=0),SUM($Z23:CV23),0),IF($Q38=Lists!$BS$17,IF(AND(CV23>0,SUM(CW23:$FD23)=0),SUM($Z23:CV23),0),CV23)))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CW$22>0,SUM(CX$22:$FD$22)=0),SUM($Z23:CW23),0),IF($Q38=Lists!$BS$17,IF(AND(CW23>0,SUM(CX23:$FD23)=0),SUM($Z23:CW23),0),CW23)))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CX$22>0,SUM(CY$22:$FD$22)=0),SUM($Z23:CX23),0),IF($Q38=Lists!$BS$17,IF(AND(CX23>0,SUM(CY23:$FD23)=0),SUM($Z23:CX23),0),CX23)))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CY$22>0,SUM(CZ$22:$FD$22)=0),SUM($Z23:CY23),0),IF($Q38=Lists!$BS$17,IF(AND(CY23>0,SUM(CZ23:$FD23)=0),SUM($Z23:CY23),0),CY23)))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(CZ$22>0,SUM(DA$22:$FD$22)=0),SUM($Z23:CZ23),0),IF($Q38=Lists!$BS$17,IF(AND(CZ23>0,SUM(DA23:$FD23)=0),SUM($Z23:CZ23),0),CZ23)))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DA$22>0,SUM(DB$22:$FD$22)=0),SUM($Z23:DA23),0),IF($Q38=Lists!$BS$17,IF(AND(DA23>0,SUM(DB23:$FD23)=0),SUM($Z23:DA23),0),DA23)))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DB$22>0,SUM(DC$22:$FD$22)=0),SUM($Z23:DB23),0),IF($Q38=Lists!$BS$17,IF(AND(DB23>0,SUM(DC23:$FD23)=0),SUM($Z23:DB23),0),DB23)))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DC$22>0,SUM(DD$22:$FD$22)=0),SUM($Z23:DC23),0),IF($Q38=Lists!$BS$17,IF(AND(DC23>0,SUM(DD23:$FD23)=0),SUM($Z23:DC23),0),DC23)))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DD$22>0,SUM(DE$22:$FD$22)=0),SUM($Z23:DD23),0),IF($Q38=Lists!$BS$17,IF(AND(DD23>0,SUM(DE23:$FD23)=0),SUM($Z23:DD23),0),DD23)))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DE$22>0,SUM(DF$22:$FD$22)=0),SUM($Z23:DE23),0),IF($Q38=Lists!$BS$17,IF(AND(DE23>0,SUM(DF23:$FD23)=0),SUM($Z23:DE23),0),DE23)))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DF$22>0,SUM(DG$22:$FD$22)=0),SUM($Z23:DF23),0),IF($Q38=Lists!$BS$17,IF(AND(DF23>0,SUM(DG23:$FD23)=0),SUM($Z23:DF23),0),DF23)))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DG$22>0,SUM(DH$22:$FD$22)=0),SUM($Z23:DG23),0),IF($Q38=Lists!$BS$17,IF(AND(DG23>0,SUM(DH23:$FD23)=0),SUM($Z23:DG23),0),DG23)))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DH$22>0,SUM(DI$22:$FD$22)=0),SUM($Z23:DH23),0),IF($Q38=Lists!$BS$17,IF(AND(DH23>0,SUM(DI23:$FD23)=0),SUM($Z23:DH23),0),DH23)))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DI$22>0,SUM(DJ$22:$FD$22)=0),SUM($Z23:DI23),0),IF($Q38=Lists!$BS$17,IF(AND(DI23>0,SUM(DJ23:$FD23)=0),SUM($Z23:DI23),0),DI23)))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DJ$22>0,SUM(DK$22:$FD$22)=0),SUM($Z23:DJ23),0),IF($Q38=Lists!$BS$17,IF(AND(DJ23>0,SUM(DK23:$FD23)=0),SUM($Z23:DJ23),0),DJ23)))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DK$22>0,SUM(DL$22:$FD$22)=0),SUM($Z23:DK23),0),IF($Q38=Lists!$BS$17,IF(AND(DK23>0,SUM(DL23:$FD23)=0),SUM($Z23:DK23),0),DK23)))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DL$22>0,SUM(DM$22:$FD$22)=0),SUM($Z23:DL23),0),IF($Q38=Lists!$BS$17,IF(AND(DL23>0,SUM(DM23:$FD23)=0),SUM($Z23:DL23),0),DL23)))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DM$22>0,SUM(DN$22:$FD$22)=0),SUM($Z23:DM23),0),IF($Q38=Lists!$BS$17,IF(AND(DM23>0,SUM(DN23:$FD23)=0),SUM($Z23:DM23),0),DM23)))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DN$22>0,SUM(DO$22:$FD$22)=0),SUM($Z23:DN23),0),IF($Q38=Lists!$BS$17,IF(AND(DN23>0,SUM(DO23:$FD23)=0),SUM($Z23:DN23),0),DN23)))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DO$22>0,SUM(DP$22:$FD$22)=0),SUM($Z23:DO23),0),IF($Q38=Lists!$BS$17,IF(AND(DO23>0,SUM(DP23:$FD23)=0),SUM($Z23:DO23),0),DO23)))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DP$22>0,SUM(DQ$22:$FD$22)=0),SUM($Z23:DP23),0),IF($Q38=Lists!$BS$17,IF(AND(DP23>0,SUM(DQ23:$FD23)=0),SUM($Z23:DP23),0),DP23)))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DQ$22>0,SUM(DR$22:$FD$22)=0),SUM($Z23:DQ23),0),IF($Q38=Lists!$BS$17,IF(AND(DQ23>0,SUM(DR23:$FD23)=0),SUM($Z23:DQ23),0),DQ23)))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DR$22>0,SUM(DS$22:$FD$22)=0),SUM($Z23:DR23),0),IF($Q38=Lists!$BS$17,IF(AND(DR23>0,SUM(DS23:$FD23)=0),SUM($Z23:DR23),0),DR23)))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DS$22>0,SUM(DT$22:$FD$22)=0),SUM($Z23:DS23),0),IF($Q38=Lists!$BS$17,IF(AND(DS23>0,SUM(DT23:$FD23)=0),SUM($Z23:DS23),0),DS23)))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DT$22>0,SUM(DU$22:$FD$22)=0),SUM($Z23:DT23),0),IF($Q38=Lists!$BS$17,IF(AND(DT23>0,SUM(DU23:$FD23)=0),SUM($Z23:DT23),0),DT23)))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DU$22>0,SUM(DV$22:$FD$22)=0),SUM($Z23:DU23),0),IF($Q38=Lists!$BS$17,IF(AND(DU23>0,SUM(DV23:$FD23)=0),SUM($Z23:DU23),0),DU23)))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DV$22>0,SUM(DW$22:$FD$22)=0),SUM($Z23:DV23),0),IF($Q38=Lists!$BS$17,IF(AND(DV23>0,SUM(DW23:$FD23)=0),SUM($Z23:DV23),0),DV23)))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DW$22>0,SUM(DX$22:$FD$22)=0),SUM($Z23:DW23),0),IF($Q38=Lists!$BS$17,IF(AND(DW23>0,SUM(DX23:$FD23)=0),SUM($Z23:DW23),0),DW23)))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DX$22>0,SUM(DY$22:$FD$22)=0),SUM($Z23:DX23),0),IF($Q38=Lists!$BS$17,IF(AND(DX23>0,SUM(DY23:$FD23)=0),SUM($Z23:DX23),0),DX23)))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DY$22>0,SUM(DZ$22:$FD$22)=0),SUM($Z23:DY23),0),IF($Q38=Lists!$BS$17,IF(AND(DY23>0,SUM(DZ23:$FD23)=0),SUM($Z23:DY23),0),DY23)))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(DZ$22>0,SUM(EA$22:$FD$22)=0),SUM($Z23:DZ23),0),IF($Q38=Lists!$BS$17,IF(AND(DZ23>0,SUM(EA23:$FD23)=0),SUM($Z23:DZ23),0),DZ23)))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EA$22>0,SUM(EB$22:$FD$22)=0),SUM($Z23:EA23),0),IF($Q38=Lists!$BS$17,IF(AND(EA23>0,SUM(EB23:$FD23)=0),SUM($Z23:EA23),0),EA23)))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EB$22>0,SUM(EC$22:$FD$22)=0),SUM($Z23:EB23),0),IF($Q38=Lists!$BS$17,IF(AND(EB23>0,SUM(EC23:$FD23)=0),SUM($Z23:EB23),0),EB23)))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EC$22>0,SUM(ED$22:$FD$22)=0),SUM($Z23:EC23),0),IF($Q38=Lists!$BS$17,IF(AND(EC23>0,SUM(ED23:$FD23)=0),SUM($Z23:EC23),0),EC23)))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(ED$22>0,SUM(EE$22:$FD$22)=0),SUM($Z23:ED23),0),IF($Q38=Lists!$BS$17,IF(AND(ED23>0,SUM(EE23:$FD23)=0),SUM($Z23:ED23),0),ED23)))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EE$22>0,SUM(EF$22:$FD$22)=0),SUM($Z23:EE23),0),IF($Q38=Lists!$BS$17,IF(AND(EE23>0,SUM(EF23:$FD23)=0),SUM($Z23:EE23),0),EE23)))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EF$22>0,SUM(EG$22:$FD$22)=0),SUM($Z23:EF23),0),IF($Q38=Lists!$BS$17,IF(AND(EF23>0,SUM(EG23:$FD23)=0),SUM($Z23:EF23),0),EF23)))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EG$22>0,SUM(EH$22:$FD$22)=0),SUM($Z23:EG23),0),IF($Q38=Lists!$BS$17,IF(AND(EG23>0,SUM(EH23:$FD23)=0),SUM($Z23:EG23),0),EG23)))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EH$22>0,SUM(EI$22:$FD$22)=0),SUM($Z23:EH23),0),IF($Q38=Lists!$BS$17,IF(AND(EH23>0,SUM(EI23:$FD23)=0),SUM($Z23:EH23),0),EH23)))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EI$22>0,SUM(EJ$22:$FD$22)=0),SUM($Z23:EI23),0),IF($Q38=Lists!$BS$17,IF(AND(EI23>0,SUM(EJ23:$FD23)=0),SUM($Z23:EI23),0),EI23)))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EJ$22>0,SUM(EK$22:$FD$22)=0),SUM($Z23:EJ23),0),IF($Q38=Lists!$BS$17,IF(AND(EJ23>0,SUM(EK23:$FD23)=0),SUM($Z23:EJ23),0),EJ23)))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EK$22>0,SUM(EL$22:$FD$22)=0),SUM($Z23:EK23),0),IF($Q38=Lists!$BS$17,IF(AND(EK23>0,SUM(EL23:$FD23)=0),SUM($Z23:EK23),0),EK23)))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EL$22>0,SUM(EM$22:$FD$22)=0),SUM($Z23:EL23),0),IF($Q38=Lists!$BS$17,IF(AND(EL23>0,SUM(EM23:$FD23)=0),SUM($Z23:EL23),0),EL23)))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EM$22>0,SUM(EN$22:$FD$22)=0),SUM($Z23:EM23),0),IF($Q38=Lists!$BS$17,IF(AND(EM23>0,SUM(EN23:$FD23)=0),SUM($Z23:EM23),0),EM23)))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EN$22>0,SUM(EO$22:$FD$22)=0),SUM($Z23:EN23),0),IF($Q38=Lists!$BS$17,IF(AND(EN23>0,SUM(EO23:$FD23)=0),SUM($Z23:EN23),0),EN23)))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EO$22>0,SUM(EP$22:$FD$22)=0),SUM($Z23:EO23),0),IF($Q38=Lists!$BS$17,IF(AND(EO23>0,SUM(EP23:$FD23)=0),SUM($Z23:EO23),0),EO23)))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EP$22>0,SUM(EQ$22:$FD$22)=0),SUM($Z23:EP23),0),IF($Q38=Lists!$BS$17,IF(AND(EP23>0,SUM(EQ23:$FD23)=0),SUM($Z23:EP23),0),EP23)))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EQ$22>0,SUM(ER$22:$FD$22)=0),SUM($Z23:EQ23),0),IF($Q38=Lists!$BS$17,IF(AND(EQ23>0,SUM(ER23:$FD23)=0),SUM($Z23:EQ23),0),EQ23)))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(ER$22>0,SUM(ES$22:$FD$22)=0),SUM($Z23:ER23),0),IF($Q38=Lists!$BS$17,IF(AND(ER23>0,SUM(ES23:$FD23)=0),SUM($Z23:ER23),0),ER23)))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(ES$22>0,SUM(ET$22:$FD$22)=0),SUM($Z23:ES23),0),IF($Q38=Lists!$BS$17,IF(AND(ES23>0,SUM(ET23:$FD23)=0),SUM($Z23:ES23),0),ES23)))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(ET$22>0,SUM(EU$22:$FD$22)=0),SUM($Z23:ET23),0),IF($Q38=Lists!$BS$17,IF(AND(ET23>0,SUM(EU23:$FD23)=0),SUM($Z23:ET23),0),ET23)))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EU$22>0,SUM(EV$22:$FD$22)=0),SUM($Z23:EU23),0),IF($Q38=Lists!$BS$17,IF(AND(EU23>0,SUM(EV23:$FD23)=0),SUM($Z23:EU23),0),EU23)))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EV$22>0,SUM(EW$22:$FD$22)=0),SUM($Z23:EV23),0),IF($Q38=Lists!$BS$17,IF(AND(EV23>0,SUM(EW23:$FD23)=0),SUM($Z23:EV23),0),EV23)))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EW$22>0,SUM(EX$22:$FD$22)=0),SUM($Z23:EW23),0),IF($Q38=Lists!$BS$17,IF(AND(EW23>0,SUM(EX23:$FD23)=0),SUM($Z23:EW23),0),EW23)))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EX$22>0,SUM(EY$22:$FD$22)=0),SUM($Z23:EX23),0),IF($Q38=Lists!$BS$17,IF(AND(EX23>0,SUM(EY23:$FD23)=0),SUM($Z23:EX23),0),EX23)))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EY$22>0,SUM(EZ$22:$FD$22)=0),SUM($Z23:EY23),0),IF($Q38=Lists!$BS$17,IF(AND(EY23>0,SUM(EZ23:$FD23)=0),SUM($Z23:EY23),0),EY23)))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(EZ$22>0,SUM(FA$22:$FD$22)=0),SUM($Z23:EZ23),0),IF($Q38=Lists!$BS$17,IF(AND(EZ23>0,SUM(FA23:$FD23)=0),SUM($Z23:EZ23),0),EZ23)))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(FA$22>0,SUM(FB$22:$FD$22)=0),SUM($Z23:FA23),0),IF($Q38=Lists!$BS$17,IF(AND(FA23>0,SUM(FB23:$FD23)=0),SUM($Z23:FA23),0),FA23)))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(FB$22>0,SUM(FC$22:$FD$22)=0),SUM($Z23:FB23),0),IF($Q38=Lists!$BS$17,IF(AND(FB23>0,SUM(FC23:$FD23)=0),SUM($Z23:FB23),0),FB23)))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q38=Lists!$BS$16,IF(AND(FC$22>0,SUM(FD$22:$FD$22)=0),SUM($Z23:FC23),0),IF($Q38=Lists!$BS$17,IF(AND(FC23>0,SUM(FD23:$FD23)=0),SUM($Z23:FC23),0),FC23)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H37","v":"Ввод в эксплуатацию"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},{"$f":"IF(X39=X24,0,1)","v":0},null,null,null,{"$f":"SUM($Z39:$FD39)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AA$22>0,SUM(AB$22:$FD$22)=0),SUM($Z24:AA24),0),IF($Q39=Lists!$BS$17,IF(AND(AA24>0,SUM(AB24:$FD24)=0),SUM($Z24:AA24),0),AA24)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AB$22>0,SUM(AC$22:$FD$22)=0),SUM($Z24:AB24),0),IF($Q39=Lists!$BS$17,IF(AND(AB24>0,SUM(AC24:$FD24)=0),SUM($Z24:AB24),0),AB24)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AC$22>0,SUM(AD$22:$FD$22)=0),SUM($Z24:AC24),0),IF($Q39=Lists!$BS$17,IF(AND(AC24>0,SUM(AD24:$FD24)=0),SUM($Z24:AC24),0),AC24)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AD$22>0,SUM(AE$22:$FD$22)=0),SUM($Z24:AD24),0),IF($Q39=Lists!$BS$17,IF(AND(AD24>0,SUM(AE24:$FD24)=0),SUM($Z24:AD24),0),AD24)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AE$22>0,SUM(AF$22:$FD$22)=0),SUM($Z24:AE24),0),IF($Q39=Lists!$BS$17,IF(AND(AE24>0,SUM(AF24:$FD24)=0),SUM($Z24:AE24),0),AE24)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AF$22>0,SUM(AG$22:$FD$22)=0),SUM($Z24:AF24),0),IF($Q39=Lists!$BS$17,IF(AND(AF24>0,SUM(AG24:$FD24)=0),SUM($Z24:AF24),0),AF24)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AG$22>0,SUM(AH$22:$FD$22)=0),SUM($Z24:AG24),0),IF($Q39=Lists!$BS$17,IF(AND(AG24>0,SUM(AH24:$FD24)=0),SUM($Z24:AG24),0),AG24)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AH$22>0,SUM(AI$22:$FD$22)=0),SUM($Z24:AH24),0),IF($Q39=Lists!$BS$17,IF(AND(AH24>0,SUM(AI24:$FD24)=0),SUM($Z24:AH24),0),AH24)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AI$22>0,SUM(AJ$22:$FD$22)=0),SUM($Z24:AI24),0),IF($Q39=Lists!$BS$17,IF(AND(AI24>0,SUM(AJ24:$FD24)=0),SUM($Z24:AI24),0),AI24)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AJ$22>0,SUM(AK$22:$FD$22)=0),SUM($Z24:AJ24),0),IF($Q39=Lists!$BS$17,IF(AND(AJ24>0,SUM(AK24:$FD24)=0),SUM($Z24:AJ24),0),AJ24)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AK$22>0,SUM(AL$22:$FD$22)=0),SUM($Z24:AK24),0),IF($Q39=Lists!$BS$17,IF(AND(AK24>0,SUM(AL24:$FD24)=0),SUM($Z24:AK24),0),AK24)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AL$22>0,SUM(AM$22:$FD$22)=0),SUM($Z24:AL24),0),IF($Q39=Lists!$BS$17,IF(AND(AL24>0,SUM(AM24:$FD24)=0),SUM($Z24:AL24),0),AL24)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AM$22>0,SUM(AN$22:$FD$22)=0),SUM($Z24:AM24),0),IF($Q39=Lists!$BS$17,IF(AND(AM24>0,SUM(AN24:$FD24)=0),SUM($Z24:AM24),0),AM24)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AN$22>0,SUM(AO$22:$FD$22)=0),SUM($Z24:AN24),0),IF($Q39=Lists!$BS$17,IF(AND(AN24>0,SUM(AO24:$FD24)=0),SUM($Z24:AN24),0),AN24)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AO$22>0,SUM(AP$22:$FD$22)=0),SUM($Z24:AO24),0),IF($Q39=Lists!$BS$17,IF(AND(AO24>0,SUM(AP24:$FD24)=0),SUM($Z24:AO24),0),AO24)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AP$22>0,SUM(AQ$22:$FD$22)=0),SUM($Z24:AP24),0),IF($Q39=Lists!$BS$17,IF(AND(AP24>0,SUM(AQ24:$FD24)=0),SUM($Z24:AP24),0),AP24)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AQ$22>0,SUM(AR$22:$FD$22)=0),SUM($Z24:AQ24),0),IF($Q39=Lists!$BS$17,IF(AND(AQ24>0,SUM(AR24:$FD24)=0),SUM($Z24:AQ24),0),AQ24)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AR$22>0,SUM(AS$22:$FD$22)=0),SUM($Z24:AR24),0),IF($Q39=Lists!$BS$17,IF(AND(AR24>0,SUM(AS24:$FD24)=0),SUM($Z24:AR24),0),AR24)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AS$22>0,SUM(AT$22:$FD$22)=0),SUM($Z24:AS24),0),IF($Q39=Lists!$BS$17,IF(AND(AS24>0,SUM(AT24:$FD24)=0),SUM($Z24:AS24),0),AS24)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AT$22>0,SUM(AU$22:$FD$22)=0),SUM($Z24:AT24),0),IF($Q39=Lists!$BS$17,IF(AND(AT24>0,SUM(AU24:$FD24)=0),SUM($Z24:AT24),0),AT24)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AU$22>0,SUM(AV$22:$FD$22)=0),SUM($Z24:AU24),0),IF($Q39=Lists!$BS$17,IF(AND(AU24>0,SUM(AV24:$FD24)=0),SUM($Z24:AU24),0),AU24)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AV$22>0,SUM(AW$22:$FD$22)=0),SUM($Z24:AV24),0),IF($Q39=Lists!$BS$17,IF(AND(AV24>0,SUM(AW24:$FD24)=0),SUM($Z24:AV24),0),AV24)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AW$22>0,SUM(AX$22:$FD$22)=0),SUM($Z24:AW24),0),IF($Q39=Lists!$BS$17,IF(AND(AW24>0,SUM(AX24:$FD24)=0),SUM($Z24:AW24),0),AW24)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AX$22>0,SUM(AY$22:$FD$22)=0),SUM($Z24:AX24),0),IF($Q39=Lists!$BS$17,IF(AND(AX24>0,SUM(AY24:$FD24)=0),SUM($Z24:AX24),0),AX24)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AY$22>0,SUM(AZ$22:$FD$22)=0),SUM($Z24:AY24),0),IF($Q39=Lists!$BS$17,IF(AND(AY24>0,SUM(AZ24:$FD24)=0),SUM($Z24:AY24),0),AY24)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(AZ$22>0,SUM(BA$22:$FD$22)=0),SUM($Z24:AZ24),0),IF($Q39=Lists!$BS$17,IF(AND(AZ24>0,SUM(BA24:$FD24)=0),SUM($Z24:AZ24),0),AZ24)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BA$22>0,SUM(BB$22:$FD$22)=0),SUM($Z24:BA24),0),IF($Q39=Lists!$BS$17,IF(AND(BA24>0,SUM(BB24:$FD24)=0),SUM($Z24:BA24),0),BA24)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BB$22>0,SUM(BC$22:$FD$22)=0),SUM($Z24:BB24),0),IF($Q39=Lists!$BS$17,IF(AND(BB24>0,SUM(BC24:$FD24)=0),SUM($Z24:BB24),0),BB24)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BC$22>0,SUM(BD$22:$FD$22)=0),SUM($Z24:BC24),0),IF($Q39=Lists!$BS$17,IF(AND(BC24>0,SUM(BD24:$FD24)=0),SUM($Z24:BC24),0),BC24)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BD$22>0,SUM(BE$22:$FD$22)=0),SUM($Z24:BD24),0),IF($Q39=Lists!$BS$17,IF(AND(BD24>0,SUM(BE24:$FD24)=0),SUM($Z24:BD24),0),BD24)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BE$22>0,SUM(BF$22:$FD$22)=0),SUM($Z24:BE24),0),IF($Q39=Lists!$BS$17,IF(AND(BE24>0,SUM(BF24:$FD24)=0),SUM($Z24:BE24),0),BE24)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BF$22>0,SUM(BG$22:$FD$22)=0),SUM($Z24:BF24),0),IF($Q39=Lists!$BS$17,IF(AND(BF24>0,SUM(BG24:$FD24)=0),SUM($Z24:BF24),0),BF24)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BG$22>0,SUM(BH$22:$FD$22)=0),SUM($Z24:BG24),0),IF($Q39=Lists!$BS$17,IF(AND(BG24>0,SUM(BH24:$FD24)=0),SUM($Z24:BG24),0),BG24)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BH$22>0,SUM(BI$22:$FD$22)=0),SUM($Z24:BH24),0),IF($Q39=Lists!$BS$17,IF(AND(BH24>0,SUM(BI24:$FD24)=0),SUM($Z24:BH24),0),BH24)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BI$22>0,SUM(BJ$22:$FD$22)=0),SUM($Z24:BI24),0),IF($Q39=Lists!$BS$17,IF(AND(BI24>0,SUM(BJ24:$FD24)=0),SUM($Z24:BI24),0),BI24)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BJ$22>0,SUM(BK$22:$FD$22)=0),SUM($Z24:BJ24),0),IF($Q39=Lists!$BS$17,IF(AND(BJ24>0,SUM(BK24:$FD24)=0),SUM($Z24:BJ24),0),BJ24)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BK$22>0,SUM(BL$22:$FD$22)=0),SUM($Z24:BK24),0),IF($Q39=Lists!$BS$17,IF(AND(BK24>0,SUM(BL24:$FD24)=0),SUM($Z24:BK24),0),BK24)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BL$22>0,SUM(BM$22:$FD$22)=0),SUM($Z24:BL24),0),IF($Q39=Lists!$BS$17,IF(AND(BL24>0,SUM(BM24:$FD24)=0),SUM($Z24:BL24),0),BL24)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BM$22>0,SUM(BN$22:$FD$22)=0),SUM($Z24:BM24),0),IF($Q39=Lists!$BS$17,IF(AND(BM24>0,SUM(BN24:$FD24)=0),SUM($Z24:BM24),0),BM24)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BN$22>0,SUM(BO$22:$FD$22)=0),SUM($Z24:BN24),0),IF($Q39=Lists!$BS$17,IF(AND(BN24>0,SUM(BO24:$FD24)=0),SUM($Z24:BN24),0),BN24)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BO$22>0,SUM(BP$22:$FD$22)=0),SUM($Z24:BO24),0),IF($Q39=Lists!$BS$17,IF(AND(BO24>0,SUM(BP24:$FD24)=0),SUM($Z24:BO24),0),BO24)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BP$22>0,SUM(BQ$22:$FD$22)=0),SUM($Z24:BP24),0),IF($Q39=Lists!$BS$17,IF(AND(BP24>0,SUM(BQ24:$FD24)=0),SUM($Z24:BP24),0),BP24)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BQ$22>0,SUM(BR$22:$FD$22)=0),SUM($Z24:BQ24),0),IF($Q39=Lists!$BS$17,IF(AND(BQ24>0,SUM(BR24:$FD24)=0),SUM($Z24:BQ24),0),BQ24)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BR$22>0,SUM(BS$22:$FD$22)=0),SUM($Z24:BR24),0),IF($Q39=Lists!$BS$17,IF(AND(BR24>0,SUM(BS24:$FD24)=0),SUM($Z24:BR24),0),BR24)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BS$22>0,SUM(BT$22:$FD$22)=0),SUM($Z24:BS24),0),IF($Q39=Lists!$BS$17,IF(AND(BS24>0,SUM(BT24:$FD24)=0),SUM($Z24:BS24),0),BS24)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BT$22>0,SUM(BU$22:$FD$22)=0),SUM($Z24:BT24),0),IF($Q39=Lists!$BS$17,IF(AND(BT24>0,SUM(BU24:$FD24)=0),SUM($Z24:BT24),0),BT24)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BU$22>0,SUM(BV$22:$FD$22)=0),SUM($Z24:BU24),0),IF($Q39=Lists!$BS$17,IF(AND(BU24>0,SUM(BV24:$FD24)=0),SUM($Z24:BU24),0),BU24)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BV$22>0,SUM(BW$22:$FD$22)=0),SUM($Z24:BV24),0),IF($Q39=Lists!$BS$17,IF(AND(BV24>0,SUM(BW24:$FD24)=0),SUM($Z24:BV24),0),BV24)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BW$22>0,SUM(BX$22:$FD$22)=0),SUM($Z24:BW24),0),IF($Q39=Lists!$BS$17,IF(AND(BW24>0,SUM(BX24:$FD24)=0),SUM($Z24:BW24),0),BW24)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BX$22>0,SUM(BY$22:$FD$22)=0),SUM($Z24:BX24),0),IF($Q39=Lists!$BS$17,IF(AND(BX24>0,SUM(BY24:$FD24)=0),SUM($Z24:BX24),0),BX24)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BY$22>0,SUM(BZ$22:$FD$22)=0),SUM($Z24:BY24),0),IF($Q39=Lists!$BS$17,IF(AND(BY24>0,SUM(BZ24:$FD24)=0),SUM($Z24:BY24),0),BY24)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(BZ$22>0,SUM(CA$22:$FD$22)=0),SUM($Z24:BZ24),0),IF($Q39=Lists!$BS$17,IF(AND(BZ24>0,SUM(CA24:$FD24)=0),SUM($Z24:BZ24),0),BZ24)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CA$22>0,SUM(CB$22:$FD$22)=0),SUM($Z24:CA24),0),IF($Q39=Lists!$BS$17,IF(AND(CA24>0,SUM(CB24:$FD24)=0),SUM($Z24:CA24),0),CA24)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CB$22>0,SUM(CC$22:$FD$22)=0),SUM($Z24:CB24),0),IF($Q39=Lists!$BS$17,IF(AND(CB24>0,SUM(CC24:$FD24)=0),SUM($Z24:CB24),0),CB24)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CC$22>0,SUM(CD$22:$FD$22)=0),SUM($Z24:CC24),0),IF($Q39=Lists!$BS$17,IF(AND(CC24>0,SUM(CD24:$FD24)=0),SUM($Z24:CC24),0),CC24)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CD$22>0,SUM(CE$22:$FD$22)=0),SUM($Z24:CD24),0),IF($Q39=Lists!$BS$17,IF(AND(CD24>0,SUM(CE24:$FD24)=0),SUM($Z24:CD24),0),CD24)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CE$22>0,SUM(CF$22:$FD$22)=0),SUM($Z24:CE24),0),IF($Q39=Lists!$BS$17,IF(AND(CE24>0,SUM(CF24:$FD24)=0),SUM($Z24:CE24),0),CE24)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CF$22>0,SUM(CG$22:$FD$22)=0),SUM($Z24:CF24),0),IF($Q39=Lists!$BS$17,IF(AND(CF24>0,SUM(CG24:$FD24)=0),SUM($Z24:CF24),0),CF24)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CG$22>0,SUM(CH$22:$FD$22)=0),SUM($Z24:CG24),0),IF($Q39=Lists!$BS$17,IF(AND(CG24>0,SUM(CH24:$FD24)=0),SUM($Z24:CG24),0),CG24)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CH$22>0,SUM(CI$22:$FD$22)=0),SUM($Z24:CH24),0),IF($Q39=Lists!$BS$17,IF(AND(CH24>0,SUM(CI24:$FD24)=0),SUM($Z24:CH24),0),CH24)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CI$22>0,SUM(CJ$22:$FD$22)=0),SUM($Z24:CI24),0),IF($Q39=Lists!$BS$17,IF(AND(CI24>0,SUM(CJ24:$FD24)=0),SUM($Z24:CI24),0),CI24)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CJ$22>0,SUM(CK$22:$FD$22)=0),SUM($Z24:CJ24),0),IF($Q39=Lists!$BS$17,IF(AND(CJ24>0,SUM(CK24:$FD24)=0),SUM($Z24:CJ24),0),CJ24)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CK$22>0,SUM(CL$22:$FD$22)=0),SUM($Z24:CK24),0),IF($Q39=Lists!$BS$17,IF(AND(CK24>0,SUM(CL24:$FD24)=0),SUM($Z24:CK24),0),CK24)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CL$22>0,SUM(CM$22:$FD$22)=0),SUM($Z24:CL24),0),IF($Q39=Lists!$BS$17,IF(AND(CL24>0,SUM(CM24:$FD24)=0),SUM($Z24:CL24),0),CL24)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CM$22>0,SUM(CN$22:$FD$22)=0),SUM($Z24:CM24),0),IF($Q39=Lists!$BS$17,IF(AND(CM24>0,SUM(CN24:$FD24)=0),SUM($Z24:CM24),0),CM24)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CN$22>0,SUM(CO$22:$FD$22)=0),SUM($Z24:CN24),0),IF($Q39=Lists!$BS$17,IF(AND(CN24>0,SUM(CO24:$FD24)=0),SUM($Z24:CN24),0),CN24)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CO$22>0,SUM(CP$22:$FD$22)=0),SUM($Z24:CO24),0),IF($Q39=Lists!$BS$17,IF(AND(CO24>0,SUM(CP24:$FD24)=0),SUM($Z24:CO24),0),CO24)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CP$22>0,SUM(CQ$22:$FD$22)=0),SUM($Z24:CP24),0),IF($Q39=Lists!$BS$17,IF(AND(CP24>0,SUM(CQ24:$FD24)=0),SUM($Z24:CP24),0),CP24)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CQ$22>0,SUM(CR$22:$FD$22)=0),SUM($Z24:CQ24),0),IF($Q39=Lists!$BS$17,IF(AND(CQ24>0,SUM(CR24:$FD24)=0),SUM($Z24:CQ24),0),CQ24)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CR$22>0,SUM(CS$22:$FD$22)=0),SUM($Z24:CR24),0),IF($Q39=Lists!$BS$17,IF(AND(CR24>0,SUM(CS24:$FD24)=0),SUM($Z24:CR24),0),CR24)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CS$22>0,SUM(CT$22:$FD$22)=0),SUM($Z24:CS24),0),IF($Q39=Lists!$BS$17,IF(AND(CS24>0,SUM(CT24:$FD24)=0),SUM($Z24:CS24),0),CS24)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CT$22>0,SUM(CU$22:$FD$22)=0),SUM($Z24:CT24),0),IF($Q39=Lists!$BS$17,IF(AND(CT24>0,SUM(CU24:$FD24)=0),SUM($Z24:CT24),0),CT24)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CU$22>0,SUM(CV$22:$FD$22)=0),SUM($Z24:CU24),0),IF($Q39=Lists!$BS$17,IF(AND(CU24>0,SUM(CV24:$FD24)=0),SUM($Z24:CU24),0),CU24)))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CV$22>0,SUM(CW$22:$FD$22)=0),SUM($Z24:CV24),0),IF($Q39=Lists!$BS$17,IF(AND(CV24>0,SUM(CW24:$FD24)=0),SUM($Z24:CV24),0),CV24)))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CW$22>0,SUM(CX$22:$FD$22)=0),SUM($Z24:CW24),0),IF($Q39=Lists!$BS$17,IF(AND(CW24>0,SUM(CX24:$FD24)=0),SUM($Z24:CW24),0),CW24)))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CX$22>0,SUM(CY$22:$FD$22)=0),SUM($Z24:CX24),0),IF($Q39=Lists!$BS$17,IF(AND(CX24>0,SUM(CY24:$FD24)=0),SUM($Z24:CX24),0),CX24)))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CY$22>0,SUM(CZ$22:$FD$22)=0),SUM($Z24:CY24),0),IF($Q39=Lists!$BS$17,IF(AND(CY24>0,SUM(CZ24:$FD24)=0),SUM($Z24:CY24),0),CY24)))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(CZ$22>0,SUM(DA$22:$FD$22)=0),SUM($Z24:CZ24),0),IF($Q39=Lists!$BS$17,IF(AND(CZ24>0,SUM(DA24:$FD24)=0),SUM($Z24:CZ24),0),CZ24)))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DA$22>0,SUM(DB$22:$FD$22)=0),SUM($Z24:DA24),0),IF($Q39=Lists!$BS$17,IF(AND(DA24>0,SUM(DB24:$FD24)=0),SUM($Z24:DA24),0),DA24)))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DB$22>0,SUM(DC$22:$FD$22)=0),SUM($Z24:DB24),0),IF($Q39=Lists!$BS$17,IF(AND(DB24>0,SUM(DC24:$FD24)=0),SUM($Z24:DB24),0),DB24)))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DC$22>0,SUM(DD$22:$FD$22)=0),SUM($Z24:DC24),0),IF($Q39=Lists!$BS$17,IF(AND(DC24>0,SUM(DD24:$FD24)=0),SUM($Z24:DC24),0),DC24)))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DD$22>0,SUM(DE$22:$FD$22)=0),SUM($Z24:DD24),0),IF($Q39=Lists!$BS$17,IF(AND(DD24>0,SUM(DE24:$FD24)=0),SUM($Z24:DD24),0),DD24)))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DE$22>0,SUM(DF$22:$FD$22)=0),SUM($Z24:DE24),0),IF($Q39=Lists!$BS$17,IF(AND(DE24>0,SUM(DF24:$FD24)=0),SUM($Z24:DE24),0),DE24)))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DF$22>0,SUM(DG$22:$FD$22)=0),SUM($Z24:DF24),0),IF($Q39=Lists!$BS$17,IF(AND(DF24>0,SUM(DG24:$FD24)=0),SUM($Z24:DF24),0),DF24)))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DG$22>0,SUM(DH$22:$FD$22)=0),SUM($Z24:DG24),0),IF($Q39=Lists!$BS$17,IF(AND(DG24>0,SUM(DH24:$FD24)=0),SUM($Z24:DG24),0),DG24)))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DH$22>0,SUM(DI$22:$FD$22)=0),SUM($Z24:DH24),0),IF($Q39=Lists!$BS$17,IF(AND(DH24>0,SUM(DI24:$FD24)=0),SUM($Z24:DH24),0),DH24)))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DI$22>0,SUM(DJ$22:$FD$22)=0),SUM($Z24:DI24),0),IF($Q39=Lists!$BS$17,IF(AND(DI24>0,SUM(DJ24:$FD24)=0),SUM($Z24:DI24),0),DI24)))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DJ$22>0,SUM(DK$22:$FD$22)=0),SUM($Z24:DJ24),0),IF($Q39=Lists!$BS$17,IF(AND(DJ24>0,SUM(DK24:$FD24)=0),SUM($Z24:DJ24),0),DJ24)))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DK$22>0,SUM(DL$22:$FD$22)=0),SUM($Z24:DK24),0),IF($Q39=Lists!$BS$17,IF(AND(DK24>0,SUM(DL24:$FD24)=0),SUM($Z24:DK24),0),DK24)))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DL$22>0,SUM(DM$22:$FD$22)=0),SUM($Z24:DL24),0),IF($Q39=Lists!$BS$17,IF(AND(DL24>0,SUM(DM24:$FD24)=0),SUM($Z24:DL24),0),DL24)))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DM$22>0,SUM(DN$22:$FD$22)=0),SUM($Z24:DM24),0),IF($Q39=Lists!$BS$17,IF(AND(DM24>0,SUM(DN24:$FD24)=0),SUM($Z24:DM24),0),DM24)))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DN$22>0,SUM(DO$22:$FD$22)=0),SUM($Z24:DN24),0),IF($Q39=Lists!$BS$17,IF(AND(DN24>0,SUM(DO24:$FD24)=0),SUM($Z24:DN24),0),DN24)))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DO$22>0,SUM(DP$22:$FD$22)=0),SUM($Z24:DO24),0),IF($Q39=Lists!$BS$17,IF(AND(DO24>0,SUM(DP24:$FD24)=0),SUM($Z24:DO24),0),DO24)))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DP$22>0,SUM(DQ$22:$FD$22)=0),SUM($Z24:DP24),0),IF($Q39=Lists!$BS$17,IF(AND(DP24>0,SUM(DQ24:$FD24)=0),SUM($Z24:DP24),0),DP24)))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DQ$22>0,SUM(DR$22:$FD$22)=0),SUM($Z24:DQ24),0),IF($Q39=Lists!$BS$17,IF(AND(DQ24>0,SUM(DR24:$FD24)=0),SUM($Z24:DQ24),0),DQ24)))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DR$22>0,SUM(DS$22:$FD$22)=0),SUM($Z24:DR24),0),IF($Q39=Lists!$BS$17,IF(AND(DR24>0,SUM(DS24:$FD24)=0),SUM($Z24:DR24),0),DR24)))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DS$22>0,SUM(DT$22:$FD$22)=0),SUM($Z24:DS24),0),IF($Q39=Lists!$BS$17,IF(AND(DS24>0,SUM(DT24:$FD24)=0),SUM($Z24:DS24),0),DS24)))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DT$22>0,SUM(DU$22:$FD$22)=0),SUM($Z24:DT24),0),IF($Q39=Lists!$BS$17,IF(AND(DT24>0,SUM(DU24:$FD24)=0),SUM($Z24:DT24),0),DT24)))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DU$22>0,SUM(DV$22:$FD$22)=0),SUM($Z24:DU24),0),IF($Q39=Lists!$BS$17,IF(AND(DU24>0,SUM(DV24:$FD24)=0),SUM($Z24:DU24),0),DU24)))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DV$22>0,SUM(DW$22:$FD$22)=0),SUM($Z24:DV24),0),IF($Q39=Lists!$BS$17,IF(AND(DV24>0,SUM(DW24:$FD24)=0),SUM($Z24:DV24),0),DV24)))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DW$22>0,SUM(DX$22:$FD$22)=0),SUM($Z24:DW24),0),IF($Q39=Lists!$BS$17,IF(AND(DW24>0,SUM(DX24:$FD24)=0),SUM($Z24:DW24),0),DW24)))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DX$22>0,SUM(DY$22:$FD$22)=0),SUM($Z24:DX24),0),IF($Q39=Lists!$BS$17,IF(AND(DX24>0,SUM(DY24:$FD24)=0),SUM($Z24:DX24),0),DX24)))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DY$22>0,SUM(DZ$22:$FD$22)=0),SUM($Z24:DY24),0),IF($Q39=Lists!$BS$17,IF(AND(DY24>0,SUM(DZ24:$FD24)=0),SUM($Z24:DY24),0),DY24)))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(DZ$22>0,SUM(EA$22:$FD$22)=0),SUM($Z24:DZ24),0),IF($Q39=Lists!$BS$17,IF(AND(DZ24>0,SUM(EA24:$FD24)=0),SUM($Z24:DZ24),0),DZ24)))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EA$22>0,SUM(EB$22:$FD$22)=0),SUM($Z24:EA24),0),IF($Q39=Lists!$BS$17,IF(AND(EA24>0,SUM(EB24:$FD24)=0),SUM($Z24:EA24),0),EA24)))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EB$22>0,SUM(EC$22:$FD$22)=0),SUM($Z24:EB24),0),IF($Q39=Lists!$BS$17,IF(AND(EB24>0,SUM(EC24:$FD24)=0),SUM($Z24:EB24),0),EB24)))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EC$22>0,SUM(ED$22:$FD$22)=0),SUM($Z24:EC24),0),IF($Q39=Lists!$BS$17,IF(AND(EC24>0,SUM(ED24:$FD24)=0),SUM($Z24:EC24),0),EC24)))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(ED$22>0,SUM(EE$22:$FD$22)=0),SUM($Z24:ED24),0),IF($Q39=Lists!$BS$17,IF(AND(ED24>0,SUM(EE24:$FD24)=0),SUM($Z24:ED24),0),ED24)))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EE$22>0,SUM(EF$22:$FD$22)=0),SUM($Z24:EE24),0),IF($Q39=Lists!$BS$17,IF(AND(EE24>0,SUM(EF24:$FD24)=0),SUM($Z24:EE24),0),EE24)))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EF$22>0,SUM(EG$22:$FD$22)=0),SUM($Z24:EF24),0),IF($Q39=Lists!$BS$17,IF(AND(EF24>0,SUM(EG24:$FD24)=0),SUM($Z24:EF24),0),EF24)))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EG$22>0,SUM(EH$22:$FD$22)=0),SUM($Z24:EG24),0),IF($Q39=Lists!$BS$17,IF(AND(EG24>0,SUM(EH24:$FD24)=0),SUM($Z24:EG24),0),EG24)))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EH$22>0,SUM(EI$22:$FD$22)=0),SUM($Z24:EH24),0),IF($Q39=Lists!$BS$17,IF(AND(EH24>0,SUM(EI24:$FD24)=0),SUM($Z24:EH24),0),EH24)))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EI$22>0,SUM(EJ$22:$FD$22)=0),SUM($Z24:EI24),0),IF($Q39=Lists!$BS$17,IF(AND(EI24>0,SUM(EJ24:$FD24)=0),SUM($Z24:EI24),0),EI24)))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EJ$22>0,SUM(EK$22:$FD$22)=0),SUM($Z24:EJ24),0),IF($Q39=Lists!$BS$17,IF(AND(EJ24>0,SUM(EK24:$FD24)=0),SUM($Z24:EJ24),0),EJ24)))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EK$22>0,SUM(EL$22:$FD$22)=0),SUM($Z24:EK24),0),IF($Q39=Lists!$BS$17,IF(AND(EK24>0,SUM(EL24:$FD24)=0),SUM($Z24:EK24),0),EK24)))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EL$22>0,SUM(EM$22:$FD$22)=0),SUM($Z24:EL24),0),IF($Q39=Lists!$BS$17,IF(AND(EL24>0,SUM(EM24:$FD24)=0),SUM($Z24:EL24),0),EL24)))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EM$22>0,SUM(EN$22:$FD$22)=0),SUM($Z24:EM24),0),IF($Q39=Lists!$BS$17,IF(AND(EM24>0,SUM(EN24:$FD24)=0),SUM($Z24:EM24),0),EM24)))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EN$22>0,SUM(EO$22:$FD$22)=0),SUM($Z24:EN24),0),IF($Q39=Lists!$BS$17,IF(AND(EN24>0,SUM(EO24:$FD24)=0),SUM($Z24:EN24),0),EN24)))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EO$22>0,SUM(EP$22:$FD$22)=0),SUM($Z24:EO24),0),IF($Q39=Lists!$BS$17,IF(AND(EO24>0,SUM(EP24:$FD24)=0),SUM($Z24:EO24),0),EO24)))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EP$22>0,SUM(EQ$22:$FD$22)=0),SUM($Z24:EP24),0),IF($Q39=Lists!$BS$17,IF(AND(EP24>0,SUM(EQ24:$FD24)=0),SUM($Z24:EP24),0),EP24)))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EQ$22>0,SUM(ER$22:$FD$22)=0),SUM($Z24:EQ24),0),IF($Q39=Lists!$BS$17,IF(AND(EQ24>0,SUM(ER24:$FD24)=0),SUM($Z24:EQ24),0),EQ24)))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(ER$22>0,SUM(ES$22:$FD$22)=0),SUM($Z24:ER24),0),IF($Q39=Lists!$BS$17,IF(AND(ER24>0,SUM(ES24:$FD24)=0),SUM($Z24:ER24),0),ER24)))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(ES$22>0,SUM(ET$22:$FD$22)=0),SUM($Z24:ES24),0),IF($Q39=Lists!$BS$17,IF(AND(ES24>0,SUM(ET24:$FD24)=0),SUM($Z24:ES24),0),ES24)))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(ET$22>0,SUM(EU$22:$FD$22)=0),SUM($Z24:ET24),0),IF($Q39=Lists!$BS$17,IF(AND(ET24>0,SUM(EU24:$FD24)=0),SUM($Z24:ET24),0),ET24)))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EU$22>0,SUM(EV$22:$FD$22)=0),SUM($Z24:EU24),0),IF($Q39=Lists!$BS$17,IF(AND(EU24>0,SUM(EV24:$FD24)=0),SUM($Z24:EU24),0),EU24)))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EV$22>0,SUM(EW$22:$FD$22)=0),SUM($Z24:EV24),0),IF($Q39=Lists!$BS$17,IF(AND(EV24>0,SUM(EW24:$FD24)=0),SUM($Z24:EV24),0),EV24)))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EW$22>0,SUM(EX$22:$FD$22)=0),SUM($Z24:EW24),0),IF($Q39=Lists!$BS$17,IF(AND(EW24>0,SUM(EX24:$FD24)=0),SUM($Z24:EW24),0),EW24)))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EX$22>0,SUM(EY$22:$FD$22)=0),SUM($Z24:EX24),0),IF($Q39=Lists!$BS$17,IF(AND(EX24>0,SUM(EY24:$FD24)=0),SUM($Z24:EX24),0),EX24)))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EY$22>0,SUM(EZ$22:$FD$22)=0),SUM($Z24:EY24),0),IF($Q39=Lists!$BS$17,IF(AND(EY24>0,SUM(EZ24:$FD24)=0),SUM($Z24:EY24),0),EY24)))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(EZ$22>0,SUM(FA$22:$FD$22)=0),SUM($Z24:EZ24),0),IF($Q39=Lists!$BS$17,IF(AND(EZ24>0,SUM(FA24:$FD24)=0),SUM($Z24:EZ24),0),EZ24)))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(FA$22>0,SUM(FB$22:$FD$22)=0),SUM($Z24:FA24),0),IF($Q39=Lists!$BS$17,IF(AND(FA24>0,SUM(FB24:$FD24)=0),SUM($Z24:FA24),0),FA24)))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(FB$22>0,SUM(FC$22:$FD$22)=0),SUM($Z24:FB24),0),IF($Q39=Lists!$BS$17,IF(AND(FB24>0,SUM(FC24:$FD24)=0),SUM($Z24:FB24),0),FB24)))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q39=Lists!$BS$16,IF(AND(FC$22>0,SUM(FD$22:$FD$22)=0),SUM($Z24:FC24),0),IF($Q39=Lists!$BS$17,IF(AND(FC24>0,SUM(FD24:$FD24)=0),SUM($Z24:FC24),0),FC24)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H37","v":"Ввод в эксплуатацию"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(X40=X25,0,1)","v":0},null,null,null,{"$f":"SUM($Z40:$FD40)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AA$22>0,SUM(AB$22:$FD$22)=0),SUM($Z25:AA25),0),IF($Q40=Lists!$BS$17,IF(AND(AA25>0,SUM(AB25:$FD25)=0),SUM($Z25:AA25),0),AA25)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AB$22>0,SUM(AC$22:$FD$22)=0),SUM($Z25:AB25),0),IF($Q40=Lists!$BS$17,IF(AND(AB25>0,SUM(AC25:$FD25)=0),SUM($Z25:AB25),0),AB25)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AC$22>0,SUM(AD$22:$FD$22)=0),SUM($Z25:AC25),0),IF($Q40=Lists!$BS$17,IF(AND(AC25>0,SUM(AD25:$FD25)=0),SUM($Z25:AC25),0),AC25)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AD$22>0,SUM(AE$22:$FD$22)=0),SUM($Z25:AD25),0),IF($Q40=Lists!$BS$17,IF(AND(AD25>0,SUM(AE25:$FD25)=0),SUM($Z25:AD25),0),AD25)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AE$22>0,SUM(AF$22:$FD$22)=0),SUM($Z25:AE25),0),IF($Q40=Lists!$BS$17,IF(AND(AE25>0,SUM(AF25:$FD25)=0),SUM($Z25:AE25),0),AE25)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AF$22>0,SUM(AG$22:$FD$22)=0),SUM($Z25:AF25),0),IF($Q40=Lists!$BS$17,IF(AND(AF25>0,SUM(AG25:$FD25)=0),SUM($Z25:AF25),0),AF25)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AG$22>0,SUM(AH$22:$FD$22)=0),SUM($Z25:AG25),0),IF($Q40=Lists!$BS$17,IF(AND(AG25>0,SUM(AH25:$FD25)=0),SUM($Z25:AG25),0),AG25)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AH$22>0,SUM(AI$22:$FD$22)=0),SUM($Z25:AH25),0),IF($Q40=Lists!$BS$17,IF(AND(AH25>0,SUM(AI25:$FD25)=0),SUM($Z25:AH25),0),AH25)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AI$22>0,SUM(AJ$22:$FD$22)=0),SUM($Z25:AI25),0),IF($Q40=Lists!$BS$17,IF(AND(AI25>0,SUM(AJ25:$FD25)=0),SUM($Z25:AI25),0),AI25)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AJ$22>0,SUM(AK$22:$FD$22)=0),SUM($Z25:AJ25),0),IF($Q40=Lists!$BS$17,IF(AND(AJ25>0,SUM(AK25:$FD25)=0),SUM($Z25:AJ25),0),AJ25)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AK$22>0,SUM(AL$22:$FD$22)=0),SUM($Z25:AK25),0),IF($Q40=Lists!$BS$17,IF(AND(AK25>0,SUM(AL25:$FD25)=0),SUM($Z25:AK25),0),AK25)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AL$22>0,SUM(AM$22:$FD$22)=0),SUM($Z25:AL25),0),IF($Q40=Lists!$BS$17,IF(AND(AL25>0,SUM(AM25:$FD25)=0),SUM($Z25:AL25),0),AL25)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AM$22>0,SUM(AN$22:$FD$22)=0),SUM($Z25:AM25),0),IF($Q40=Lists!$BS$17,IF(AND(AM25>0,SUM(AN25:$FD25)=0),SUM($Z25:AM25),0),AM25)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AN$22>0,SUM(AO$22:$FD$22)=0),SUM($Z25:AN25),0),IF($Q40=Lists!$BS$17,IF(AND(AN25>0,SUM(AO25:$FD25)=0),SUM($Z25:AN25),0),AN25)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AO$22>0,SUM(AP$22:$FD$22)=0),SUM($Z25:AO25),0),IF($Q40=Lists!$BS$17,IF(AND(AO25>0,SUM(AP25:$FD25)=0),SUM($Z25:AO25),0),AO25)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AP$22>0,SUM(AQ$22:$FD$22)=0),SUM($Z25:AP25),0),IF($Q40=Lists!$BS$17,IF(AND(AP25>0,SUM(AQ25:$FD25)=0),SUM($Z25:AP25),0),AP25)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AQ$22>0,SUM(AR$22:$FD$22)=0),SUM($Z25:AQ25),0),IF($Q40=Lists!$BS$17,IF(AND(AQ25>0,SUM(AR25:$FD25)=0),SUM($Z25:AQ25),0),AQ25)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AR$22>0,SUM(AS$22:$FD$22)=0),SUM($Z25:AR25),0),IF($Q40=Lists!$BS$17,IF(AND(AR25>0,SUM(AS25:$FD25)=0),SUM($Z25:AR25),0),AR25)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AS$22>0,SUM(AT$22:$FD$22)=0),SUM($Z25:AS25),0),IF($Q40=Lists!$BS$17,IF(AND(AS25>0,SUM(AT25:$FD25)=0),SUM($Z25:AS25),0),AS25)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AT$22>0,SUM(AU$22:$FD$22)=0),SUM($Z25:AT25),0),IF($Q40=Lists!$BS$17,IF(AND(AT25>0,SUM(AU25:$FD25)=0),SUM($Z25:AT25),0),AT25)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AU$22>0,SUM(AV$22:$FD$22)=0),SUM($Z25:AU25),0),IF($Q40=Lists!$BS$17,IF(AND(AU25>0,SUM(AV25:$FD25)=0),SUM($Z25:AU25),0),AU25)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AV$22>0,SUM(AW$22:$FD$22)=0),SUM($Z25:AV25),0),IF($Q40=Lists!$BS$17,IF(AND(AV25>0,SUM(AW25:$FD25)=0),SUM($Z25:AV25),0),AV25)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AW$22>0,SUM(AX$22:$FD$22)=0),SUM($Z25:AW25),0),IF($Q40=Lists!$BS$17,IF(AND(AW25>0,SUM(AX25:$FD25)=0),SUM($Z25:AW25),0),AW25)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AX$22>0,SUM(AY$22:$FD$22)=0),SUM($Z25:AX25),0),IF($Q40=Lists!$BS$17,IF(AND(AX25>0,SUM(AY25:$FD25)=0),SUM($Z25:AX25),0),AX25)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AY$22>0,SUM(AZ$22:$FD$22)=0),SUM($Z25:AY25),0),IF($Q40=Lists!$BS$17,IF(AND(AY25>0,SUM(AZ25:$FD25)=0),SUM($Z25:AY25),0),AY25)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(AZ$22>0,SUM(BA$22:$FD$22)=0),SUM($Z25:AZ25),0),IF($Q40=Lists!$BS$17,IF(AND(AZ25>0,SUM(BA25:$FD25)=0),SUM($Z25:AZ25),0),AZ25)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BA$22>0,SUM(BB$22:$FD$22)=0),SUM($Z25:BA25),0),IF($Q40=Lists!$BS$17,IF(AND(BA25>0,SUM(BB25:$FD25)=0),SUM($Z25:BA25),0),BA25)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BB$22>0,SUM(BC$22:$FD$22)=0),SUM($Z25:BB25),0),IF($Q40=Lists!$BS$17,IF(AND(BB25>0,SUM(BC25:$FD25)=0),SUM($Z25:BB25),0),BB25)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BC$22>0,SUM(BD$22:$FD$22)=0),SUM($Z25:BC25),0),IF($Q40=Lists!$BS$17,IF(AND(BC25>0,SUM(BD25:$FD25)=0),SUM($Z25:BC25),0),BC25)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BD$22>0,SUM(BE$22:$FD$22)=0),SUM($Z25:BD25),0),IF($Q40=Lists!$BS$17,IF(AND(BD25>0,SUM(BE25:$FD25)=0),SUM($Z25:BD25),0),BD25)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BE$22>0,SUM(BF$22:$FD$22)=0),SUM($Z25:BE25),0),IF($Q40=Lists!$BS$17,IF(AND(BE25>0,SUM(BF25:$FD25)=0),SUM($Z25:BE25),0),BE25)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BF$22>0,SUM(BG$22:$FD$22)=0),SUM($Z25:BF25),0),IF($Q40=Lists!$BS$17,IF(AND(BF25>0,SUM(BG25:$FD25)=0),SUM($Z25:BF25),0),BF25)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BG$22>0,SUM(BH$22:$FD$22)=0),SUM($Z25:BG25),0),IF($Q40=Lists!$BS$17,IF(AND(BG25>0,SUM(BH25:$FD25)=0),SUM($Z25:BG25),0),BG25)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BH$22>0,SUM(BI$22:$FD$22)=0),SUM($Z25:BH25),0),IF($Q40=Lists!$BS$17,IF(AND(BH25>0,SUM(BI25:$FD25)=0),SUM($Z25:BH25),0),BH25)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BI$22>0,SUM(BJ$22:$FD$22)=0),SUM($Z25:BI25),0),IF($Q40=Lists!$BS$17,IF(AND(BI25>0,SUM(BJ25:$FD25)=0),SUM($Z25:BI25),0),BI25)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BJ$22>0,SUM(BK$22:$FD$22)=0),SUM($Z25:BJ25),0),IF($Q40=Lists!$BS$17,IF(AND(BJ25>0,SUM(BK25:$FD25)=0),SUM($Z25:BJ25),0),BJ25)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BK$22>0,SUM(BL$22:$FD$22)=0),SUM($Z25:BK25),0),IF($Q40=Lists!$BS$17,IF(AND(BK25>0,SUM(BL25:$FD25)=0),SUM($Z25:BK25),0),BK25)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BL$22>0,SUM(BM$22:$FD$22)=0),SUM($Z25:BL25),0),IF($Q40=Lists!$BS$17,IF(AND(BL25>0,SUM(BM25:$FD25)=0),SUM($Z25:BL25),0),BL25)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BM$22>0,SUM(BN$22:$FD$22)=0),SUM($Z25:BM25),0),IF($Q40=Lists!$BS$17,IF(AND(BM25>0,SUM(BN25:$FD25)=0),SUM($Z25:BM25),0),BM25)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BN$22>0,SUM(BO$22:$FD$22)=0),SUM($Z25:BN25),0),IF($Q40=Lists!$BS$17,IF(AND(BN25>0,SUM(BO25:$FD25)=0),SUM($Z25:BN25),0),BN25)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BO$22>0,SUM(BP$22:$FD$22)=0),SUM($Z25:BO25),0),IF($Q40=Lists!$BS$17,IF(AND(BO25>0,SUM(BP25:$FD25)=0),SUM($Z25:BO25),0),BO25)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BP$22>0,SUM(BQ$22:$FD$22)=0),SUM($Z25:BP25),0),IF($Q40=Lists!$BS$17,IF(AND(BP25>0,SUM(BQ25:$FD25)=0),SUM($Z25:BP25),0),BP25)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BQ$22>0,SUM(BR$22:$FD$22)=0),SUM($Z25:BQ25),0),IF($Q40=Lists!$BS$17,IF(AND(BQ25>0,SUM(BR25:$FD25)=0),SUM($Z25:BQ25),0),BQ25)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BR$22>0,SUM(BS$22:$FD$22)=0),SUM($Z25:BR25),0),IF($Q40=Lists!$BS$17,IF(AND(BR25>0,SUM(BS25:$FD25)=0),SUM($Z25:BR25),0),BR25)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BS$22>0,SUM(BT$22:$FD$22)=0),SUM($Z25:BS25),0),IF($Q40=Lists!$BS$17,IF(AND(BS25>0,SUM(BT25:$FD25)=0),SUM($Z25:BS25),0),BS25)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BT$22>0,SUM(BU$22:$FD$22)=0),SUM($Z25:BT25),0),IF($Q40=Lists!$BS$17,IF(AND(BT25>0,SUM(BU25:$FD25)=0),SUM($Z25:BT25),0),BT25)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BU$22>0,SUM(BV$22:$FD$22)=0),SUM($Z25:BU25),0),IF($Q40=Lists!$BS$17,IF(AND(BU25>0,SUM(BV25:$FD25)=0),SUM($Z25:BU25),0),BU25)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BV$22>0,SUM(BW$22:$FD$22)=0),SUM($Z25:BV25),0),IF($Q40=Lists!$BS$17,IF(AND(BV25>0,SUM(BW25:$FD25)=0),SUM($Z25:BV25),0),BV25)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BW$22>0,SUM(BX$22:$FD$22)=0),SUM($Z25:BW25),0),IF($Q40=Lists!$BS$17,IF(AND(BW25>0,SUM(BX25:$FD25)=0),SUM($Z25:BW25),0),BW25)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BX$22>0,SUM(BY$22:$FD$22)=0),SUM($Z25:BX25),0),IF($Q40=Lists!$BS$17,IF(AND(BX25>0,SUM(BY25:$FD25)=0),SUM($Z25:BX25),0),BX25)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BY$22>0,SUM(BZ$22:$FD$22)=0),SUM($Z25:BY25),0),IF($Q40=Lists!$BS$17,IF(AND(BY25>0,SUM(BZ25:$FD25)=0),SUM($Z25:BY25),0),BY25)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(BZ$22>0,SUM(CA$22:$FD$22)=0),SUM($Z25:BZ25),0),IF($Q40=Lists!$BS$17,IF(AND(BZ25>0,SUM(CA25:$FD25)=0),SUM($Z25:BZ25),0),BZ25)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CA$22>0,SUM(CB$22:$FD$22)=0),SUM($Z25:CA25),0),IF($Q40=Lists!$BS$17,IF(AND(CA25>0,SUM(CB25:$FD25)=0),SUM($Z25:CA25),0),CA25)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CB$22>0,SUM(CC$22:$FD$22)=0),SUM($Z25:CB25),0),IF($Q40=Lists!$BS$17,IF(AND(CB25>0,SUM(CC25:$FD25)=0),SUM($Z25:CB25),0),CB25)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CC$22>0,SUM(CD$22:$FD$22)=0),SUM($Z25:CC25),0),IF($Q40=Lists!$BS$17,IF(AND(CC25>0,SUM(CD25:$FD25)=0),SUM($Z25:CC25),0),CC25)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CD$22>0,SUM(CE$22:$FD$22)=0),SUM($Z25:CD25),0),IF($Q40=Lists!$BS$17,IF(AND(CD25>0,SUM(CE25:$FD25)=0),SUM($Z25:CD25),0),CD25)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CE$22>0,SUM(CF$22:$FD$22)=0),SUM($Z25:CE25),0),IF($Q40=Lists!$BS$17,IF(AND(CE25>0,SUM(CF25:$FD25)=0),SUM($Z25:CE25),0),CE25)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CF$22>0,SUM(CG$22:$FD$22)=0),SUM($Z25:CF25),0),IF($Q40=Lists!$BS$17,IF(AND(CF25>0,SUM(CG25:$FD25)=0),SUM($Z25:CF25),0),CF25)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CG$22>0,SUM(CH$22:$FD$22)=0),SUM($Z25:CG25),0),IF($Q40=Lists!$BS$17,IF(AND(CG25>0,SUM(CH25:$FD25)=0),SUM($Z25:CG25),0),CG25)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CH$22>0,SUM(CI$22:$FD$22)=0),SUM($Z25:CH25),0),IF($Q40=Lists!$BS$17,IF(AND(CH25>0,SUM(CI25:$FD25)=0),SUM($Z25:CH25),0),CH25)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CI$22>0,SUM(CJ$22:$FD$22)=0),SUM($Z25:CI25),0),IF($Q40=Lists!$BS$17,IF(AND(CI25>0,SUM(CJ25:$FD25)=0),SUM($Z25:CI25),0),CI25)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CJ$22>0,SUM(CK$22:$FD$22)=0),SUM($Z25:CJ25),0),IF($Q40=Lists!$BS$17,IF(AND(CJ25>0,SUM(CK25:$FD25)=0),SUM($Z25:CJ25),0),CJ25)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CK$22>0,SUM(CL$22:$FD$22)=0),SUM($Z25:CK25),0),IF($Q40=Lists!$BS$17,IF(AND(CK25>0,SUM(CL25:$FD25)=0),SUM($Z25:CK25),0),CK25)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CL$22>0,SUM(CM$22:$FD$22)=0),SUM($Z25:CL25),0),IF($Q40=Lists!$BS$17,IF(AND(CL25>0,SUM(CM25:$FD25)=0),SUM($Z25:CL25),0),CL25)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CM$22>0,SUM(CN$22:$FD$22)=0),SUM($Z25:CM25),0),IF($Q40=Lists!$BS$17,IF(AND(CM25>0,SUM(CN25:$FD25)=0),SUM($Z25:CM25),0),CM25)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CN$22>0,SUM(CO$22:$FD$22)=0),SUM($Z25:CN25),0),IF($Q40=Lists!$BS$17,IF(AND(CN25>0,SUM(CO25:$FD25)=0),SUM($Z25:CN25),0),CN25)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CO$22>0,SUM(CP$22:$FD$22)=0),SUM($Z25:CO25),0),IF($Q40=Lists!$BS$17,IF(AND(CO25>0,SUM(CP25:$FD25)=0),SUM($Z25:CO25),0),CO25)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CP$22>0,SUM(CQ$22:$FD$22)=0),SUM($Z25:CP25),0),IF($Q40=Lists!$BS$17,IF(AND(CP25>0,SUM(CQ25:$FD25)=0),SUM($Z25:CP25),0),CP25)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CQ$22>0,SUM(CR$22:$FD$22)=0),SUM($Z25:CQ25),0),IF($Q40=Lists!$BS$17,IF(AND(CQ25>0,SUM(CR25:$FD25)=0),SUM($Z25:CQ25),0),CQ25)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CR$22>0,SUM(CS$22:$FD$22)=0),SUM($Z25:CR25),0),IF($Q40=Lists!$BS$17,IF(AND(CR25>0,SUM(CS25:$FD25)=0),SUM($Z25:CR25),0),CR25)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CS$22>0,SUM(CT$22:$FD$22)=0),SUM($Z25:CS25),0),IF($Q40=Lists!$BS$17,IF(AND(CS25>0,SUM(CT25:$FD25)=0),SUM($Z25:CS25),0),CS25)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CT$22>0,SUM(CU$22:$FD$22)=0),SUM($Z25:CT25),0),IF($Q40=Lists!$BS$17,IF(AND(CT25>0,SUM(CU25:$FD25)=0),SUM($Z25:CT25),0),CT25)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CU$22>0,SUM(CV$22:$FD$22)=0),SUM($Z25:CU25),0),IF($Q40=Lists!$BS$17,IF(AND(CU25>0,SUM(CV25:$FD25)=0),SUM($Z25:CU25),0),CU25)))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CV$22>0,SUM(CW$22:$FD$22)=0),SUM($Z25:CV25),0),IF($Q40=Lists!$BS$17,IF(AND(CV25>0,SUM(CW25:$FD25)=0),SUM($Z25:CV25),0),CV25)))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CW$22>0,SUM(CX$22:$FD$22)=0),SUM($Z25:CW25),0),IF($Q40=Lists!$BS$17,IF(AND(CW25>0,SUM(CX25:$FD25)=0),SUM($Z25:CW25),0),CW25)))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CX$22>0,SUM(CY$22:$FD$22)=0),SUM($Z25:CX25),0),IF($Q40=Lists!$BS$17,IF(AND(CX25>0,SUM(CY25:$FD25)=0),SUM($Z25:CX25),0),CX25)))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CY$22>0,SUM(CZ$22:$FD$22)=0),SUM($Z25:CY25),0),IF($Q40=Lists!$BS$17,IF(AND(CY25>0,SUM(CZ25:$FD25)=0),SUM($Z25:CY25),0),CY25)))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(CZ$22>0,SUM(DA$22:$FD$22)=0),SUM($Z25:CZ25),0),IF($Q40=Lists!$BS$17,IF(AND(CZ25>0,SUM(DA25:$FD25)=0),SUM($Z25:CZ25),0),CZ25)))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DA$22>0,SUM(DB$22:$FD$22)=0),SUM($Z25:DA25),0),IF($Q40=Lists!$BS$17,IF(AND(DA25>0,SUM(DB25:$FD25)=0),SUM($Z25:DA25),0),DA25)))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DB$22>0,SUM(DC$22:$FD$22)=0),SUM($Z25:DB25),0),IF($Q40=Lists!$BS$17,IF(AND(DB25>0,SUM(DC25:$FD25)=0),SUM($Z25:DB25),0),DB25)))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DC$22>0,SUM(DD$22:$FD$22)=0),SUM($Z25:DC25),0),IF($Q40=Lists!$BS$17,IF(AND(DC25>0,SUM(DD25:$FD25)=0),SUM($Z25:DC25),0),DC25)))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DD$22>0,SUM(DE$22:$FD$22)=0),SUM($Z25:DD25),0),IF($Q40=Lists!$BS$17,IF(AND(DD25>0,SUM(DE25:$FD25)=0),SUM($Z25:DD25),0),DD25)))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DE$22>0,SUM(DF$22:$FD$22)=0),SUM($Z25:DE25),0),IF($Q40=Lists!$BS$17,IF(AND(DE25>0,SUM(DF25:$FD25)=0),SUM($Z25:DE25),0),DE25)))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DF$22>0,SUM(DG$22:$FD$22)=0),SUM($Z25:DF25),0),IF($Q40=Lists!$BS$17,IF(AND(DF25>0,SUM(DG25:$FD25)=0),SUM($Z25:DF25),0),DF25)))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DG$22>0,SUM(DH$22:$FD$22)=0),SUM($Z25:DG25),0),IF($Q40=Lists!$BS$17,IF(AND(DG25>0,SUM(DH25:$FD25)=0),SUM($Z25:DG25),0),DG25)))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DH$22>0,SUM(DI$22:$FD$22)=0),SUM($Z25:DH25),0),IF($Q40=Lists!$BS$17,IF(AND(DH25>0,SUM(DI25:$FD25)=0),SUM($Z25:DH25),0),DH25)))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DI$22>0,SUM(DJ$22:$FD$22)=0),SUM($Z25:DI25),0),IF($Q40=Lists!$BS$17,IF(AND(DI25>0,SUM(DJ25:$FD25)=0),SUM($Z25:DI25),0),DI25)))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DJ$22>0,SUM(DK$22:$FD$22)=0),SUM($Z25:DJ25),0),IF($Q40=Lists!$BS$17,IF(AND(DJ25>0,SUM(DK25:$FD25)=0),SUM($Z25:DJ25),0),DJ25)))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DK$22>0,SUM(DL$22:$FD$22)=0),SUM($Z25:DK25),0),IF($Q40=Lists!$BS$17,IF(AND(DK25>0,SUM(DL25:$FD25)=0),SUM($Z25:DK25),0),DK25)))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DL$22>0,SUM(DM$22:$FD$22)=0),SUM($Z25:DL25),0),IF($Q40=Lists!$BS$17,IF(AND(DL25>0,SUM(DM25:$FD25)=0),SUM($Z25:DL25),0),DL25)))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DM$22>0,SUM(DN$22:$FD$22)=0),SUM($Z25:DM25),0),IF($Q40=Lists!$BS$17,IF(AND(DM25>0,SUM(DN25:$FD25)=0),SUM($Z25:DM25),0),DM25)))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DN$22>0,SUM(DO$22:$FD$22)=0),SUM($Z25:DN25),0),IF($Q40=Lists!$BS$17,IF(AND(DN25>0,SUM(DO25:$FD25)=0),SUM($Z25:DN25),0),DN25)))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DO$22>0,SUM(DP$22:$FD$22)=0),SUM($Z25:DO25),0),IF($Q40=Lists!$BS$17,IF(AND(DO25>0,SUM(DP25:$FD25)=0),SUM($Z25:DO25),0),DO25)))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DP$22>0,SUM(DQ$22:$FD$22)=0),SUM($Z25:DP25),0),IF($Q40=Lists!$BS$17,IF(AND(DP25>0,SUM(DQ25:$FD25)=0),SUM($Z25:DP25),0),DP25)))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DQ$22>0,SUM(DR$22:$FD$22)=0),SUM($Z25:DQ25),0),IF($Q40=Lists!$BS$17,IF(AND(DQ25>0,SUM(DR25:$FD25)=0),SUM($Z25:DQ25),0),DQ25)))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DR$22>0,SUM(DS$22:$FD$22)=0),SUM($Z25:DR25),0),IF($Q40=Lists!$BS$17,IF(AND(DR25>0,SUM(DS25:$FD25)=0),SUM($Z25:DR25),0),DR25)))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DS$22>0,SUM(DT$22:$FD$22)=0),SUM($Z25:DS25),0),IF($Q40=Lists!$BS$17,IF(AND(DS25>0,SUM(DT25:$FD25)=0),SUM($Z25:DS25),0),DS25)))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DT$22>0,SUM(DU$22:$FD$22)=0),SUM($Z25:DT25),0),IF($Q40=Lists!$BS$17,IF(AND(DT25>0,SUM(DU25:$FD25)=0),SUM($Z25:DT25),0),DT25)))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DU$22>0,SUM(DV$22:$FD$22)=0),SUM($Z25:DU25),0),IF($Q40=Lists!$BS$17,IF(AND(DU25>0,SUM(DV25:$FD25)=0),SUM($Z25:DU25),0),DU25)))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DV$22>0,SUM(DW$22:$FD$22)=0),SUM($Z25:DV25),0),IF($Q40=Lists!$BS$17,IF(AND(DV25>0,SUM(DW25:$FD25)=0),SUM($Z25:DV25),0),DV25)))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DW$22>0,SUM(DX$22:$FD$22)=0),SUM($Z25:DW25),0),IF($Q40=Lists!$BS$17,IF(AND(DW25>0,SUM(DX25:$FD25)=0),SUM($Z25:DW25),0),DW25)))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DX$22>0,SUM(DY$22:$FD$22)=0),SUM($Z25:DX25),0),IF($Q40=Lists!$BS$17,IF(AND(DX25>0,SUM(DY25:$FD25)=0),SUM($Z25:DX25),0),DX25)))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DY$22>0,SUM(DZ$22:$FD$22)=0),SUM($Z25:DY25),0),IF($Q40=Lists!$BS$17,IF(AND(DY25>0,SUM(DZ25:$FD25)=0),SUM($Z25:DY25),0),DY25)))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(DZ$22>0,SUM(EA$22:$FD$22)=0),SUM($Z25:DZ25),0),IF($Q40=Lists!$BS$17,IF(AND(DZ25>0,SUM(EA25:$FD25)=0),SUM($Z25:DZ25),0),DZ25)))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EA$22>0,SUM(EB$22:$FD$22)=0),SUM($Z25:EA25),0),IF($Q40=Lists!$BS$17,IF(AND(EA25>0,SUM(EB25:$FD25)=0),SUM($Z25:EA25),0),EA25)))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EB$22>0,SUM(EC$22:$FD$22)=0),SUM($Z25:EB25),0),IF($Q40=Lists!$BS$17,IF(AND(EB25>0,SUM(EC25:$FD25)=0),SUM($Z25:EB25),0),EB25)))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EC$22>0,SUM(ED$22:$FD$22)=0),SUM($Z25:EC25),0),IF($Q40=Lists!$BS$17,IF(AND(EC25>0,SUM(ED25:$FD25)=0),SUM($Z25:EC25),0),EC25)))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(ED$22>0,SUM(EE$22:$FD$22)=0),SUM($Z25:ED25),0),IF($Q40=Lists!$BS$17,IF(AND(ED25>0,SUM(EE25:$FD25)=0),SUM($Z25:ED25),0),ED25)))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EE$22>0,SUM(EF$22:$FD$22)=0),SUM($Z25:EE25),0),IF($Q40=Lists!$BS$17,IF(AND(EE25>0,SUM(EF25:$FD25)=0),SUM($Z25:EE25),0),EE25)))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EF$22>0,SUM(EG$22:$FD$22)=0),SUM($Z25:EF25),0),IF($Q40=Lists!$BS$17,IF(AND(EF25>0,SUM(EG25:$FD25)=0),SUM($Z25:EF25),0),EF25)))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EG$22>0,SUM(EH$22:$FD$22)=0),SUM($Z25:EG25),0),IF($Q40=Lists!$BS$17,IF(AND(EG25>0,SUM(EH25:$FD25)=0),SUM($Z25:EG25),0),EG25)))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EH$22>0,SUM(EI$22:$FD$22)=0),SUM($Z25:EH25),0),IF($Q40=Lists!$BS$17,IF(AND(EH25>0,SUM(EI25:$FD25)=0),SUM($Z25:EH25),0),EH25)))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EI$22>0,SUM(EJ$22:$FD$22)=0),SUM($Z25:EI25),0),IF($Q40=Lists!$BS$17,IF(AND(EI25>0,SUM(EJ25:$FD25)=0),SUM($Z25:EI25),0),EI25)))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EJ$22>0,SUM(EK$22:$FD$22)=0),SUM($Z25:EJ25),0),IF($Q40=Lists!$BS$17,IF(AND(EJ25>0,SUM(EK25:$FD25)=0),SUM($Z25:EJ25),0),EJ25)))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EK$22>0,SUM(EL$22:$FD$22)=0),SUM($Z25:EK25),0),IF($Q40=Lists!$BS$17,IF(AND(EK25>0,SUM(EL25:$FD25)=0),SUM($Z25:EK25),0),EK25)))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EL$22>0,SUM(EM$22:$FD$22)=0),SUM($Z25:EL25),0),IF($Q40=Lists!$BS$17,IF(AND(EL25>0,SUM(EM25:$FD25)=0),SUM($Z25:EL25),0),EL25)))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EM$22>0,SUM(EN$22:$FD$22)=0),SUM($Z25:EM25),0),IF($Q40=Lists!$BS$17,IF(AND(EM25>0,SUM(EN25:$FD25)=0),SUM($Z25:EM25),0),EM25)))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EN$22>0,SUM(EO$22:$FD$22)=0),SUM($Z25:EN25),0),IF($Q40=Lists!$BS$17,IF(AND(EN25>0,SUM(EO25:$FD25)=0),SUM($Z25:EN25),0),EN25)))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EO$22>0,SUM(EP$22:$FD$22)=0),SUM($Z25:EO25),0),IF($Q40=Lists!$BS$17,IF(AND(EO25>0,SUM(EP25:$FD25)=0),SUM($Z25:EO25),0),EO25)))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EP$22>0,SUM(EQ$22:$FD$22)=0),SUM($Z25:EP25),0),IF($Q40=Lists!$BS$17,IF(AND(EP25>0,SUM(EQ25:$FD25)=0),SUM($Z25:EP25),0),EP25)))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EQ$22>0,SUM(ER$22:$FD$22)=0),SUM($Z25:EQ25),0),IF($Q40=Lists!$BS$17,IF(AND(EQ25>0,SUM(ER25:$FD25)=0),SUM($Z25:EQ25),0),EQ25)))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(ER$22>0,SUM(ES$22:$FD$22)=0),SUM($Z25:ER25),0),IF($Q40=Lists!$BS$17,IF(AND(ER25>0,SUM(ES25:$FD25)=0),SUM($Z25:ER25),0),ER25)))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(ES$22>0,SUM(ET$22:$FD$22)=0),SUM($Z25:ES25),0),IF($Q40=Lists!$BS$17,IF(AND(ES25>0,SUM(ET25:$FD25)=0),SUM($Z25:ES25),0),ES25)))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(ET$22>0,SUM(EU$22:$FD$22)=0),SUM($Z25:ET25),0),IF($Q40=Lists!$BS$17,IF(AND(ET25>0,SUM(EU25:$FD25)=0),SUM($Z25:ET25),0),ET25)))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EU$22>0,SUM(EV$22:$FD$22)=0),SUM($Z25:EU25),0),IF($Q40=Lists!$BS$17,IF(AND(EU25>0,SUM(EV25:$FD25)=0),SUM($Z25:EU25),0),EU25)))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EV$22>0,SUM(EW$22:$FD$22)=0),SUM($Z25:EV25),0),IF($Q40=Lists!$BS$17,IF(AND(EV25>0,SUM(EW25:$FD25)=0),SUM($Z25:EV25),0),EV25)))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EW$22>0,SUM(EX$22:$FD$22)=0),SUM($Z25:EW25),0),IF($Q40=Lists!$BS$17,IF(AND(EW25>0,SUM(EX25:$FD25)=0),SUM($Z25:EW25),0),EW25)))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EX$22>0,SUM(EY$22:$FD$22)=0),SUM($Z25:EX25),0),IF($Q40=Lists!$BS$17,IF(AND(EX25>0,SUM(EY25:$FD25)=0),SUM($Z25:EX25),0),EX25)))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EY$22>0,SUM(EZ$22:$FD$22)=0),SUM($Z25:EY25),0),IF($Q40=Lists!$BS$17,IF(AND(EY25>0,SUM(EZ25:$FD25)=0),SUM($Z25:EY25),0),EY25)))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(EZ$22>0,SUM(FA$22:$FD$22)=0),SUM($Z25:EZ25),0),IF($Q40=Lists!$BS$17,IF(AND(EZ25>0,SUM(FA25:$FD25)=0),SUM($Z25:EZ25),0),EZ25)))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(FA$22>0,SUM(FB$22:$FD$22)=0),SUM($Z25:FA25),0),IF($Q40=Lists!$BS$17,IF(AND(FA25>0,SUM(FB25:$FD25)=0),SUM($Z25:FA25),0),FA25)))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(FB$22>0,SUM(FC$22:$FD$22)=0),SUM($Z25:FB25),0),IF($Q40=Lists!$BS$17,IF(AND(FB25>0,SUM(FC25:$FD25)=0),SUM($Z25:FB25),0),FB25)))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q40=Lists!$BS$16,IF(AND(FC$22>0,SUM(FD$22:$FD$22)=0),SUM($Z25:FC25),0),IF($Q40=Lists!$BS$17,IF(AND(FC25>0,SUM(FD25:$FD25)=0),SUM($Z25:FC25),0),FC25)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,"процесс"]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,"кол-во лет // %",null,null,"*",10,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},{"$f":"IF(AND($X44>=0,$X44<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z44:$FD44)","v":0.99166666666666559},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:Z44)=1,0,IF(SUM($Z44:Z44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:Z44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AA44)=1,0,IF(SUM($Z44:AA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AB44)=1,0,IF(SUM($Z44:AB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AC44)=1,0,IF(SUM($Z44:AC44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AC44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AD44)=1,0,IF(SUM($Z44:AD44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AD44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AE44)=1,0,IF(SUM($Z44:AE44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AE44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AF44)=1,0,IF(SUM($Z44:AF44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AF44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AG44)=1,0,IF(SUM($Z44:AG44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AG44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AH44)=1,0,IF(SUM($Z44:AH44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AH44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AI44)=1,0,IF(SUM($Z44:AI44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AI44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AJ44)=1,0,IF(SUM($Z44:AJ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AJ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AK44)=1,0,IF(SUM($Z44:AK44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AK44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AL44)=1,0,IF(SUM($Z44:AL44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AL44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AM44)=1,0,IF(SUM($Z44:AM44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AM44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AN44)=1,0,IF(SUM($Z44:AN44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AN44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AO44)=1,0,IF(SUM($Z44:AO44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AO44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AP44)=1,0,IF(SUM($Z44:AP44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AP44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AQ44)=1,0,IF(SUM($Z44:AQ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AQ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AR44)=1,0,IF(SUM($Z44:AR44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AR44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AS44)=1,0,IF(SUM($Z44:AS44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AS44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AT44)=1,0,IF(SUM($Z44:AT44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AT44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AU44)=1,0,IF(SUM($Z44:AU44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AU44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AV44)=1,0,IF(SUM($Z44:AV44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AV44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AW44)=1,0,IF(SUM($Z44:AW44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AW44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AX44)=1,0,IF(SUM($Z44:AX44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AX44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AY44)=1,0,IF(SUM($Z44:AY44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AY44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:AZ44)=1,0,IF(SUM($Z44:AZ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:AZ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BA44)=1,0,IF(SUM($Z44:BA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BB44)=1,0,IF(SUM($Z44:BB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BC44)=1,0,IF(SUM($Z44:BC44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BC44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BD44)=1,0,IF(SUM($Z44:BD44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BD44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BE44)=1,0,IF(SUM($Z44:BE44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BE44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BF44)=1,0,IF(SUM($Z44:BF44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BF44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BG44)=1,0,IF(SUM($Z44:BG44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BG44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BH44)=1,0,IF(SUM($Z44:BH44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BH44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BI44)=1,0,IF(SUM($Z44:BI44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BI44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BJ44)=1,0,IF(SUM($Z44:BJ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BJ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BK44)=1,0,IF(SUM($Z44:BK44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BK44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BL44)=1,0,IF(SUM($Z44:BL44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BL44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BM44)=1,0,IF(SUM($Z44:BM44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BM44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BN44)=1,0,IF(SUM($Z44:BN44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BN44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BO44)=1,0,IF(SUM($Z44:BO44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BO44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BP44)=1,0,IF(SUM($Z44:BP44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BP44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BQ44)=1,0,IF(SUM($Z44:BQ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BQ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BR44)=1,0,IF(SUM($Z44:BR44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BR44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BS44)=1,0,IF(SUM($Z44:BS44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BS44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BT44)=1,0,IF(SUM($Z44:BT44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BT44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BU44)=1,0,IF(SUM($Z44:BU44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BU44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BV44)=1,0,IF(SUM($Z44:BV44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BV44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BW44)=1,0,IF(SUM($Z44:BW44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BW44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BX44)=1,0,IF(SUM($Z44:BX44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BX44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BY44)=1,0,IF(SUM($Z44:BY44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BY44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:BZ44)=1,0,IF(SUM($Z44:BZ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:BZ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CA44)=1,0,IF(SUM($Z44:CA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CB44)=1,0,IF(SUM($Z44:CB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CC44)=1,0,IF(SUM($Z44:CC44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CC44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CD44)=1,0,IF(SUM($Z44:CD44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CD44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CE44)=1,0,IF(SUM($Z44:CE44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CE44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CF44)=1,0,IF(SUM($Z44:CF44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CF44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CG44)=1,0,IF(SUM($Z44:CG44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CG44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CH44)=1,0,IF(SUM($Z44:CH44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CH44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CI44)=1,0,IF(SUM($Z44:CI44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CI44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CJ44)=1,0,IF(SUM($Z44:CJ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CJ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CK44)=1,0,IF(SUM($Z44:CK44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CK44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CL44)=1,0,IF(SUM($Z44:CL44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CL44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CM44)=1,0,IF(SUM($Z44:CM44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CM44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CN44)=1,0,IF(SUM($Z44:CN44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CN44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CO44)=1,0,IF(SUM($Z44:CO44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CO44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CP44)=1,0,IF(SUM($Z44:CP44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CP44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CQ44)=1,0,IF(SUM($Z44:CQ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CQ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CR44)=1,0,IF(SUM($Z44:CR44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CR44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CS44)=1,0,IF(SUM($Z44:CS44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CS44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CT44)=1,0,IF(SUM($Z44:CT44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CT44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CV$11=\"\",0,IF(OR(CV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CU44)=1,0,IF(SUM($Z44:CU44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CU44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CW$11=\"\",0,IF(OR(CW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CV44)=1,0,IF(SUM($Z44:CV44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CV44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CX$11=\"\",0,IF(OR(CX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CW44)=1,0,IF(SUM($Z44:CW44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CW44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CY$11=\"\",0,IF(OR(CY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CX44)=1,0,IF(SUM($Z44:CX44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CX44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(CZ$11=\"\",0,IF(OR(CZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CY44)=1,0,IF(SUM($Z44:CY44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CY44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DA$11=\"\",0,IF(OR(DA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:CZ44)=1,0,IF(SUM($Z44:CZ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:CZ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DB$11=\"\",0,IF(OR(DB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DA44)=1,0,IF(SUM($Z44:DA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DC$11=\"\",0,IF(OR(DC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DB44)=1,0,IF(SUM($Z44:DB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DD$11=\"\",0,IF(OR(DD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DC44)=1,0,IF(SUM($Z44:DC44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DC44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DE$11=\"\",0,IF(OR(DE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DD44)=1,0,IF(SUM($Z44:DD44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DD44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DF$11=\"\",0,IF(OR(DF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DE44)=1,0,IF(SUM($Z44:DE44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DE44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DG$11=\"\",0,IF(OR(DG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DF44)=1,0,IF(SUM($Z44:DF44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DF44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DH$11=\"\",0,IF(OR(DH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DG44)=1,0,IF(SUM($Z44:DG44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DG44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DI$11=\"\",0,IF(OR(DI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DH44)=1,0,IF(SUM($Z44:DH44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DH44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DJ$11=\"\",0,IF(OR(DJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DI44)=1,0,IF(SUM($Z44:DI44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DI44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DK$11=\"\",0,IF(OR(DK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DJ44)=1,0,IF(SUM($Z44:DJ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DJ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DL$11=\"\",0,IF(OR(DL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DK44)=1,0,IF(SUM($Z44:DK44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DK44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DM$11=\"\",0,IF(OR(DM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DL44)=1,0,IF(SUM($Z44:DL44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DL44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DN$11=\"\",0,IF(OR(DN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DM44)=1,0,IF(SUM($Z44:DM44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DM44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DO$11=\"\",0,IF(OR(DO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DN44)=1,0,IF(SUM($Z44:DN44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DN44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DP$11=\"\",0,IF(OR(DP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DO44)=1,0,IF(SUM($Z44:DO44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DO44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DQ$11=\"\",0,IF(OR(DQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DP44)=1,0,IF(SUM($Z44:DP44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DP44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DR$11=\"\",0,IF(OR(DR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DQ44)=1,0,IF(SUM($Z44:DQ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DQ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DS$11=\"\",0,IF(OR(DS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DR44)=1,0,IF(SUM($Z44:DR44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DR44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DT$11=\"\",0,IF(OR(DT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DS44)=1,0,IF(SUM($Z44:DS44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DS44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DU$11=\"\",0,IF(OR(DU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DT44)=1,0,IF(SUM($Z44:DT44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DT44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DV$11=\"\",0,IF(OR(DV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DU44)=1,0,IF(SUM($Z44:DU44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DU44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DW$11=\"\",0,IF(OR(DW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DV44)=1,0,IF(SUM($Z44:DV44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DV44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DX$11=\"\",0,IF(OR(DX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DW44)=1,0,IF(SUM($Z44:DW44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DW44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DY$11=\"\",0,IF(OR(DY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DX44)=1,0,IF(SUM($Z44:DX44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DX44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(DZ$11=\"\",0,IF(OR(DZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DY44)=1,0,IF(SUM($Z44:DY44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DY44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EA$11=\"\",0,IF(OR(EA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:DZ44)=1,0,IF(SUM($Z44:DZ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:DZ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EB$11=\"\",0,IF(OR(EB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EA44)=1,0,IF(SUM($Z44:EA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EC$11=\"\",0,IF(OR(EC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EB44)=1,0,IF(SUM($Z44:EB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(ED$11=\"\",0,IF(OR(ED$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EC44)=1,0,IF(SUM($Z44:EC44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EC44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EE$11=\"\",0,IF(OR(EE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:ED44)=1,0,IF(SUM($Z44:ED44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:ED44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EF$11=\"\",0,IF(OR(EF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EE44)=1,0,IF(SUM($Z44:EE44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EE44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EG$11=\"\",0,IF(OR(EG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EF44)=1,0,IF(SUM($Z44:EF44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EF44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EH$11=\"\",0,IF(OR(EH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EG44)=1,0,IF(SUM($Z44:EG44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EG44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EI$11=\"\",0,IF(OR(EI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EH44)=1,0,IF(SUM($Z44:EH44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EH44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EJ$11=\"\",0,IF(OR(EJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EI44)=1,0,IF(SUM($Z44:EI44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EI44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EK$11=\"\",0,IF(OR(EK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EJ44)=1,0,IF(SUM($Z44:EJ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EJ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EL$11=\"\",0,IF(OR(EL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EK44)=1,0,IF(SUM($Z44:EK44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EK44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EM$11=\"\",0,IF(OR(EM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EL44)=1,0,IF(SUM($Z44:EL44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EL44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EN$11=\"\",0,IF(OR(EN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EM44)=1,0,IF(SUM($Z44:EM44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EM44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EO$11=\"\",0,IF(OR(EO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EN44)=1,0,IF(SUM($Z44:EN44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EN44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EP$11=\"\",0,IF(OR(EP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EO44)=1,0,IF(SUM($Z44:EO44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EO44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333332E-3},{"$f":"IF(EQ$11=\"\",0,IF(OR(EQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EP44)=1,0,IF(SUM($Z44:EP44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EP44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(OR(ER$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EQ44)=1,0,IF(SUM($Z44:EQ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EQ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(OR(ES$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:ER44)=1,0,IF(SUM($Z44:ER44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:ER44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(OR(ET$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:ES44)=1,0,IF(SUM($Z44:ES44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:ES44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(OR(EU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:ET44)=1,0,IF(SUM($Z44:ET44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:ET44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(OR(EV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EU44)=1,0,IF(SUM($Z44:EU44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EU44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(OR(EW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EV44)=1,0,IF(SUM($Z44:EV44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EV44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(OR(EX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EW44)=1,0,IF(SUM($Z44:EW44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EW44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(OR(EY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EX44)=1,0,IF(SUM($Z44:EX44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EX44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(OR(EZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EY44)=1,0,IF(SUM($Z44:EY44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EY44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(OR(FA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:EZ44)=1,0,IF(SUM($Z44:EZ44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:EZ44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(OR(FB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:FA44)=1,0,IF(SUM($Z44:FA44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:FA44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(OR(FC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z44:FB44)=1,0,IF(SUM($Z44:FB44)+1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z44:FB44),1/INT(360*IF(OR($Q44=0,$Q44=\"\"),1,$Q44)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$44","v":"кол-во лет // %"},null,null,"*",null,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},{"$f":"IF(AND($X45>=0,$X45<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$FD45)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:Z45)=1,0,IF(SUM($Z45:Z45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:Z45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AA45)=1,0,IF(SUM($Z45:AA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AB45)=1,0,IF(SUM($Z45:AB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AC45)=1,0,IF(SUM($Z45:AC45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AC45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AD45)=1,0,IF(SUM($Z45:AD45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AD45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AE45)=1,0,IF(SUM($Z45:AE45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AE45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AF45)=1,0,IF(SUM($Z45:AF45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AF45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AG45)=1,0,IF(SUM($Z45:AG45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AG45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AH45)=1,0,IF(SUM($Z45:AH45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AH45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AI45)=1,0,IF(SUM($Z45:AI45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AI45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AJ45)=1,0,IF(SUM($Z45:AJ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AJ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AK45)=1,0,IF(SUM($Z45:AK45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AK45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AL45)=1,0,IF(SUM($Z45:AL45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AL45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AM45)=1,0,IF(SUM($Z45:AM45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AM45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AN45)=1,0,IF(SUM($Z45:AN45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AN45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AO45)=1,0,IF(SUM($Z45:AO45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AO45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AP45)=1,0,IF(SUM($Z45:AP45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AP45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AQ45)=1,0,IF(SUM($Z45:AQ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AQ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AR45)=1,0,IF(SUM($Z45:AR45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AR45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AS45)=1,0,IF(SUM($Z45:AS45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AS45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AT45)=1,0,IF(SUM($Z45:AT45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AT45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AU45)=1,0,IF(SUM($Z45:AU45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AU45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AV45)=1,0,IF(SUM($Z45:AV45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AV45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AW45)=1,0,IF(SUM($Z45:AW45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AW45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AX45)=1,0,IF(SUM($Z45:AX45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AX45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AY45)=1,0,IF(SUM($Z45:AY45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AY45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:AZ45)=1,0,IF(SUM($Z45:AZ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:AZ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BA45)=1,0,IF(SUM($Z45:BA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BB45)=1,0,IF(SUM($Z45:BB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BC45)=1,0,IF(SUM($Z45:BC45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BC45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BD45)=1,0,IF(SUM($Z45:BD45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BD45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BE45)=1,0,IF(SUM($Z45:BE45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BE45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BF45)=1,0,IF(SUM($Z45:BF45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BF45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BG45)=1,0,IF(SUM($Z45:BG45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BG45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BH45)=1,0,IF(SUM($Z45:BH45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BH45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BI45)=1,0,IF(SUM($Z45:BI45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BI45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BJ45)=1,0,IF(SUM($Z45:BJ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BJ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BK45)=1,0,IF(SUM($Z45:BK45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BK45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BL45)=1,0,IF(SUM($Z45:BL45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BL45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BM45)=1,0,IF(SUM($Z45:BM45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BM45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BN45)=1,0,IF(SUM($Z45:BN45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BN45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BO45)=1,0,IF(SUM($Z45:BO45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BO45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BP45)=1,0,IF(SUM($Z45:BP45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BP45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BQ45)=1,0,IF(SUM($Z45:BQ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BQ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BR45)=1,0,IF(SUM($Z45:BR45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BR45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BS45)=1,0,IF(SUM($Z45:BS45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BS45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BT45)=1,0,IF(SUM($Z45:BT45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BT45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BU45)=1,0,IF(SUM($Z45:BU45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BU45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BV45)=1,0,IF(SUM($Z45:BV45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BV45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BW45)=1,0,IF(SUM($Z45:BW45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BW45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BX45)=1,0,IF(SUM($Z45:BX45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BX45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BY45)=1,0,IF(SUM($Z45:BY45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BY45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:BZ45)=1,0,IF(SUM($Z45:BZ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:BZ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CA45)=1,0,IF(SUM($Z45:CA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CB45)=1,0,IF(SUM($Z45:CB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CC45)=1,0,IF(SUM($Z45:CC45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CC45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CD45)=1,0,IF(SUM($Z45:CD45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CD45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CE45)=1,0,IF(SUM($Z45:CE45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CE45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CF45)=1,0,IF(SUM($Z45:CF45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CF45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CG45)=1,0,IF(SUM($Z45:CG45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CG45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CH45)=1,0,IF(SUM($Z45:CH45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CH45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CI45)=1,0,IF(SUM($Z45:CI45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CI45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CJ45)=1,0,IF(SUM($Z45:CJ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CJ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CK45)=1,0,IF(SUM($Z45:CK45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CK45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CL45)=1,0,IF(SUM($Z45:CL45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CL45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CM45)=1,0,IF(SUM($Z45:CM45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CM45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CN45)=1,0,IF(SUM($Z45:CN45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CN45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CO45)=1,0,IF(SUM($Z45:CO45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CO45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CP45)=1,0,IF(SUM($Z45:CP45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CP45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CQ45)=1,0,IF(SUM($Z45:CQ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CQ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CR45)=1,0,IF(SUM($Z45:CR45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CR45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CS45)=1,0,IF(SUM($Z45:CS45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CS45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CT45)=1,0,IF(SUM($Z45:CT45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CT45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(OR(CV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CU45)=1,0,IF(SUM($Z45:CU45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CU45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(OR(CW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CV45)=1,0,IF(SUM($Z45:CV45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CV45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(OR(CX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CW45)=1,0,IF(SUM($Z45:CW45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CW45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(OR(CY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CX45)=1,0,IF(SUM($Z45:CX45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CX45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(OR(CZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CY45)=1,0,IF(SUM($Z45:CY45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CY45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(OR(DA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:CZ45)=1,0,IF(SUM($Z45:CZ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:CZ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(OR(DB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DA45)=1,0,IF(SUM($Z45:DA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(OR(DC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DB45)=1,0,IF(SUM($Z45:DB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(OR(DD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DC45)=1,0,IF(SUM($Z45:DC45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DC45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(OR(DE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DD45)=1,0,IF(SUM($Z45:DD45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DD45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(OR(DF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DE45)=1,0,IF(SUM($Z45:DE45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DE45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(OR(DG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DF45)=1,0,IF(SUM($Z45:DF45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DF45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(OR(DH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DG45)=1,0,IF(SUM($Z45:DG45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DG45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(OR(DI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DH45)=1,0,IF(SUM($Z45:DH45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DH45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(OR(DJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DI45)=1,0,IF(SUM($Z45:DI45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DI45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(OR(DK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DJ45)=1,0,IF(SUM($Z45:DJ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DJ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(OR(DL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DK45)=1,0,IF(SUM($Z45:DK45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DK45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(OR(DM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DL45)=1,0,IF(SUM($Z45:DL45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DL45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(OR(DN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DM45)=1,0,IF(SUM($Z45:DM45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DM45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(OR(DO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DN45)=1,0,IF(SUM($Z45:DN45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DN45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(OR(DP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DO45)=1,0,IF(SUM($Z45:DO45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DO45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(OR(DQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DP45)=1,0,IF(SUM($Z45:DP45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DP45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(OR(DR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DQ45)=1,0,IF(SUM($Z45:DQ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DQ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(OR(DS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DR45)=1,0,IF(SUM($Z45:DR45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DR45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(OR(DT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DS45)=1,0,IF(SUM($Z45:DS45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DS45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(OR(DU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DT45)=1,0,IF(SUM($Z45:DT45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DT45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(OR(DV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DU45)=1,0,IF(SUM($Z45:DU45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DU45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(OR(DW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DV45)=1,0,IF(SUM($Z45:DV45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DV45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(OR(DX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DW45)=1,0,IF(SUM($Z45:DW45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DW45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(OR(DY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DX45)=1,0,IF(SUM($Z45:DX45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DX45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(OR(DZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DY45)=1,0,IF(SUM($Z45:DY45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DY45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(OR(EA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:DZ45)=1,0,IF(SUM($Z45:DZ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:DZ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(OR(EB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EA45)=1,0,IF(SUM($Z45:EA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(OR(EC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EB45)=1,0,IF(SUM($Z45:EB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(OR(ED$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EC45)=1,0,IF(SUM($Z45:EC45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EC45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(OR(EE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:ED45)=1,0,IF(SUM($Z45:ED45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:ED45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(OR(EF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EE45)=1,0,IF(SUM($Z45:EE45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EE45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(OR(EG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EF45)=1,0,IF(SUM($Z45:EF45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EF45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(OR(EH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EG45)=1,0,IF(SUM($Z45:EG45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EG45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(OR(EI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EH45)=1,0,IF(SUM($Z45:EH45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EH45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(OR(EJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EI45)=1,0,IF(SUM($Z45:EI45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EI45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(OR(EK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EJ45)=1,0,IF(SUM($Z45:EJ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EJ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(OR(EL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EK45)=1,0,IF(SUM($Z45:EK45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EK45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(OR(EM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EL45)=1,0,IF(SUM($Z45:EL45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EL45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(OR(EN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EM45)=1,0,IF(SUM($Z45:EM45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EM45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(OR(EO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EN45)=1,0,IF(SUM($Z45:EN45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EN45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(OR(EP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EO45)=1,0,IF(SUM($Z45:EO45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EO45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(OR(EQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EP45)=1,0,IF(SUM($Z45:EP45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EP45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(OR(ER$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EQ45)=1,0,IF(SUM($Z45:EQ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EQ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(OR(ES$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:ER45)=1,0,IF(SUM($Z45:ER45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:ER45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(OR(ET$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:ES45)=1,0,IF(SUM($Z45:ES45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:ES45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(OR(EU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:ET45)=1,0,IF(SUM($Z45:ET45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:ET45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(OR(EV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EU45)=1,0,IF(SUM($Z45:EU45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EU45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(OR(EW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EV45)=1,0,IF(SUM($Z45:EV45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EV45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(OR(EX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EW45)=1,0,IF(SUM($Z45:EW45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EW45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(OR(EY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EX45)=1,0,IF(SUM($Z45:EX45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EX45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(OR(EZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EY45)=1,0,IF(SUM($Z45:EY45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EY45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(OR(FA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:EZ45)=1,0,IF(SUM($Z45:EZ45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:EZ45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(OR(FB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:FA45)=1,0,IF(SUM($Z45:FA45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:FA45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(OR(FC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z45:FB45)=1,0,IF(SUM($Z45:FB45)+1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z45:FB45),1/INT(360*IF(OR($Q45=0,$Q45=\"\"),1,$Q45)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$44","v":"кол-во лет // %"},null,null,"*",null,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF(AND($X46>=0,$X46<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$FD46)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:Z46)=1,0,IF(SUM($Z46:Z46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:Z46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AA46)=1,0,IF(SUM($Z46:AA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AB46)=1,0,IF(SUM($Z46:AB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AC46)=1,0,IF(SUM($Z46:AC46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AC46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AD46)=1,0,IF(SUM($Z46:AD46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AD46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AE46)=1,0,IF(SUM($Z46:AE46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AE46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AF46)=1,0,IF(SUM($Z46:AF46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AF46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AG46)=1,0,IF(SUM($Z46:AG46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AG46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AH46)=1,0,IF(SUM($Z46:AH46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AH46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AI46)=1,0,IF(SUM($Z46:AI46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AI46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AJ46)=1,0,IF(SUM($Z46:AJ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AJ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AK46)=1,0,IF(SUM($Z46:AK46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AK46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AL46)=1,0,IF(SUM($Z46:AL46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AL46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8.3333333333333329E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AM46)=1,0,IF(SUM($Z46:AM46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AM46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AN46)=1,0,IF(SUM($Z46:AN46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AN46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AO46)=1,0,IF(SUM($Z46:AO46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AO46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AP46)=1,0,IF(SUM($Z46:AP46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AP46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AQ46)=1,0,IF(SUM($Z46:AQ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AQ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AR46)=1,0,IF(SUM($Z46:AR46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AR46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AS46)=1,0,IF(SUM($Z46:AS46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AS46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AT46)=1,0,IF(SUM($Z46:AT46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AT46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AU46)=1,0,IF(SUM($Z46:AU46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AU46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AV46)=1,0,IF(SUM($Z46:AV46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AV46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AW46)=1,0,IF(SUM($Z46:AW46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AW46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AX46)=1,0,IF(SUM($Z46:AX46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AX46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AY46)=1,0,IF(SUM($Z46:AY46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AY46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:AZ46)=1,0,IF(SUM($Z46:AZ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:AZ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BA46)=1,0,IF(SUM($Z46:BA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BB46)=1,0,IF(SUM($Z46:BB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BC46)=1,0,IF(SUM($Z46:BC46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BC46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BD46)=1,0,IF(SUM($Z46:BD46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BD46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BE46)=1,0,IF(SUM($Z46:BE46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BE46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BF46)=1,0,IF(SUM($Z46:BF46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BF46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BG46)=1,0,IF(SUM($Z46:BG46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BG46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BH46)=1,0,IF(SUM($Z46:BH46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BH46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BI46)=1,0,IF(SUM($Z46:BI46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BI46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BJ46)=1,0,IF(SUM($Z46:BJ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BJ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BK46)=1,0,IF(SUM($Z46:BK46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BK46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BL46)=1,0,IF(SUM($Z46:BL46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BL46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BM46)=1,0,IF(SUM($Z46:BM46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BM46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BN46)=1,0,IF(SUM($Z46:BN46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BN46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BO46)=1,0,IF(SUM($Z46:BO46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BO46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BP46)=1,0,IF(SUM($Z46:BP46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BP46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BQ46)=1,0,IF(SUM($Z46:BQ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BQ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BR46)=1,0,IF(SUM($Z46:BR46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BR46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BS46)=1,0,IF(SUM($Z46:BS46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BS46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BT46)=1,0,IF(SUM($Z46:BT46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BT46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BU46)=1,0,IF(SUM($Z46:BU46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BU46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BV46)=1,0,IF(SUM($Z46:BV46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BV46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BW46)=1,0,IF(SUM($Z46:BW46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BW46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BX46)=1,0,IF(SUM($Z46:BX46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BX46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BY46)=1,0,IF(SUM($Z46:BY46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BY46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:BZ46)=1,0,IF(SUM($Z46:BZ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:BZ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CA46)=1,0,IF(SUM($Z46:CA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CB46)=1,0,IF(SUM($Z46:CB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CC46)=1,0,IF(SUM($Z46:CC46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CC46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CD46)=1,0,IF(SUM($Z46:CD46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CD46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CE46)=1,0,IF(SUM($Z46:CE46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CE46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CF46)=1,0,IF(SUM($Z46:CF46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CF46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CG46)=1,0,IF(SUM($Z46:CG46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CG46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CH46)=1,0,IF(SUM($Z46:CH46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CH46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CI46)=1,0,IF(SUM($Z46:CI46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CI46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CJ46)=1,0,IF(SUM($Z46:CJ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CJ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CK46)=1,0,IF(SUM($Z46:CK46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CK46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CL46)=1,0,IF(SUM($Z46:CL46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CL46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CM46)=1,0,IF(SUM($Z46:CM46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CM46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CN46)=1,0,IF(SUM($Z46:CN46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CN46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CO46)=1,0,IF(SUM($Z46:CO46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CO46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CP46)=1,0,IF(SUM($Z46:CP46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CP46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CQ46)=1,0,IF(SUM($Z46:CQ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CQ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CR46)=1,0,IF(SUM($Z46:CR46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CR46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CS46)=1,0,IF(SUM($Z46:CS46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CS46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CT46)=1,0,IF(SUM($Z46:CT46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CT46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(OR(CV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CU46)=1,0,IF(SUM($Z46:CU46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CU46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(OR(CW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CV46)=1,0,IF(SUM($Z46:CV46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CV46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(OR(CX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CW46)=1,0,IF(SUM($Z46:CW46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CW46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(OR(CY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CX46)=1,0,IF(SUM($Z46:CX46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CX46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(OR(CZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CY46)=1,0,IF(SUM($Z46:CY46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CY46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(OR(DA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:CZ46)=1,0,IF(SUM($Z46:CZ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:CZ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(OR(DB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DA46)=1,0,IF(SUM($Z46:DA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(OR(DC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DB46)=1,0,IF(SUM($Z46:DB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(OR(DD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DC46)=1,0,IF(SUM($Z46:DC46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DC46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(OR(DE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DD46)=1,0,IF(SUM($Z46:DD46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DD46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(OR(DF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DE46)=1,0,IF(SUM($Z46:DE46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DE46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(OR(DG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DF46)=1,0,IF(SUM($Z46:DF46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DF46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(OR(DH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DG46)=1,0,IF(SUM($Z46:DG46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DG46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(OR(DI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DH46)=1,0,IF(SUM($Z46:DH46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DH46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(OR(DJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DI46)=1,0,IF(SUM($Z46:DI46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DI46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(OR(DK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DJ46)=1,0,IF(SUM($Z46:DJ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DJ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(OR(DL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DK46)=1,0,IF(SUM($Z46:DK46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DK46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(OR(DM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DL46)=1,0,IF(SUM($Z46:DL46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DL46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(OR(DN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DM46)=1,0,IF(SUM($Z46:DM46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DM46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(OR(DO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DN46)=1,0,IF(SUM($Z46:DN46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DN46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(OR(DP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DO46)=1,0,IF(SUM($Z46:DO46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DO46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(OR(DQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DP46)=1,0,IF(SUM($Z46:DP46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DP46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(OR(DR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DQ46)=1,0,IF(SUM($Z46:DQ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DQ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(OR(DS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DR46)=1,0,IF(SUM($Z46:DR46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DR46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(OR(DT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DS46)=1,0,IF(SUM($Z46:DS46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DS46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(OR(DU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DT46)=1,0,IF(SUM($Z46:DT46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DT46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(OR(DV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DU46)=1,0,IF(SUM($Z46:DU46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DU46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(OR(DW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DV46)=1,0,IF(SUM($Z46:DV46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DV46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(OR(DX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DW46)=1,0,IF(SUM($Z46:DW46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DW46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(OR(DY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DX46)=1,0,IF(SUM($Z46:DX46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DX46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(OR(DZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DY46)=1,0,IF(SUM($Z46:DY46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DY46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(OR(EA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:DZ46)=1,0,IF(SUM($Z46:DZ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:DZ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(OR(EB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EA46)=1,0,IF(SUM($Z46:EA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(OR(EC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EB46)=1,0,IF(SUM($Z46:EB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(OR(ED$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EC46)=1,0,IF(SUM($Z46:EC46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EC46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(OR(EE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:ED46)=1,0,IF(SUM($Z46:ED46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:ED46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(OR(EF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EE46)=1,0,IF(SUM($Z46:EE46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EE46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(OR(EG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EF46)=1,0,IF(SUM($Z46:EF46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EF46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(OR(EH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EG46)=1,0,IF(SUM($Z46:EG46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EG46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(OR(EI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EH46)=1,0,IF(SUM($Z46:EH46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EH46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(OR(EJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EI46)=1,0,IF(SUM($Z46:EI46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EI46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(OR(EK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EJ46)=1,0,IF(SUM($Z46:EJ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EJ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(OR(EL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EK46)=1,0,IF(SUM($Z46:EK46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EK46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(OR(EM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EL46)=1,0,IF(SUM($Z46:EL46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EL46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(OR(EN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EM46)=1,0,IF(SUM($Z46:EM46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EM46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(OR(EO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EN46)=1,0,IF(SUM($Z46:EN46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EN46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(OR(EP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EO46)=1,0,IF(SUM($Z46:EO46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EO46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(OR(EQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EP46)=1,0,IF(SUM($Z46:EP46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EP46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(OR(ER$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EQ46)=1,0,IF(SUM($Z46:EQ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EQ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(OR(ES$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:ER46)=1,0,IF(SUM($Z46:ER46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:ER46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(OR(ET$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:ES46)=1,0,IF(SUM($Z46:ES46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:ES46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(OR(EU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:ET46)=1,0,IF(SUM($Z46:ET46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:ET46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(OR(EV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EU46)=1,0,IF(SUM($Z46:EU46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EU46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(OR(EW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EV46)=1,0,IF(SUM($Z46:EV46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EV46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(OR(EX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EW46)=1,0,IF(SUM($Z46:EW46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EW46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(OR(EY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EX46)=1,0,IF(SUM($Z46:EX46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EX46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(OR(EZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EY46)=1,0,IF(SUM($Z46:EY46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EY46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(OR(FA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:EZ46)=1,0,IF(SUM($Z46:EZ46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:EZ46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(OR(FB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:FA46)=1,0,IF(SUM($Z46:FA46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:FA46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(OR(FC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z46:FB46)=1,0,IF(SUM($Z46:FB46)+1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z46:FB46),1/INT(360*IF(OR($Q46=0,$Q46=\"\"),1,$Q46)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Обратное распределение амортизации"]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Обратное распределение амортизации"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(X50=X44,0,1)","v":0},null,null,null,{"$f":"SUM($Z50:$FD50)","v":0.99166666666666559},null,null,{"$f":"SUMIFS($Z44:$FD44,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z44:$FD44,$Z$2:$FD$2,AM$15)","v":0},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIFS($Z44:$FD44,$Z$2:$FD$2,CY$15)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H49","v":"Обратное распределение амортизации"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(X51=X45,0,1)","v":0},null,null,null,{"$f":"SUM($Z51:$FD51)","v":1},null,null,{"$f":"SUMIFS($Z45:$FD45,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z45:$FD45,$Z$2:$FD$2,AM$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z45:$FD45,$Z$2:$FD$2,CY$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H49","v":"Обратное распределение амортизации"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(X52=X46,0,1)","v":0},null,null,null,{"$f":"SUM($Z52:$FD52)","v":1},null,null,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,AM$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,CY$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z55:$FD55)","v":29000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA59))","v":0},0,0,0,250000,250000,250000,250000,250000,250000,250000,250000,{"$f":"IF(AM$11=\"\",0,SUM(AM56:AM59))","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,{"$f":"IF(CY$11=\"\",0,SUM(CY56:CY59))","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H55","v":"Амортизация"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z56:$FD56)","v":29000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA38:AA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA38:AB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA38:AC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA38:AD38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA38:AE38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA38:AF38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA38:AG38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA38:AH38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA38:AI38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA38:AJ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA38:AK38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA38:AL38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA38:AM38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA38:AN38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA38:AO38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA38:AP38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA38:AQ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA38:AR38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA38:AS38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA38:AT38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA38:AU38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA38:AV38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA38:AW38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA38:AX38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA38:AY38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA38:AZ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA38:BA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA38:BB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA38:BC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA38:BD38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA38:BE38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA38:BF38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA38:BG38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA38:BH38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA38:BI38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA38:BJ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA38:BK38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA38:BL38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA38:BM38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA38:BN38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA38:BO38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA38:BP38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA38:BQ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA38:BR38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA38:BS38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA38:BT38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA38:BU38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA38:BV38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA38:BW38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA38:BX38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA38:BY38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA38:BZ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA38:CA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA38:CB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA38:CC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA38:CD38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA38:CE38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA38:CF38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA38:CG38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA38:CH38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA38:CI38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA38:CJ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA38:CK38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA38:CL38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA38:CM38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA38:CN38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA38:CO38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA38:CP38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA38:CQ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA38:CR38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA38:CS38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA38:CT38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA38:CU38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA38:CV38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA38:CW38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA38:CX38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA38:CY38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA38:CZ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA38:DA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA38:DB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA38:DC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA38:DD38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA38:DE38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA38:DF38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA38:DG38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA38:DH38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA38:DI38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA38:DJ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA38:DK38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA38:DL38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA38:DM38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA38:DN38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA38:DO38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA38:DP38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA38:DQ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA38:DR38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA38:DS38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA38:DT38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA38:DU38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA38:DV38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA38:DW38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA38:DX38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA38:DY38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA38:DZ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA38:EA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA38:EB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA38:EC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA38:ED38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA38:EE38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA38:EF38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA38:EG38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA38:EH38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA38:EI38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA38:EJ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA38:EK38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA38:EL38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA38:EM38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA38:EN38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA38:EO38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA38:EP38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250000},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA38:EQ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA38:ER38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA38:ES38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA38:ET38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA38:EU38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA38:EV38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA38:EW38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA38:EX38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA38:EY38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA38:EZ38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA38:FA38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA38:FB38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA38:FC38,INDIRECT(ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A50,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H55","v":"Амортизация"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z57:$FD57)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA39:AA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA39:AB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA39:AC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA39:AD39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA39:AE39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA39:AF39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA39:AG39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA39:AH39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA39:AI39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA39:AJ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA39:AK39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA39:AL39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA39:AM39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA39:AN39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA39:AO39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA39:AP39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA39:AQ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA39:AR39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA39:AS39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA39:AT39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA39:AU39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA39:AV39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA39:AW39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA39:AX39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA39:AY39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA39:AZ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA39:BA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA39:BB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA39:BC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA39:BD39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA39:BE39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA39:BF39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA39:BG39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA39:BH39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA39:BI39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA39:BJ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA39:BK39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA39:BL39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA39:BM39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA39:BN39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA39:BO39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA39:BP39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA39:BQ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA39:BR39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA39:BS39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA39:BT39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA39:BU39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA39:BV39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA39:BW39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA39:BX39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA39:BY39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA39:BZ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA39:CA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA39:CB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA39:CC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA39:CD39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA39:CE39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA39:CF39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA39:CG39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA39:CH39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA39:CI39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA39:CJ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA39:CK39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA39:CL39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA39:CM39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA39:CN39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA39:CO39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA39:CP39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA39:CQ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA39:CR39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA39:CS39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA39:CT39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA39:CU39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA39:CV39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA39:CW39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA39:CX39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA39:CY39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA39:CZ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA39:DA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA39:DB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA39:DC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA39:DD39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA39:DE39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA39:DF39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA39:DG39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA39:DH39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA39:DI39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA39:DJ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA39:DK39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA39:DL39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA39:DM39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA39:DN39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA39:DO39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA39:DP39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA39:DQ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA39:DR39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA39:DS39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA39:DT39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA39:DU39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA39:DV39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA39:DW39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA39:DX39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA39:DY39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA39:DZ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA39:EA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA39:EB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA39:EC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA39:ED39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA39:EE39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA39:EF39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA39:EG39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA39:EH39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA39:EI39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA39:EJ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA39:EK39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA39:EL39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA39:EM39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA39:EN39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA39:EO39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA39:EP39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA39:EQ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA39:ER39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA39:ES39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA39:ET39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA39:EU39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA39:EV39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA39:EW39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA39:EX39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA39:EY39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA39:EZ39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA39:FA39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA39:FB39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA39:FC39,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H55","v":"Амортизация"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z58:$FD58)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA40:AA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA40:AB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA40:AC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA40:AD40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA40:AE40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA40:AF40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA40:AG40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA40:AH40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA40:AI40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA40:AJ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA40:AK40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA40:AL40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA40:AM40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA40:AN40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA40:AO40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA40:AP40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA40:AQ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA40:AR40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA40:AS40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA40:AT40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA40:AU40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA40:AV40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA40:AW40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA40:AX40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA40:AY40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA40:AZ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA40:BA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA40:BB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA40:BC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA40:BD40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA40:BE40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA40:BF40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA40:BG40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA40:BH40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA40:BI40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA40:BJ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA40:BK40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA40:BL40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA40:BM40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA40:BN40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA40:BO40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA40:BP40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA40:BQ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA40:BR40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA40:BS40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA40:BT40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA40:BU40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA40:BV40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA40:BW40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA40:BX40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA40:BY40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA40:BZ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA40:CA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA40:CB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA40:CC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA40:CD40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA40:CE40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA40:CF40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA40:CG40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA40:CH40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA40:CI40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA40:CJ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA40:CK40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA40:CL40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA40:CM40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA40:CN40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA40:CO40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA40:CP40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA40:CQ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA40:CR40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA40:CS40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA40:CT40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA40:CU40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA40:CV40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA40:CW40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA40:CX40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA40:CY40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA40:CZ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA40:DA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA40:DB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA40:DC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA40:DD40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA40:DE40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA40:DF40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA40:DG40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA40:DH40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA40:DI40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA40:DJ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA40:DK40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA40:DL40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA40:DM40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA40:DN40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA40:DO40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA40:DP40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA40:DQ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA40:DR40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA40:DS40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA40:DT40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA40:DU40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA40:DV40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA40:DW40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA40:DX40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA40:DY40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA40:DZ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA40:EA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA40:EB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA40:EC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA40:ED40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA40:EE40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA40:EF40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA40:EG40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA40:EH40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA40:EI40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA40:EJ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA40:EK40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA40:EL40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA40:EM40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA40:EN40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA40:EO40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA40:EP40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA40:EQ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA40:ER40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA40:ES40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA40:ET40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA40:EU40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA40:EV40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA40:EW40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA40:EX40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA40:EY40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA40:EZ40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA40:FA40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA40:FB40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA40:FC40,INDIRECT(ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A52,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X61-($X37-$X55))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z61:$FD61,$Z$2:$FD$2,Periods!$Q$18)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA62:AA65))","v":0},0,0,30000000,29750000,29500000,29250000,29000000,28750000,28500000,28250000,28000000,{"$f":"IF(AM$11=\"\",0,SUM(AM62:AM65))","v":27750000},27500000,27250000,27000000,26750000,26500000,26250000,26000000,25750000,25500000,25250000,25000000,24750000,24500000,24250000,24000000,23750000,23500000,23250000,23000000,22750000,22500000,22250000,22000000,21750000,21500000,21250000,21000000,20750000,20500000,20250000,20000000,19750000,19500000,19250000,19000000,18750000,18500000,18250000,18000000,17750000,17500000,17250000,17000000,16750000,16500000,16250000,16000000,15750000,15500000,15250000,15000000,14750000,14500000,14250000,14000000,13750000,13500000,13250000,13000000,12750000,12500000,12250000,12000000,{"$f":"IF(CY$11=\"\",0,SUM(CY62:CY65))","v":11750000},11500000,11250000,11000000,10750000,10500000,10250000,10000000,9750000,9500000,9250000,9000000,8750000,8500000,8250000,8000000,7750000,7500000,7250000,7000000,6750000,6500000,6250000,6000000,5750000,5500000,5250000,5000000,4750000,4500000,4250000,4000000,3750000,3500000,3250000,3000000,2750000,2500000,2250000,2000000,1750000,1500000,1250000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Внеоборотные активы"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X62-($X38-$X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z62:$FD62,$Z$2:$FD$2,Periods!$Q$18)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z38:AA38)-SUM($Z56:AA56))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z38:AB38)-SUM($Z56:AB56))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z38:AC38)-SUM($Z56:AC56))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z38:AD38)-SUM($Z56:AD56))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUM($Z38:AE38)-SUM($Z56:AE56))","v":29750000},{"$f":"IF(AF$11=\"\",0,SUM($Z38:AF38)-SUM($Z56:AF56))","v":29500000},{"$f":"IF(AG$11=\"\",0,SUM($Z38:AG38)-SUM($Z56:AG56))","v":29250000},{"$f":"IF(AH$11=\"\",0,SUM($Z38:AH38)-SUM($Z56:AH56))","v":29000000},{"$f":"IF(AI$11=\"\",0,SUM($Z38:AI38)-SUM($Z56:AI56))","v":28750000},{"$f":"IF(AJ$11=\"\",0,SUM($Z38:AJ38)-SUM($Z56:AJ56))","v":28500000},{"$f":"IF(AK$11=\"\",0,SUM($Z38:AK38)-SUM($Z56:AK56))","v":28250000},{"$f":"IF(AL$11=\"\",0,SUM($Z38:AL38)-SUM($Z56:AL56))","v":28000000},{"$f":"IF(AM$11=\"\",0,SUM($Z38:AM38)-SUM($Z56:AM56))","v":27750000},{"$f":"IF(AN$11=\"\",0,SUM($Z38:AN38)-SUM($Z56:AN56))","v":27500000},{"$f":"IF(AO$11=\"\",0,SUM($Z38:AO38)-SUM($Z56:AO56))","v":27250000},{"$f":"IF(AP$11=\"\",0,SUM($Z38:AP38)-SUM($Z56:AP56))","v":27000000},{"$f":"IF(AQ$11=\"\",0,SUM($Z38:AQ38)-SUM($Z56:AQ56))","v":26750000},{"$f":"IF(AR$11=\"\",0,SUM($Z38:AR38)-SUM($Z56:AR56))","v":26500000},{"$f":"IF(AS$11=\"\",0,SUM($Z38:AS38)-SUM($Z56:AS56))","v":26250000},{"$f":"IF(AT$11=\"\",0,SUM($Z38:AT38)-SUM($Z56:AT56))","v":26000000},{"$f":"IF(AU$11=\"\",0,SUM($Z38:AU38)-SUM($Z56:AU56))","v":25750000},{"$f":"IF(AV$11=\"\",0,SUM($Z38:AV38)-SUM($Z56:AV56))","v":25500000},{"$f":"IF(AW$11=\"\",0,SUM($Z38:AW38)-SUM($Z56:AW56))","v":25250000},{"$f":"IF(AX$11=\"\",0,SUM($Z38:AX38)-SUM($Z56:AX56))","v":25000000},{"$f":"IF(AY$11=\"\",0,SUM($Z38:AY38)-SUM($Z56:AY56))","v":24750000},{"$f":"IF(AZ$11=\"\",0,SUM($Z38:AZ38)-SUM($Z56:AZ56))","v":24500000},{"$f":"IF(BA$11=\"\",0,SUM($Z38:BA38)-SUM($Z56:BA56))","v":24250000},{"$f":"IF(BB$11=\"\",0,SUM($Z38:BB38)-SUM($Z56:BB56))","v":24000000},{"$f":"IF(BC$11=\"\",0,SUM($Z38:BC38)-SUM($Z56:BC56))","v":23750000},{"$f":"IF(BD$11=\"\",0,SUM($Z38:BD38)-SUM($Z56:BD56))","v":23500000},{"$f":"IF(BE$11=\"\",0,SUM($Z38:BE38)-SUM($Z56:BE56))","v":23250000},{"$f":"IF(BF$11=\"\",0,SUM($Z38:BF38)-SUM($Z56:BF56))","v":23000000},{"$f":"IF(BG$11=\"\",0,SUM($Z38:BG38)-SUM($Z56:BG56))","v":22750000},{"$f":"IF(BH$11=\"\",0,SUM($Z38:BH38)-SUM($Z56:BH56))","v":22500000},{"$f":"IF(BI$11=\"\",0,SUM($Z38:BI38)-SUM($Z56:BI56))","v":22250000},{"$f":"IF(BJ$11=\"\",0,SUM($Z38:BJ38)-SUM($Z56:BJ56))","v":22000000},{"$f":"IF(BK$11=\"\",0,SUM($Z38:BK38)-SUM($Z56:BK56))","v":21750000},{"$f":"IF(BL$11=\"\",0,SUM($Z38:BL38)-SUM($Z56:BL56))","v":21500000},{"$f":"IF(BM$11=\"\",0,SUM($Z38:BM38)-SUM($Z56:BM56))","v":21250000},{"$f":"IF(BN$11=\"\",0,SUM($Z38:BN38)-SUM($Z56:BN56))","v":21000000},{"$f":"IF(BO$11=\"\",0,SUM($Z38:BO38)-SUM($Z56:BO56))","v":20750000},{"$f":"IF(BP$11=\"\",0,SUM($Z38:BP38)-SUM($Z56:BP56))","v":20500000},{"$f":"IF(BQ$11=\"\",0,SUM($Z38:BQ38)-SUM($Z56:BQ56))","v":20250000},{"$f":"IF(BR$11=\"\",0,SUM($Z38:BR38)-SUM($Z56:BR56))","v":20000000},{"$f":"IF(BS$11=\"\",0,SUM($Z38:BS38)-SUM($Z56:BS56))","v":19750000},{"$f":"IF(BT$11=\"\",0,SUM($Z38:BT38)-SUM($Z56:BT56))","v":19500000},{"$f":"IF(BU$11=\"\",0,SUM($Z38:BU38)-SUM($Z56:BU56))","v":19250000},{"$f":"IF(BV$11=\"\",0,SUM($Z38:BV38)-SUM($Z56:BV56))","v":19000000},{"$f":"IF(BW$11=\"\",0,SUM($Z38:BW38)-SUM($Z56:BW56))","v":18750000},{"$f":"IF(BX$11=\"\",0,SUM($Z38:BX38)-SUM($Z56:BX56))","v":18500000},{"$f":"IF(BY$11=\"\",0,SUM($Z38:BY38)-SUM($Z56:BY56))","v":18250000},{"$f":"IF(BZ$11=\"\",0,SUM($Z38:BZ38)-SUM($Z56:BZ56))","v":18000000},{"$f":"IF(CA$11=\"\",0,SUM($Z38:CA38)-SUM($Z56:CA56))","v":17750000},{"$f":"IF(CB$11=\"\",0,SUM($Z38:CB38)-SUM($Z56:CB56))","v":17500000},{"$f":"IF(CC$11=\"\",0,SUM($Z38:CC38)-SUM($Z56:CC56))","v":17250000},{"$f":"IF(CD$11=\"\",0,SUM($Z38:CD38)-SUM($Z56:CD56))","v":17000000},{"$f":"IF(CE$11=\"\",0,SUM($Z38:CE38)-SUM($Z56:CE56))","v":16750000},{"$f":"IF(CF$11=\"\",0,SUM($Z38:CF38)-SUM($Z56:CF56))","v":16500000},{"$f":"IF(CG$11=\"\",0,SUM($Z38:CG38)-SUM($Z56:CG56))","v":16250000},{"$f":"IF(CH$11=\"\",0,SUM($Z38:CH38)-SUM($Z56:CH56))","v":16000000},{"$f":"IF(CI$11=\"\",0,SUM($Z38:CI38)-SUM($Z56:CI56))","v":15750000},{"$f":"IF(CJ$11=\"\",0,SUM($Z38:CJ38)-SUM($Z56:CJ56))","v":15500000},{"$f":"IF(CK$11=\"\",0,SUM($Z38:CK38)-SUM($Z56:CK56))","v":15250000},{"$f":"IF(CL$11=\"\",0,SUM($Z38:CL38)-SUM($Z56:CL56))","v":15000000},{"$f":"IF(CM$11=\"\",0,SUM($Z38:CM38)-SUM($Z56:CM56))","v":14750000},{"$f":"IF(CN$11=\"\",0,SUM($Z38:CN38)-SUM($Z56:CN56))","v":14500000},{"$f":"IF(CO$11=\"\",0,SUM($Z38:CO38)-SUM($Z56:CO56))","v":14250000},{"$f":"IF(CP$11=\"\",0,SUM($Z38:CP38)-SUM($Z56:CP56))","v":14000000},{"$f":"IF(CQ$11=\"\",0,SUM($Z38:CQ38)-SUM($Z56:CQ56))","v":13750000},{"$f":"IF(CR$11=\"\",0,SUM($Z38:CR38)-SUM($Z56:CR56))","v":13500000},{"$f":"IF(CS$11=\"\",0,SUM($Z38:CS38)-SUM($Z56:CS56))","v":13250000},{"$f":"IF(CT$11=\"\",0,SUM($Z38:CT38)-SUM($Z56:CT56))","v":13000000},{"$f":"IF(CU$11=\"\",0,SUM($Z38:CU38)-SUM($Z56:CU56))","v":12750000},{"$f":"IF(CV$11=\"\",0,SUM($Z38:CV38)-SUM($Z56:CV56))","v":12500000},{"$f":"IF(CW$11=\"\",0,SUM($Z38:CW38)-SUM($Z56:CW56))","v":12250000},{"$f":"IF(CX$11=\"\",0,SUM($Z38:CX38)-SUM($Z56:CX56))","v":12000000},{"$f":"IF(CY$11=\"\",0,SUM($Z38:CY38)-SUM($Z56:CY56))","v":11750000},{"$f":"IF(CZ$11=\"\",0,SUM($Z38:CZ38)-SUM($Z56:CZ56))","v":11500000},{"$f":"IF(DA$11=\"\",0,SUM($Z38:DA38)-SUM($Z56:DA56))","v":11250000},{"$f":"IF(DB$11=\"\",0,SUM($Z38:DB38)-SUM($Z56:DB56))","v":11000000},{"$f":"IF(DC$11=\"\",0,SUM($Z38:DC38)-SUM($Z56:DC56))","v":10750000},{"$f":"IF(DD$11=\"\",0,SUM($Z38:DD38)-SUM($Z56:DD56))","v":10500000},{"$f":"IF(DE$11=\"\",0,SUM($Z38:DE38)-SUM($Z56:DE56))","v":10250000},{"$f":"IF(DF$11=\"\",0,SUM($Z38:DF38)-SUM($Z56:DF56))","v":10000000},{"$f":"IF(DG$11=\"\",0,SUM($Z38:DG38)-SUM($Z56:DG56))","v":9750000},{"$f":"IF(DH$11=\"\",0,SUM($Z38:DH38)-SUM($Z56:DH56))","v":9500000},{"$f":"IF(DI$11=\"\",0,SUM($Z38:DI38)-SUM($Z56:DI56))","v":9250000},{"$f":"IF(DJ$11=\"\",0,SUM($Z38:DJ38)-SUM($Z56:DJ56))","v":9000000},{"$f":"IF(DK$11=\"\",0,SUM($Z38:DK38)-SUM($Z56:DK56))","v":8750000},{"$f":"IF(DL$11=\"\",0,SUM($Z38:DL38)-SUM($Z56:DL56))","v":8500000},{"$f":"IF(DM$11=\"\",0,SUM($Z38:DM38)-SUM($Z56:DM56))","v":8250000},{"$f":"IF(DN$11=\"\",0,SUM($Z38:DN38)-SUM($Z56:DN56))","v":8000000},{"$f":"IF(DO$11=\"\",0,SUM($Z38:DO38)-SUM($Z56:DO56))","v":7750000},{"$f":"IF(DP$11=\"\",0,SUM($Z38:DP38)-SUM($Z56:DP56))","v":7500000},{"$f":"IF(DQ$11=\"\",0,SUM($Z38:DQ38)-SUM($Z56:DQ56))","v":7250000},{"$f":"IF(DR$11=\"\",0,SUM($Z38:DR38)-SUM($Z56:DR56))","v":7000000},{"$f":"IF(DS$11=\"\",0,SUM($Z38:DS38)-SUM($Z56:DS56))","v":6750000},{"$f":"IF(DT$11=\"\",0,SUM($Z38:DT38)-SUM($Z56:DT56))","v":6500000},{"$f":"IF(DU$11=\"\",0,SUM($Z38:DU38)-SUM($Z56:DU56))","v":6250000},{"$f":"IF(DV$11=\"\",0,SUM($Z38:DV38)-SUM($Z56:DV56))","v":6000000},{"$f":"IF(DW$11=\"\",0,SUM($Z38:DW38)-SUM($Z56:DW56))","v":5750000},{"$f":"IF(DX$11=\"\",0,SUM($Z38:DX38)-SUM($Z56:DX56))","v":5500000},{"$f":"IF(DY$11=\"\",0,SUM($Z38:DY38)-SUM($Z56:DY56))","v":5250000},{"$f":"IF(DZ$11=\"\",0,SUM($Z38:DZ38)-SUM($Z56:DZ56))","v":5000000},{"$f":"IF(EA$11=\"\",0,SUM($Z38:EA38)-SUM($Z56:EA56))","v":4750000},{"$f":"IF(EB$11=\"\",0,SUM($Z38:EB38)-SUM($Z56:EB56))","v":4500000},{"$f":"IF(EC$11=\"\",0,SUM($Z38:EC38)-SUM($Z56:EC56))","v":4250000},{"$f":"IF(ED$11=\"\",0,SUM($Z38:ED38)-SUM($Z56:ED56))","v":4000000},{"$f":"IF(EE$11=\"\",0,SUM($Z38:EE38)-SUM($Z56:EE56))","v":3750000},{"$f":"IF(EF$11=\"\",0,SUM($Z38:EF38)-SUM($Z56:EF56))","v":3500000},{"$f":"IF(EG$11=\"\",0,SUM($Z38:EG38)-SUM($Z56:EG56))","v":3250000},{"$f":"IF(EH$11=\"\",0,SUM($Z38:EH38)-SUM($Z56:EH56))","v":3000000},{"$f":"IF(EI$11=\"\",0,SUM($Z38:EI38)-SUM($Z56:EI56))","v":2750000},{"$f":"IF(EJ$11=\"\",0,SUM($Z38:EJ38)-SUM($Z56:EJ56))","v":2500000},{"$f":"IF(EK$11=\"\",0,SUM($Z38:EK38)-SUM($Z56:EK56))","v":2250000},{"$f":"IF(EL$11=\"\",0,SUM($Z38:EL38)-SUM($Z56:EL56))","v":2000000},{"$f":"IF(EM$11=\"\",0,SUM($Z38:EM38)-SUM($Z56:EM56))","v":1750000},{"$f":"IF(EN$11=\"\",0,SUM($Z38:EN38)-SUM($Z56:EN56))","v":1500000},{"$f":"IF(EO$11=\"\",0,SUM($Z38:EO38)-SUM($Z56:EO56))","v":1250000},{"$f":"IF(EP$11=\"\",0,SUM($Z38:EP38)-SUM($Z56:EP56))","v":1000000},{"$f":"IF(EQ$11=\"\",0,SUM($Z38:EQ38)-SUM($Z56:EQ56))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z38:ER38)-SUM($Z56:ER56))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z38:ES38)-SUM($Z56:ES56))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z38:ET38)-SUM($Z56:ET56))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z38:EU38)-SUM($Z56:EU56))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z38:EV38)-SUM($Z56:EV56))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z38:EW38)-SUM($Z56:EW56))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z38:EX38)-SUM($Z56:EX56))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z38:EY38)-SUM($Z56:EY56))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z38:EZ38)-SUM($Z56:EZ56))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z38:FA38)-SUM($Z56:FA56))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z38:FB38)-SUM($Z56:FB56))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z38:FC38)-SUM($Z56:FC56))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H61","v":"Внеоборотные активы"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X63-($X39-$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z63:$FD63,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z39:AA39)-SUM($Z57:AA57))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z39:AB39)-SUM($Z57:AB57))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z39:AC39)-SUM($Z57:AC57))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z39:AD39)-SUM($Z57:AD57))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z39:AE39)-SUM($Z57:AE57))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z39:AF39)-SUM($Z57:AF57))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z39:AG39)-SUM($Z57:AG57))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z39:AH39)-SUM($Z57:AH57))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z39:AI39)-SUM($Z57:AI57))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z39:AJ39)-SUM($Z57:AJ57))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z39:AK39)-SUM($Z57:AK57))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z39:AL39)-SUM($Z57:AL57))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z39:AM39)-SUM($Z57:AM57))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z39:AN39)-SUM($Z57:AN57))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z39:AO39)-SUM($Z57:AO57))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z39:AP39)-SUM($Z57:AP57))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z39:AQ39)-SUM($Z57:AQ57))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z39:AR39)-SUM($Z57:AR57))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z39:AS39)-SUM($Z57:AS57))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z39:AT39)-SUM($Z57:AT57))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z39:AU39)-SUM($Z57:AU57))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z39:AV39)-SUM($Z57:AV57))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z39:AW39)-SUM($Z57:AW57))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z39:AX39)-SUM($Z57:AX57))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z39:AY39)-SUM($Z57:AY57))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z39:AZ39)-SUM($Z57:AZ57))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z39:BA39)-SUM($Z57:BA57))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z39:BB39)-SUM($Z57:BB57))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z39:BC39)-SUM($Z57:BC57))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z39:BD39)-SUM($Z57:BD57))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z39:BE39)-SUM($Z57:BE57))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z39:BF39)-SUM($Z57:BF57))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z39:BG39)-SUM($Z57:BG57))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z39:BH39)-SUM($Z57:BH57))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z39:BI39)-SUM($Z57:BI57))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z39:BJ39)-SUM($Z57:BJ57))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z39:BK39)-SUM($Z57:BK57))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z39:BL39)-SUM($Z57:BL57))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z39:BM39)-SUM($Z57:BM57))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z39:BN39)-SUM($Z57:BN57))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z39:BO39)-SUM($Z57:BO57))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z39:BP39)-SUM($Z57:BP57))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z39:BQ39)-SUM($Z57:BQ57))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z39:BR39)-SUM($Z57:BR57))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z39:BS39)-SUM($Z57:BS57))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z39:BT39)-SUM($Z57:BT57))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z39:BU39)-SUM($Z57:BU57))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z39:BV39)-SUM($Z57:BV57))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z39:BW39)-SUM($Z57:BW57))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z39:BX39)-SUM($Z57:BX57))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z39:BY39)-SUM($Z57:BY57))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z39:BZ39)-SUM($Z57:BZ57))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z39:CA39)-SUM($Z57:CA57))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z39:CB39)-SUM($Z57:CB57))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z39:CC39)-SUM($Z57:CC57))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z39:CD39)-SUM($Z57:CD57))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z39:CE39)-SUM($Z57:CE57))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z39:CF39)-SUM($Z57:CF57))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z39:CG39)-SUM($Z57:CG57))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z39:CH39)-SUM($Z57:CH57))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z39:CI39)-SUM($Z57:CI57))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z39:CJ39)-SUM($Z57:CJ57))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z39:CK39)-SUM($Z57:CK57))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z39:CL39)-SUM($Z57:CL57))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z39:CM39)-SUM($Z57:CM57))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z39:CN39)-SUM($Z57:CN57))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z39:CO39)-SUM($Z57:CO57))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z39:CP39)-SUM($Z57:CP57))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z39:CQ39)-SUM($Z57:CQ57))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z39:CR39)-SUM($Z57:CR57))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z39:CS39)-SUM($Z57:CS57))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z39:CT39)-SUM($Z57:CT57))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z39:CU39)-SUM($Z57:CU57))","v":0},{"$f":"IF(CV$11=\"\",0,SUM($Z39:CV39)-SUM($Z57:CV57))","v":0},{"$f":"IF(CW$11=\"\",0,SUM($Z39:CW39)-SUM($Z57:CW57))","v":0},{"$f":"IF(CX$11=\"\",0,SUM($Z39:CX39)-SUM($Z57:CX57))","v":0},{"$f":"IF(CY$11=\"\",0,SUM($Z39:CY39)-SUM($Z57:CY57))","v":0},{"$f":"IF(CZ$11=\"\",0,SUM($Z39:CZ39)-SUM($Z57:CZ57))","v":0},{"$f":"IF(DA$11=\"\",0,SUM($Z39:DA39)-SUM($Z57:DA57))","v":0},{"$f":"IF(DB$11=\"\",0,SUM($Z39:DB39)-SUM($Z57:DB57))","v":0},{"$f":"IF(DC$11=\"\",0,SUM($Z39:DC39)-SUM($Z57:DC57))","v":0},{"$f":"IF(DD$11=\"\",0,SUM($Z39:DD39)-SUM($Z57:DD57))","v":0},{"$f":"IF(DE$11=\"\",0,SUM($Z39:DE39)-SUM($Z57:DE57))","v":0},{"$f":"IF(DF$11=\"\",0,SUM($Z39:DF39)-SUM($Z57:DF57))","v":0},{"$f":"IF(DG$11=\"\",0,SUM($Z39:DG39)-SUM($Z57:DG57))","v":0},{"$f":"IF(DH$11=\"\",0,SUM($Z39:DH39)-SUM($Z57:DH57))","v":0},{"$f":"IF(DI$11=\"\",0,SUM($Z39:DI39)-SUM($Z57:DI57))","v":0},{"$f":"IF(DJ$11=\"\",0,SUM($Z39:DJ39)-SUM($Z57:DJ57))","v":0},{"$f":"IF(DK$11=\"\",0,SUM($Z39:DK39)-SUM($Z57:DK57))","v":0},{"$f":"IF(DL$11=\"\",0,SUM($Z39:DL39)-SUM($Z57:DL57))","v":0},{"$f":"IF(DM$11=\"\",0,SUM($Z39:DM39)-SUM($Z57:DM57))","v":0},{"$f":"IF(DN$11=\"\",0,SUM($Z39:DN39)-SUM($Z57:DN57))","v":0},{"$f":"IF(DO$11=\"\",0,SUM($Z39:DO39)-SUM($Z57:DO57))","v":0},{"$f":"IF(DP$11=\"\",0,SUM($Z39:DP39)-SUM($Z57:DP57))","v":0},{"$f":"IF(DQ$11=\"\",0,SUM($Z39:DQ39)-SUM($Z57:DQ57))","v":0},{"$f":"IF(DR$11=\"\",0,SUM($Z39:DR39)-SUM($Z57:DR57))","v":0},{"$f":"IF(DS$11=\"\",0,SUM($Z39:DS39)-SUM($Z57:DS57))","v":0},{"$f":"IF(DT$11=\"\",0,SUM($Z39:DT39)-SUM($Z57:DT57))","v":0},{"$f":"IF(DU$11=\"\",0,SUM($Z39:DU39)-SUM($Z57:DU57))","v":0},{"$f":"IF(DV$11=\"\",0,SUM($Z39:DV39)-SUM($Z57:DV57))","v":0},{"$f":"IF(DW$11=\"\",0,SUM($Z39:DW39)-SUM($Z57:DW57))","v":0},{"$f":"IF(DX$11=\"\",0,SUM($Z39:DX39)-SUM($Z57:DX57))","v":0},{"$f":"IF(DY$11=\"\",0,SUM($Z39:DY39)-SUM($Z57:DY57))","v":0},{"$f":"IF(DZ$11=\"\",0,SUM($Z39:DZ39)-SUM($Z57:DZ57))","v":0},{"$f":"IF(EA$11=\"\",0,SUM($Z39:EA39)-SUM($Z57:EA57))","v":0},{"$f":"IF(EB$11=\"\",0,SUM($Z39:EB39)-SUM($Z57:EB57))","v":0},{"$f":"IF(EC$11=\"\",0,SUM($Z39:EC39)-SUM($Z57:EC57))","v":0},{"$f":"IF(ED$11=\"\",0,SUM($Z39:ED39)-SUM($Z57:ED57))","v":0},{"$f":"IF(EE$11=\"\",0,SUM($Z39:EE39)-SUM($Z57:EE57))","v":0},{"$f":"IF(EF$11=\"\",0,SUM($Z39:EF39)-SUM($Z57:EF57))","v":0},{"$f":"IF(EG$11=\"\",0,SUM($Z39:EG39)-SUM($Z57:EG57))","v":0},{"$f":"IF(EH$11=\"\",0,SUM($Z39:EH39)-SUM($Z57:EH57))","v":0},{"$f":"IF(EI$11=\"\",0,SUM($Z39:EI39)-SUM($Z57:EI57))","v":0},{"$f":"IF(EJ$11=\"\",0,SUM($Z39:EJ39)-SUM($Z57:EJ57))","v":0},{"$f":"IF(EK$11=\"\",0,SUM($Z39:EK39)-SUM($Z57:EK57))","v":0},{"$f":"IF(EL$11=\"\",0,SUM($Z39:EL39)-SUM($Z57:EL57))","v":0},{"$f":"IF(EM$11=\"\",0,SUM($Z39:EM39)-SUM($Z57:EM57))","v":0},{"$f":"IF(EN$11=\"\",0,SUM($Z39:EN39)-SUM($Z57:EN57))","v":0},{"$f":"IF(EO$11=\"\",0,SUM($Z39:EO39)-SUM($Z57:EO57))","v":0},{"$f":"IF(EP$11=\"\",0,SUM($Z39:EP39)-SUM($Z57:EP57))","v":0},{"$f":"IF(EQ$11=\"\",0,SUM($Z39:EQ39)-SUM($Z57:EQ57))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z39:ER39)-SUM($Z57:ER57))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z39:ES39)-SUM($Z57:ES57))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z39:ET39)-SUM($Z57:ET57))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z39:EU39)-SUM($Z57:EU57))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z39:EV39)-SUM($Z57:EV57))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z39:EW39)-SUM($Z57:EW57))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z39:EX39)-SUM($Z57:EX57))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z39:EY39)-SUM($Z57:EY57))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z39:EZ39)-SUM($Z57:EZ57))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z39:FA39)-SUM($Z57:FA57))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z39:FB39)-SUM($Z57:FB57))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z39:FC39)-SUM($Z57:FC57))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H61","v":"Внеоборотные активы"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X64-($X40-$X58))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z64:$FD64,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z40:AA40)-SUM($Z58:AA58))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z40:AB40)-SUM($Z58:AB58))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z40:AC40)-SUM($Z58:AC58))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z40:AD40)-SUM($Z58:AD58))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z40:AE40)-SUM($Z58:AE58))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z40:AF40)-SUM($Z58:AF58))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z40:AG40)-SUM($Z58:AG58))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z40:AH40)-SUM($Z58:AH58))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z40:AI40)-SUM($Z58:AI58))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z40:AJ40)-SUM($Z58:AJ58))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z40:AK40)-SUM($Z58:AK58))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z40:AL40)-SUM($Z58:AL58))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z40:AM40)-SUM($Z58:AM58))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z40:AN40)-SUM($Z58:AN58))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z40:AO40)-SUM($Z58:AO58))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z40:AP40)-SUM($Z58:AP58))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z40:AQ40)-SUM($Z58:AQ58))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z40:AR40)-SUM($Z58:AR58))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z40:AS40)-SUM($Z58:AS58))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z40:AT40)-SUM($Z58:AT58))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z40:AU40)-SUM($Z58:AU58))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z40:AV40)-SUM($Z58:AV58))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z40:AW40)-SUM($Z58:AW58))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z40:AX40)-SUM($Z58:AX58))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z40:AY40)-SUM($Z58:AY58))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z40:AZ40)-SUM($Z58:AZ58))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z40:BA40)-SUM($Z58:BA58))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z40:BB40)-SUM($Z58:BB58))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z40:BC40)-SUM($Z58:BC58))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z40:BD40)-SUM($Z58:BD58))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z40:BE40)-SUM($Z58:BE58))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z40:BF40)-SUM($Z58:BF58))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z40:BG40)-SUM($Z58:BG58))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z40:BH40)-SUM($Z58:BH58))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z40:BI40)-SUM($Z58:BI58))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z40:BJ40)-SUM($Z58:BJ58))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z40:BK40)-SUM($Z58:BK58))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z40:BL40)-SUM($Z58:BL58))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z40:BM40)-SUM($Z58:BM58))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z40:BN40)-SUM($Z58:BN58))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z40:BO40)-SUM($Z58:BO58))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z40:BP40)-SUM($Z58:BP58))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z40:BQ40)-SUM($Z58:BQ58))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z40:BR40)-SUM($Z58:BR58))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z40:BS40)-SUM($Z58:BS58))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z40:BT40)-SUM($Z58:BT58))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z40:BU40)-SUM($Z58:BU58))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z40:BV40)-SUM($Z58:BV58))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z40:BW40)-SUM($Z58:BW58))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z40:BX40)-SUM($Z58:BX58))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z40:BY40)-SUM($Z58:BY58))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z40:BZ40)-SUM($Z58:BZ58))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z40:CA40)-SUM($Z58:CA58))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z40:CB40)-SUM($Z58:CB58))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z40:CC40)-SUM($Z58:CC58))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z40:CD40)-SUM($Z58:CD58))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z40:CE40)-SUM($Z58:CE58))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z40:CF40)-SUM($Z58:CF58))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z40:CG40)-SUM($Z58:CG58))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z40:CH40)-SUM($Z58:CH58))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z40:CI40)-SUM($Z58:CI58))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z40:CJ40)-SUM($Z58:CJ58))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z40:CK40)-SUM($Z58:CK58))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z40:CL40)-SUM($Z58:CL58))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z40:CM40)-SUM($Z58:CM58))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z40:CN40)-SUM($Z58:CN58))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z40:CO40)-SUM($Z58:CO58))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z40:CP40)-SUM($Z58:CP58))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z40:CQ40)-SUM($Z58:CQ58))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z40:CR40)-SUM($Z58:CR58))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z40:CS40)-SUM($Z58:CS58))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z40:CT40)-SUM($Z58:CT58))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z40:CU40)-SUM($Z58:CU58))","v":0},{"$f":"IF(CV$11=\"\",0,SUM($Z40:CV40)-SUM($Z58:CV58))","v":0},{"$f":"IF(CW$11=\"\",0,SUM($Z40:CW40)-SUM($Z58:CW58))","v":0},{"$f":"IF(CX$11=\"\",0,SUM($Z40:CX40)-SUM($Z58:CX58))","v":0},{"$f":"IF(CY$11=\"\",0,SUM($Z40:CY40)-SUM($Z58:CY58))","v":0},{"$f":"IF(CZ$11=\"\",0,SUM($Z40:CZ40)-SUM($Z58:CZ58))","v":0},{"$f":"IF(DA$11=\"\",0,SUM($Z40:DA40)-SUM($Z58:DA58))","v":0},{"$f":"IF(DB$11=\"\",0,SUM($Z40:DB40)-SUM($Z58:DB58))","v":0},{"$f":"IF(DC$11=\"\",0,SUM($Z40:DC40)-SUM($Z58:DC58))","v":0},{"$f":"IF(DD$11=\"\",0,SUM($Z40:DD40)-SUM($Z58:DD58))","v":0},{"$f":"IF(DE$11=\"\",0,SUM($Z40:DE40)-SUM($Z58:DE58))","v":0},{"$f":"IF(DF$11=\"\",0,SUM($Z40:DF40)-SUM($Z58:DF58))","v":0},{"$f":"IF(DG$11=\"\",0,SUM($Z40:DG40)-SUM($Z58:DG58))","v":0},{"$f":"IF(DH$11=\"\",0,SUM($Z40:DH40)-SUM($Z58:DH58))","v":0},{"$f":"IF(DI$11=\"\",0,SUM($Z40:DI40)-SUM($Z58:DI58))","v":0},{"$f":"IF(DJ$11=\"\",0,SUM($Z40:DJ40)-SUM($Z58:DJ58))","v":0},{"$f":"IF(DK$11=\"\",0,SUM($Z40:DK40)-SUM($Z58:DK58))","v":0},{"$f":"IF(DL$11=\"\",0,SUM($Z40:DL40)-SUM($Z58:DL58))","v":0},{"$f":"IF(DM$11=\"\",0,SUM($Z40:DM40)-SUM($Z58:DM58))","v":0},{"$f":"IF(DN$11=\"\",0,SUM($Z40:DN40)-SUM($Z58:DN58))","v":0},{"$f":"IF(DO$11=\"\",0,SUM($Z40:DO40)-SUM($Z58:DO58))","v":0},{"$f":"IF(DP$11=\"\",0,SUM($Z40:DP40)-SUM($Z58:DP58))","v":0},{"$f":"IF(DQ$11=\"\",0,SUM($Z40:DQ40)-SUM($Z58:DQ58))","v":0},{"$f":"IF(DR$11=\"\",0,SUM($Z40:DR40)-SUM($Z58:DR58))","v":0},{"$f":"IF(DS$11=\"\",0,SUM($Z40:DS40)-SUM($Z58:DS58))","v":0},{"$f":"IF(DT$11=\"\",0,SUM($Z40:DT40)-SUM($Z58:DT58))","v":0},{"$f":"IF(DU$11=\"\",0,SUM($Z40:DU40)-SUM($Z58:DU58))","v":0},{"$f":"IF(DV$11=\"\",0,SUM($Z40:DV40)-SUM($Z58:DV58))","v":0},{"$f":"IF(DW$11=\"\",0,SUM($Z40:DW40)-SUM($Z58:DW58))","v":0},{"$f":"IF(DX$11=\"\",0,SUM($Z40:DX40)-SUM($Z58:DX58))","v":0},{"$f":"IF(DY$11=\"\",0,SUM($Z40:DY40)-SUM($Z58:DY58))","v":0},{"$f":"IF(DZ$11=\"\",0,SUM($Z40:DZ40)-SUM($Z58:DZ58))","v":0},{"$f":"IF(EA$11=\"\",0,SUM($Z40:EA40)-SUM($Z58:EA58))","v":0},{"$f":"IF(EB$11=\"\",0,SUM($Z40:EB40)-SUM($Z58:EB58))","v":0},{"$f":"IF(EC$11=\"\",0,SUM($Z40:EC40)-SUM($Z58:EC58))","v":0},{"$f":"IF(ED$11=\"\",0,SUM($Z40:ED40)-SUM($Z58:ED58))","v":0},{"$f":"IF(EE$11=\"\",0,SUM($Z40:EE40)-SUM($Z58:EE58))","v":0},{"$f":"IF(EF$11=\"\",0,SUM($Z40:EF40)-SUM($Z58:EF58))","v":0},{"$f":"IF(EG$11=\"\",0,SUM($Z40:EG40)-SUM($Z58:EG58))","v":0},{"$f":"IF(EH$11=\"\",0,SUM($Z40:EH40)-SUM($Z58:EH58))","v":0},{"$f":"IF(EI$11=\"\",0,SUM($Z40:EI40)-SUM($Z58:EI58))","v":0},{"$f":"IF(EJ$11=\"\",0,SUM($Z40:EJ40)-SUM($Z58:EJ58))","v":0},{"$f":"IF(EK$11=\"\",0,SUM($Z40:EK40)-SUM($Z58:EK58))","v":0},{"$f":"IF(EL$11=\"\",0,SUM($Z40:EL40)-SUM($Z58:EL58))","v":0},{"$f":"IF(EM$11=\"\",0,SUM($Z40:EM40)-SUM($Z58:EM58))","v":0},{"$f":"IF(EN$11=\"\",0,SUM($Z40:EN40)-SUM($Z58:EN58))","v":0},{"$f":"IF(EO$11=\"\",0,SUM($Z40:EO40)-SUM($Z58:EO58))","v":0},{"$f":"IF(EP$11=\"\",0,SUM($Z40:EP40)-SUM($Z58:EP58))","v":0},{"$f":"IF(EQ$11=\"\",0,SUM($Z40:EQ40)-SUM($Z58:EQ58))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z40:ER40)-SUM($Z58:ER58))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z40:ES40)-SUM($Z58:ES58))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z40:ET40)-SUM($Z58:ET58))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z40:EU40)-SUM($Z58:EU58))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z40:EV40)-SUM($Z58:EV58))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z40:EW40)-SUM($Z58:EW58))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z40:EX40)-SUM($Z58:EX58))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z40:EY40)-SUM($Z58:EY58))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z40:EZ40)-SUM($Z58:EZ58))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z40:FA40)-SUM($Z58:FA58))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z40:FB40)-SUM($Z58:FB58))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z40:FC40)-SUM($Z58:FC58))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H67","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU16","v":"Разработка ПО"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G68<>0,1,IF(OR($Q68=\"\",$Q68=0),0,IF($R68=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H68))),$Q68)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AA$60,IF($Q68=Lists!$BW$17,Macro!AA$78,IF($Q68=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AB$60,IF($Q68=Lists!$BW$17,Macro!AB$78,IF($Q68=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AC$60,IF($Q68=Lists!$BW$17,Macro!AC$78,IF($Q68=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AD$60,IF($Q68=Lists!$BW$17,Macro!AD$78,IF($Q68=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AE$60,IF($Q68=Lists!$BW$17,Macro!AE$78,IF($Q68=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AF$60,IF($Q68=Lists!$BW$17,Macro!AF$78,IF($Q68=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AG$60,IF($Q68=Lists!$BW$17,Macro!AG$78,IF($Q68=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AH$60,IF($Q68=Lists!$BW$17,Macro!AH$78,IF($Q68=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AI$60,IF($Q68=Lists!$BW$17,Macro!AI$78,IF($Q68=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AJ$60,IF($Q68=Lists!$BW$17,Macro!AJ$78,IF($Q68=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AK$60,IF($Q68=Lists!$BW$17,Macro!AK$78,IF($Q68=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AL$60,IF($Q68=Lists!$BW$17,Macro!AL$78,IF($Q68=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AM$60,IF($Q68=Lists!$BW$17,Macro!AM$78,IF($Q68=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AN$60,IF($Q68=Lists!$BW$17,Macro!AN$78,IF($Q68=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AO$60,IF($Q68=Lists!$BW$17,Macro!AO$78,IF($Q68=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AP$60,IF($Q68=Lists!$BW$17,Macro!AP$78,IF($Q68=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AQ$60,IF($Q68=Lists!$BW$17,Macro!AQ$78,IF($Q68=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AR$60,IF($Q68=Lists!$BW$17,Macro!AR$78,IF($Q68=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AS$60,IF($Q68=Lists!$BW$17,Macro!AS$78,IF($Q68=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AT$60,IF($Q68=Lists!$BW$17,Macro!AT$78,IF($Q68=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AU$60,IF($Q68=Lists!$BW$17,Macro!AU$78,IF($Q68=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AV$60,IF($Q68=Lists!$BW$17,Macro!AV$78,IF($Q68=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AW$60,IF($Q68=Lists!$BW$17,Macro!AW$78,IF($Q68=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AX$60,IF($Q68=Lists!$BW$17,Macro!AX$78,IF($Q68=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AY$60,IF($Q68=Lists!$BW$17,Macro!AY$78,IF($Q68=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!AZ$60,IF($Q68=Lists!$BW$17,Macro!AZ$78,IF($Q68=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BA$60,IF($Q68=Lists!$BW$17,Macro!BA$78,IF($Q68=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BB$60,IF($Q68=Lists!$BW$17,Macro!BB$78,IF($Q68=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BC$60,IF($Q68=Lists!$BW$17,Macro!BC$78,IF($Q68=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BD$60,IF($Q68=Lists!$BW$17,Macro!BD$78,IF($Q68=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BE$60,IF($Q68=Lists!$BW$17,Macro!BE$78,IF($Q68=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BF$60,IF($Q68=Lists!$BW$17,Macro!BF$78,IF($Q68=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BG$60,IF($Q68=Lists!$BW$17,Macro!BG$78,IF($Q68=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BH$60,IF($Q68=Lists!$BW$17,Macro!BH$78,IF($Q68=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BI$60,IF($Q68=Lists!$BW$17,Macro!BI$78,IF($Q68=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BJ$60,IF($Q68=Lists!$BW$17,Macro!BJ$78,IF($Q68=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BK$60,IF($Q68=Lists!$BW$17,Macro!BK$78,IF($Q68=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BL$60,IF($Q68=Lists!$BW$17,Macro!BL$78,IF($Q68=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BM$60,IF($Q68=Lists!$BW$17,Macro!BM$78,IF($Q68=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BN$60,IF($Q68=Lists!$BW$17,Macro!BN$78,IF($Q68=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BO$60,IF($Q68=Lists!$BW$17,Macro!BO$78,IF($Q68=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BP$60,IF($Q68=Lists!$BW$17,Macro!BP$78,IF($Q68=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BQ$60,IF($Q68=Lists!$BW$17,Macro!BQ$78,IF($Q68=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BR$60,IF($Q68=Lists!$BW$17,Macro!BR$78,IF($Q68=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BS$60,IF($Q68=Lists!$BW$17,Macro!BS$78,IF($Q68=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BT$60,IF($Q68=Lists!$BW$17,Macro!BT$78,IF($Q68=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BU$60,IF($Q68=Lists!$BW$17,Macro!BU$78,IF($Q68=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BV$60,IF($Q68=Lists!$BW$17,Macro!BV$78,IF($Q68=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BW$60,IF($Q68=Lists!$BW$17,Macro!BW$78,IF($Q68=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BX$60,IF($Q68=Lists!$BW$17,Macro!BX$78,IF($Q68=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BY$60,IF($Q68=Lists!$BW$17,Macro!BY$78,IF($Q68=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!BZ$60,IF($Q68=Lists!$BW$17,Macro!BZ$78,IF($Q68=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CA$60,IF($Q68=Lists!$BW$17,Macro!CA$78,IF($Q68=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CB$60,IF($Q68=Lists!$BW$17,Macro!CB$78,IF($Q68=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CC$60,IF($Q68=Lists!$BW$17,Macro!CC$78,IF($Q68=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CD$60,IF($Q68=Lists!$BW$17,Macro!CD$78,IF($Q68=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CE$60,IF($Q68=Lists!$BW$17,Macro!CE$78,IF($Q68=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CF$60,IF($Q68=Lists!$BW$17,Macro!CF$78,IF($Q68=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CG$60,IF($Q68=Lists!$BW$17,Macro!CG$78,IF($Q68=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CH$60,IF($Q68=Lists!$BW$17,Macro!CH$78,IF($Q68=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CI$60,IF($Q68=Lists!$BW$17,Macro!CI$78,IF($Q68=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CJ$60,IF($Q68=Lists!$BW$17,Macro!CJ$78,IF($Q68=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CK$60,IF($Q68=Lists!$BW$17,Macro!CK$78,IF($Q68=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CL$60,IF($Q68=Lists!$BW$17,Macro!CL$78,IF($Q68=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CM$60,IF($Q68=Lists!$BW$17,Macro!CM$78,IF($Q68=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CN$60,IF($Q68=Lists!$BW$17,Macro!CN$78,IF($Q68=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CO$60,IF($Q68=Lists!$BW$17,Macro!CO$78,IF($Q68=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CP$60,IF($Q68=Lists!$BW$17,Macro!CP$78,IF($Q68=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CQ$60,IF($Q68=Lists!$BW$17,Macro!CQ$78,IF($Q68=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CR$60,IF($Q68=Lists!$BW$17,Macro!CR$78,IF($Q68=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CS$60,IF($Q68=Lists!$BW$17,Macro!CS$78,IF($Q68=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CT$60,IF($Q68=Lists!$BW$17,Macro!CT$78,IF($Q68=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CU$60,IF($Q68=Lists!$BW$17,Macro!CU$78,IF($Q68=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CV$60,IF($Q68=Lists!$BW$17,Macro!CV$78,IF($Q68=Lists!$BW$18,Macro!CV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CW$60,IF($Q68=Lists!$BW$17,Macro!CW$78,IF($Q68=Lists!$BW$18,Macro!CW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CX$60,IF($Q68=Lists!$BW$17,Macro!CX$78,IF($Q68=Lists!$BW$18,Macro!CX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CY$60,IF($Q68=Lists!$BW$17,Macro!CY$78,IF($Q68=Lists!$BW$18,Macro!CY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!CZ$60,IF($Q68=Lists!$BW$17,Macro!CZ$78,IF($Q68=Lists!$BW$18,Macro!CZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DA$60,IF($Q68=Lists!$BW$17,Macro!DA$78,IF($Q68=Lists!$BW$18,Macro!DA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DB$60,IF($Q68=Lists!$BW$17,Macro!DB$78,IF($Q68=Lists!$BW$18,Macro!DB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DC$60,IF($Q68=Lists!$BW$17,Macro!DC$78,IF($Q68=Lists!$BW$18,Macro!DC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DD$60,IF($Q68=Lists!$BW$17,Macro!DD$78,IF($Q68=Lists!$BW$18,Macro!DD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DE$60,IF($Q68=Lists!$BW$17,Macro!DE$78,IF($Q68=Lists!$BW$18,Macro!DE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DF$60,IF($Q68=Lists!$BW$17,Macro!DF$78,IF($Q68=Lists!$BW$18,Macro!DF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DG$60,IF($Q68=Lists!$BW$17,Macro!DG$78,IF($Q68=Lists!$BW$18,Macro!DG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DH$60,IF($Q68=Lists!$BW$17,Macro!DH$78,IF($Q68=Lists!$BW$18,Macro!DH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DI$60,IF($Q68=Lists!$BW$17,Macro!DI$78,IF($Q68=Lists!$BW$18,Macro!DI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DJ$60,IF($Q68=Lists!$BW$17,Macro!DJ$78,IF($Q68=Lists!$BW$18,Macro!DJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DK$60,IF($Q68=Lists!$BW$17,Macro!DK$78,IF($Q68=Lists!$BW$18,Macro!DK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DL$60,IF($Q68=Lists!$BW$17,Macro!DL$78,IF($Q68=Lists!$BW$18,Macro!DL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DM$60,IF($Q68=Lists!$BW$17,Macro!DM$78,IF($Q68=Lists!$BW$18,Macro!DM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DN$60,IF($Q68=Lists!$BW$17,Macro!DN$78,IF($Q68=Lists!$BW$18,Macro!DN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DO$60,IF($Q68=Lists!$BW$17,Macro!DO$78,IF($Q68=Lists!$BW$18,Macro!DO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DP$60,IF($Q68=Lists!$BW$17,Macro!DP$78,IF($Q68=Lists!$BW$18,Macro!DP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DQ$60,IF($Q68=Lists!$BW$17,Macro!DQ$78,IF($Q68=Lists!$BW$18,Macro!DQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DR$60,IF($Q68=Lists!$BW$17,Macro!DR$78,IF($Q68=Lists!$BW$18,Macro!DR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DS$60,IF($Q68=Lists!$BW$17,Macro!DS$78,IF($Q68=Lists!$BW$18,Macro!DS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DT$60,IF($Q68=Lists!$BW$17,Macro!DT$78,IF($Q68=Lists!$BW$18,Macro!DT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DU$60,IF($Q68=Lists!$BW$17,Macro!DU$78,IF($Q68=Lists!$BW$18,Macro!DU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DV$60,IF($Q68=Lists!$BW$17,Macro!DV$78,IF($Q68=Lists!$BW$18,Macro!DV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DW$60,IF($Q68=Lists!$BW$17,Macro!DW$78,IF($Q68=Lists!$BW$18,Macro!DW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DX$60,IF($Q68=Lists!$BW$17,Macro!DX$78,IF($Q68=Lists!$BW$18,Macro!DX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DY$60,IF($Q68=Lists!$BW$17,Macro!DY$78,IF($Q68=Lists!$BW$18,Macro!DY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!DZ$60,IF($Q68=Lists!$BW$17,Macro!DZ$78,IF($Q68=Lists!$BW$18,Macro!DZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EA$60,IF($Q68=Lists!$BW$17,Macro!EA$78,IF($Q68=Lists!$BW$18,Macro!EA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EB$60,IF($Q68=Lists!$BW$17,Macro!EB$78,IF($Q68=Lists!$BW$18,Macro!EB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EC$60,IF($Q68=Lists!$BW$17,Macro!EC$78,IF($Q68=Lists!$BW$18,Macro!EC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!ED$60,IF($Q68=Lists!$BW$17,Macro!ED$78,IF($Q68=Lists!$BW$18,Macro!ED$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EE$60,IF($Q68=Lists!$BW$17,Macro!EE$78,IF($Q68=Lists!$BW$18,Macro!EE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EF$60,IF($Q68=Lists!$BW$17,Macro!EF$78,IF($Q68=Lists!$BW$18,Macro!EF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EG$60,IF($Q68=Lists!$BW$17,Macro!EG$78,IF($Q68=Lists!$BW$18,Macro!EG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EH$60,IF($Q68=Lists!$BW$17,Macro!EH$78,IF($Q68=Lists!$BW$18,Macro!EH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EI$60,IF($Q68=Lists!$BW$17,Macro!EI$78,IF($Q68=Lists!$BW$18,Macro!EI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EJ$60,IF($Q68=Lists!$BW$17,Macro!EJ$78,IF($Q68=Lists!$BW$18,Macro!EJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EK$60,IF($Q68=Lists!$BW$17,Macro!EK$78,IF($Q68=Lists!$BW$18,Macro!EK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EL$60,IF($Q68=Lists!$BW$17,Macro!EL$78,IF($Q68=Lists!$BW$18,Macro!EL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EM$60,IF($Q68=Lists!$BW$17,Macro!EM$78,IF($Q68=Lists!$BW$18,Macro!EM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EN$60,IF($Q68=Lists!$BW$17,Macro!EN$78,IF($Q68=Lists!$BW$18,Macro!EN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EO$60,IF($Q68=Lists!$BW$17,Macro!EO$78,IF($Q68=Lists!$BW$18,Macro!EO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EP$60,IF($Q68=Lists!$BW$17,Macro!EP$78,IF($Q68=Lists!$BW$18,Macro!EP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EQ$60,IF($Q68=Lists!$BW$17,Macro!EQ$78,IF($Q68=Lists!$BW$18,Macro!EQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!ER$60,IF($Q68=Lists!$BW$17,Macro!ER$78,IF($Q68=Lists!$BW$18,Macro!ER$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!ES$60,IF($Q68=Lists!$BW$17,Macro!ES$78,IF($Q68=Lists!$BW$18,Macro!ES$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!ET$60,IF($Q68=Lists!$BW$17,Macro!ET$78,IF($Q68=Lists!$BW$18,Macro!ET$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EU$60,IF($Q68=Lists!$BW$17,Macro!EU$78,IF($Q68=Lists!$BW$18,Macro!EU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EV$60,IF($Q68=Lists!$BW$17,Macro!EV$78,IF($Q68=Lists!$BW$18,Macro!EV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EW$60,IF($Q68=Lists!$BW$17,Macro!EW$78,IF($Q68=Lists!$BW$18,Macro!EW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EX$60,IF($Q68=Lists!$BW$17,Macro!EX$78,IF($Q68=Lists!$BW$18,Macro!EX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EY$60,IF($Q68=Lists!$BW$17,Macro!EY$78,IF($Q68=Lists!$BW$18,Macro!EY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!EZ$60,IF($Q68=Lists!$BW$17,Macro!EZ$78,IF($Q68=Lists!$BW$18,Macro!EZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!FA$60,IF($Q68=Lists!$BW$17,Macro!FA$78,IF($Q68=Lists!$BW$18,Macro!FA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!FB$60,IF($Q68=Lists!$BW$17,Macro!FB$78,IF($Q68=Lists!$BW$18,Macro!FB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q68=Lists!$BW$16,Macro!FC$60,IF($Q68=Lists!$BW$17,Macro!FC$78,IF($Q68=Lists!$BW$18,Macro!FC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H67","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU17","v":"Капзатраты - 2"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G69<>0,1,IF(OR($Q69=\"\",$Q69=0),0,IF($R69=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H69))),$Q69)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AA$60,IF($Q69=Lists!$BW$17,Macro!AA$78,IF($Q69=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AB$60,IF($Q69=Lists!$BW$17,Macro!AB$78,IF($Q69=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AC$60,IF($Q69=Lists!$BW$17,Macro!AC$78,IF($Q69=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AD$60,IF($Q69=Lists!$BW$17,Macro!AD$78,IF($Q69=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AE$60,IF($Q69=Lists!$BW$17,Macro!AE$78,IF($Q69=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AF$60,IF($Q69=Lists!$BW$17,Macro!AF$78,IF($Q69=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AG$60,IF($Q69=Lists!$BW$17,Macro!AG$78,IF($Q69=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AH$60,IF($Q69=Lists!$BW$17,Macro!AH$78,IF($Q69=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AI$60,IF($Q69=Lists!$BW$17,Macro!AI$78,IF($Q69=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AJ$60,IF($Q69=Lists!$BW$17,Macro!AJ$78,IF($Q69=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AK$60,IF($Q69=Lists!$BW$17,Macro!AK$78,IF($Q69=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AL$60,IF($Q69=Lists!$BW$17,Macro!AL$78,IF($Q69=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AM$60,IF($Q69=Lists!$BW$17,Macro!AM$78,IF($Q69=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AN$60,IF($Q69=Lists!$BW$17,Macro!AN$78,IF($Q69=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AO$60,IF($Q69=Lists!$BW$17,Macro!AO$78,IF($Q69=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AP$60,IF($Q69=Lists!$BW$17,Macro!AP$78,IF($Q69=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AQ$60,IF($Q69=Lists!$BW$17,Macro!AQ$78,IF($Q69=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AR$60,IF($Q69=Lists!$BW$17,Macro!AR$78,IF($Q69=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AS$60,IF($Q69=Lists!$BW$17,Macro!AS$78,IF($Q69=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AT$60,IF($Q69=Lists!$BW$17,Macro!AT$78,IF($Q69=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AU$60,IF($Q69=Lists!$BW$17,Macro!AU$78,IF($Q69=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AV$60,IF($Q69=Lists!$BW$17,Macro!AV$78,IF($Q69=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AW$60,IF($Q69=Lists!$BW$17,Macro!AW$78,IF($Q69=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AX$60,IF($Q69=Lists!$BW$17,Macro!AX$78,IF($Q69=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AY$60,IF($Q69=Lists!$BW$17,Macro!AY$78,IF($Q69=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!AZ$60,IF($Q69=Lists!$BW$17,Macro!AZ$78,IF($Q69=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BA$60,IF($Q69=Lists!$BW$17,Macro!BA$78,IF($Q69=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BB$60,IF($Q69=Lists!$BW$17,Macro!BB$78,IF($Q69=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BC$60,IF($Q69=Lists!$BW$17,Macro!BC$78,IF($Q69=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BD$60,IF($Q69=Lists!$BW$17,Macro!BD$78,IF($Q69=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BE$60,IF($Q69=Lists!$BW$17,Macro!BE$78,IF($Q69=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BF$60,IF($Q69=Lists!$BW$17,Macro!BF$78,IF($Q69=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BG$60,IF($Q69=Lists!$BW$17,Macro!BG$78,IF($Q69=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BH$60,IF($Q69=Lists!$BW$17,Macro!BH$78,IF($Q69=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BI$60,IF($Q69=Lists!$BW$17,Macro!BI$78,IF($Q69=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BJ$60,IF($Q69=Lists!$BW$17,Macro!BJ$78,IF($Q69=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BK$60,IF($Q69=Lists!$BW$17,Macro!BK$78,IF($Q69=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BL$60,IF($Q69=Lists!$BW$17,Macro!BL$78,IF($Q69=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BM$60,IF($Q69=Lists!$BW$17,Macro!BM$78,IF($Q69=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BN$60,IF($Q69=Lists!$BW$17,Macro!BN$78,IF($Q69=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BO$60,IF($Q69=Lists!$BW$17,Macro!BO$78,IF($Q69=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BP$60,IF($Q69=Lists!$BW$17,Macro!BP$78,IF($Q69=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BQ$60,IF($Q69=Lists!$BW$17,Macro!BQ$78,IF($Q69=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BR$60,IF($Q69=Lists!$BW$17,Macro!BR$78,IF($Q69=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BS$60,IF($Q69=Lists!$BW$17,Macro!BS$78,IF($Q69=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BT$60,IF($Q69=Lists!$BW$17,Macro!BT$78,IF($Q69=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BU$60,IF($Q69=Lists!$BW$17,Macro!BU$78,IF($Q69=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BV$60,IF($Q69=Lists!$BW$17,Macro!BV$78,IF($Q69=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BW$60,IF($Q69=Lists!$BW$17,Macro!BW$78,IF($Q69=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BX$60,IF($Q69=Lists!$BW$17,Macro!BX$78,IF($Q69=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BY$60,IF($Q69=Lists!$BW$17,Macro!BY$78,IF($Q69=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!BZ$60,IF($Q69=Lists!$BW$17,Macro!BZ$78,IF($Q69=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CA$60,IF($Q69=Lists!$BW$17,Macro!CA$78,IF($Q69=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CB$60,IF($Q69=Lists!$BW$17,Macro!CB$78,IF($Q69=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CC$60,IF($Q69=Lists!$BW$17,Macro!CC$78,IF($Q69=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CD$60,IF($Q69=Lists!$BW$17,Macro!CD$78,IF($Q69=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CE$60,IF($Q69=Lists!$BW$17,Macro!CE$78,IF($Q69=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CF$60,IF($Q69=Lists!$BW$17,Macro!CF$78,IF($Q69=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CG$60,IF($Q69=Lists!$BW$17,Macro!CG$78,IF($Q69=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CH$60,IF($Q69=Lists!$BW$17,Macro!CH$78,IF($Q69=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CI$60,IF($Q69=Lists!$BW$17,Macro!CI$78,IF($Q69=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CJ$60,IF($Q69=Lists!$BW$17,Macro!CJ$78,IF($Q69=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CK$60,IF($Q69=Lists!$BW$17,Macro!CK$78,IF($Q69=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CL$60,IF($Q69=Lists!$BW$17,Macro!CL$78,IF($Q69=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CM$60,IF($Q69=Lists!$BW$17,Macro!CM$78,IF($Q69=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CN$60,IF($Q69=Lists!$BW$17,Macro!CN$78,IF($Q69=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CO$60,IF($Q69=Lists!$BW$17,Macro!CO$78,IF($Q69=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CP$60,IF($Q69=Lists!$BW$17,Macro!CP$78,IF($Q69=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CQ$60,IF($Q69=Lists!$BW$17,Macro!CQ$78,IF($Q69=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CR$60,IF($Q69=Lists!$BW$17,Macro!CR$78,IF($Q69=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CS$60,IF($Q69=Lists!$BW$17,Macro!CS$78,IF($Q69=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CT$60,IF($Q69=Lists!$BW$17,Macro!CT$78,IF($Q69=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CU$60,IF($Q69=Lists!$BW$17,Macro!CU$78,IF($Q69=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CV$60,IF($Q69=Lists!$BW$17,Macro!CV$78,IF($Q69=Lists!$BW$18,Macro!CV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CW$60,IF($Q69=Lists!$BW$17,Macro!CW$78,IF($Q69=Lists!$BW$18,Macro!CW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CX$60,IF($Q69=Lists!$BW$17,Macro!CX$78,IF($Q69=Lists!$BW$18,Macro!CX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CY$60,IF($Q69=Lists!$BW$17,Macro!CY$78,IF($Q69=Lists!$BW$18,Macro!CY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!CZ$60,IF($Q69=Lists!$BW$17,Macro!CZ$78,IF($Q69=Lists!$BW$18,Macro!CZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DA$60,IF($Q69=Lists!$BW$17,Macro!DA$78,IF($Q69=Lists!$BW$18,Macro!DA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DB$60,IF($Q69=Lists!$BW$17,Macro!DB$78,IF($Q69=Lists!$BW$18,Macro!DB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DC$60,IF($Q69=Lists!$BW$17,Macro!DC$78,IF($Q69=Lists!$BW$18,Macro!DC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DD$60,IF($Q69=Lists!$BW$17,Macro!DD$78,IF($Q69=Lists!$BW$18,Macro!DD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DE$60,IF($Q69=Lists!$BW$17,Macro!DE$78,IF($Q69=Lists!$BW$18,Macro!DE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DF$60,IF($Q69=Lists!$BW$17,Macro!DF$78,IF($Q69=Lists!$BW$18,Macro!DF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DG$60,IF($Q69=Lists!$BW$17,Macro!DG$78,IF($Q69=Lists!$BW$18,Macro!DG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DH$60,IF($Q69=Lists!$BW$17,Macro!DH$78,IF($Q69=Lists!$BW$18,Macro!DH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DI$60,IF($Q69=Lists!$BW$17,Macro!DI$78,IF($Q69=Lists!$BW$18,Macro!DI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DJ$60,IF($Q69=Lists!$BW$17,Macro!DJ$78,IF($Q69=Lists!$BW$18,Macro!DJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DK$60,IF($Q69=Lists!$BW$17,Macro!DK$78,IF($Q69=Lists!$BW$18,Macro!DK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DL$60,IF($Q69=Lists!$BW$17,Macro!DL$78,IF($Q69=Lists!$BW$18,Macro!DL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DM$60,IF($Q69=Lists!$BW$17,Macro!DM$78,IF($Q69=Lists!$BW$18,Macro!DM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DN$60,IF($Q69=Lists!$BW$17,Macro!DN$78,IF($Q69=Lists!$BW$18,Macro!DN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DO$60,IF($Q69=Lists!$BW$17,Macro!DO$78,IF($Q69=Lists!$BW$18,Macro!DO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DP$60,IF($Q69=Lists!$BW$17,Macro!DP$78,IF($Q69=Lists!$BW$18,Macro!DP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DQ$60,IF($Q69=Lists!$BW$17,Macro!DQ$78,IF($Q69=Lists!$BW$18,Macro!DQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DR$60,IF($Q69=Lists!$BW$17,Macro!DR$78,IF($Q69=Lists!$BW$18,Macro!DR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DS$60,IF($Q69=Lists!$BW$17,Macro!DS$78,IF($Q69=Lists!$BW$18,Macro!DS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DT$60,IF($Q69=Lists!$BW$17,Macro!DT$78,IF($Q69=Lists!$BW$18,Macro!DT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DU$60,IF($Q69=Lists!$BW$17,Macro!DU$78,IF($Q69=Lists!$BW$18,Macro!DU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DV$60,IF($Q69=Lists!$BW$17,Macro!DV$78,IF($Q69=Lists!$BW$18,Macro!DV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DW$60,IF($Q69=Lists!$BW$17,Macro!DW$78,IF($Q69=Lists!$BW$18,Macro!DW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DX$60,IF($Q69=Lists!$BW$17,Macro!DX$78,IF($Q69=Lists!$BW$18,Macro!DX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DY$60,IF($Q69=Lists!$BW$17,Macro!DY$78,IF($Q69=Lists!$BW$18,Macro!DY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!DZ$60,IF($Q69=Lists!$BW$17,Macro!DZ$78,IF($Q69=Lists!$BW$18,Macro!DZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EA$60,IF($Q69=Lists!$BW$17,Macro!EA$78,IF($Q69=Lists!$BW$18,Macro!EA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EB$60,IF($Q69=Lists!$BW$17,Macro!EB$78,IF($Q69=Lists!$BW$18,Macro!EB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EC$60,IF($Q69=Lists!$BW$17,Macro!EC$78,IF($Q69=Lists!$BW$18,Macro!EC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!ED$60,IF($Q69=Lists!$BW$17,Macro!ED$78,IF($Q69=Lists!$BW$18,Macro!ED$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EE$60,IF($Q69=Lists!$BW$17,Macro!EE$78,IF($Q69=Lists!$BW$18,Macro!EE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EF$60,IF($Q69=Lists!$BW$17,Macro!EF$78,IF($Q69=Lists!$BW$18,Macro!EF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EG$60,IF($Q69=Lists!$BW$17,Macro!EG$78,IF($Q69=Lists!$BW$18,Macro!EG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EH$60,IF($Q69=Lists!$BW$17,Macro!EH$78,IF($Q69=Lists!$BW$18,Macro!EH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EI$60,IF($Q69=Lists!$BW$17,Macro!EI$78,IF($Q69=Lists!$BW$18,Macro!EI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EJ$60,IF($Q69=Lists!$BW$17,Macro!EJ$78,IF($Q69=Lists!$BW$18,Macro!EJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EK$60,IF($Q69=Lists!$BW$17,Macro!EK$78,IF($Q69=Lists!$BW$18,Macro!EK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EL$60,IF($Q69=Lists!$BW$17,Macro!EL$78,IF($Q69=Lists!$BW$18,Macro!EL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EM$60,IF($Q69=Lists!$BW$17,Macro!EM$78,IF($Q69=Lists!$BW$18,Macro!EM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EN$60,IF($Q69=Lists!$BW$17,Macro!EN$78,IF($Q69=Lists!$BW$18,Macro!EN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EO$60,IF($Q69=Lists!$BW$17,Macro!EO$78,IF($Q69=Lists!$BW$18,Macro!EO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EP$60,IF($Q69=Lists!$BW$17,Macro!EP$78,IF($Q69=Lists!$BW$18,Macro!EP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EQ$60,IF($Q69=Lists!$BW$17,Macro!EQ$78,IF($Q69=Lists!$BW$18,Macro!EQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!ER$60,IF($Q69=Lists!$BW$17,Macro!ER$78,IF($Q69=Lists!$BW$18,Macro!ER$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!ES$60,IF($Q69=Lists!$BW$17,Macro!ES$78,IF($Q69=Lists!$BW$18,Macro!ES$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!ET$60,IF($Q69=Lists!$BW$17,Macro!ET$78,IF($Q69=Lists!$BW$18,Macro!ET$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EU$60,IF($Q69=Lists!$BW$17,Macro!EU$78,IF($Q69=Lists!$BW$18,Macro!EU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EV$60,IF($Q69=Lists!$BW$17,Macro!EV$78,IF($Q69=Lists!$BW$18,Macro!EV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EW$60,IF($Q69=Lists!$BW$17,Macro!EW$78,IF($Q69=Lists!$BW$18,Macro!EW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EX$60,IF($Q69=Lists!$BW$17,Macro!EX$78,IF($Q69=Lists!$BW$18,Macro!EX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EY$60,IF($Q69=Lists!$BW$17,Macro!EY$78,IF($Q69=Lists!$BW$18,Macro!EY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!EZ$60,IF($Q69=Lists!$BW$17,Macro!EZ$78,IF($Q69=Lists!$BW$18,Macro!EZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!FA$60,IF($Q69=Lists!$BW$17,Macro!FA$78,IF($Q69=Lists!$BW$18,Macro!FA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!FB$60,IF($Q69=Lists!$BW$17,Macro!FB$78,IF($Q69=Lists!$BW$18,Macro!FB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q69=Lists!$BW$16,Macro!FC$60,IF($Q69=Lists!$BW$17,Macro!FC$78,IF($Q69=Lists!$BW$18,Macro!FC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H67","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU18","v":"Капзатраты - 3"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*",null,"^",{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AA$60,IF($Q70=Lists!$BW$17,Macro!AA$78,IF($Q70=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AB$60,IF($Q70=Lists!$BW$17,Macro!AB$78,IF($Q70=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AC$60,IF($Q70=Lists!$BW$17,Macro!AC$78,IF($Q70=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AD$60,IF($Q70=Lists!$BW$17,Macro!AD$78,IF($Q70=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AE$60,IF($Q70=Lists!$BW$17,Macro!AE$78,IF($Q70=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AF$60,IF($Q70=Lists!$BW$17,Macro!AF$78,IF($Q70=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AG$60,IF($Q70=Lists!$BW$17,Macro!AG$78,IF($Q70=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AH$60,IF($Q70=Lists!$BW$17,Macro!AH$78,IF($Q70=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AI$60,IF($Q70=Lists!$BW$17,Macro!AI$78,IF($Q70=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AJ$60,IF($Q70=Lists!$BW$17,Macro!AJ$78,IF($Q70=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AK$60,IF($Q70=Lists!$BW$17,Macro!AK$78,IF($Q70=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AL$60,IF($Q70=Lists!$BW$17,Macro!AL$78,IF($Q70=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AM$60,IF($Q70=Lists!$BW$17,Macro!AM$78,IF($Q70=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AN$60,IF($Q70=Lists!$BW$17,Macro!AN$78,IF($Q70=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AO$60,IF($Q70=Lists!$BW$17,Macro!AO$78,IF($Q70=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AP$60,IF($Q70=Lists!$BW$17,Macro!AP$78,IF($Q70=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AQ$60,IF($Q70=Lists!$BW$17,Macro!AQ$78,IF($Q70=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AR$60,IF($Q70=Lists!$BW$17,Macro!AR$78,IF($Q70=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AS$60,IF($Q70=Lists!$BW$17,Macro!AS$78,IF($Q70=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AT$60,IF($Q70=Lists!$BW$17,Macro!AT$78,IF($Q70=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AU$60,IF($Q70=Lists!$BW$17,Macro!AU$78,IF($Q70=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AV$60,IF($Q70=Lists!$BW$17,Macro!AV$78,IF($Q70=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AW$60,IF($Q70=Lists!$BW$17,Macro!AW$78,IF($Q70=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AX$60,IF($Q70=Lists!$BW$17,Macro!AX$78,IF($Q70=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AY$60,IF($Q70=Lists!$BW$17,Macro!AY$78,IF($Q70=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!AZ$60,IF($Q70=Lists!$BW$17,Macro!AZ$78,IF($Q70=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BA$60,IF($Q70=Lists!$BW$17,Macro!BA$78,IF($Q70=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BB$60,IF($Q70=Lists!$BW$17,Macro!BB$78,IF($Q70=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BC$60,IF($Q70=Lists!$BW$17,Macro!BC$78,IF($Q70=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BD$60,IF($Q70=Lists!$BW$17,Macro!BD$78,IF($Q70=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BE$60,IF($Q70=Lists!$BW$17,Macro!BE$78,IF($Q70=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BF$60,IF($Q70=Lists!$BW$17,Macro!BF$78,IF($Q70=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BG$60,IF($Q70=Lists!$BW$17,Macro!BG$78,IF($Q70=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BH$60,IF($Q70=Lists!$BW$17,Macro!BH$78,IF($Q70=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BI$60,IF($Q70=Lists!$BW$17,Macro!BI$78,IF($Q70=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BJ$60,IF($Q70=Lists!$BW$17,Macro!BJ$78,IF($Q70=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BK$60,IF($Q70=Lists!$BW$17,Macro!BK$78,IF($Q70=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BL$60,IF($Q70=Lists!$BW$17,Macro!BL$78,IF($Q70=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BM$60,IF($Q70=Lists!$BW$17,Macro!BM$78,IF($Q70=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BN$60,IF($Q70=Lists!$BW$17,Macro!BN$78,IF($Q70=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BO$60,IF($Q70=Lists!$BW$17,Macro!BO$78,IF($Q70=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BP$60,IF($Q70=Lists!$BW$17,Macro!BP$78,IF($Q70=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BQ$60,IF($Q70=Lists!$BW$17,Macro!BQ$78,IF($Q70=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BR$60,IF($Q70=Lists!$BW$17,Macro!BR$78,IF($Q70=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BS$60,IF($Q70=Lists!$BW$17,Macro!BS$78,IF($Q70=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BT$60,IF($Q70=Lists!$BW$17,Macro!BT$78,IF($Q70=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BU$60,IF($Q70=Lists!$BW$17,Macro!BU$78,IF($Q70=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BV$60,IF($Q70=Lists!$BW$17,Macro!BV$78,IF($Q70=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BW$60,IF($Q70=Lists!$BW$17,Macro!BW$78,IF($Q70=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BX$60,IF($Q70=Lists!$BW$17,Macro!BX$78,IF($Q70=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BY$60,IF($Q70=Lists!$BW$17,Macro!BY$78,IF($Q70=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!BZ$60,IF($Q70=Lists!$BW$17,Macro!BZ$78,IF($Q70=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CA$60,IF($Q70=Lists!$BW$17,Macro!CA$78,IF($Q70=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CB$60,IF($Q70=Lists!$BW$17,Macro!CB$78,IF($Q70=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CC$60,IF($Q70=Lists!$BW$17,Macro!CC$78,IF($Q70=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CD$60,IF($Q70=Lists!$BW$17,Macro!CD$78,IF($Q70=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CE$60,IF($Q70=Lists!$BW$17,Macro!CE$78,IF($Q70=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CF$60,IF($Q70=Lists!$BW$17,Macro!CF$78,IF($Q70=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CG$60,IF($Q70=Lists!$BW$17,Macro!CG$78,IF($Q70=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CH$60,IF($Q70=Lists!$BW$17,Macro!CH$78,IF($Q70=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CI$60,IF($Q70=Lists!$BW$17,Macro!CI$78,IF($Q70=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CJ$60,IF($Q70=Lists!$BW$17,Macro!CJ$78,IF($Q70=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CK$60,IF($Q70=Lists!$BW$17,Macro!CK$78,IF($Q70=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CL$60,IF($Q70=Lists!$BW$17,Macro!CL$78,IF($Q70=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CM$60,IF($Q70=Lists!$BW$17,Macro!CM$78,IF($Q70=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CN$60,IF($Q70=Lists!$BW$17,Macro!CN$78,IF($Q70=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CO$60,IF($Q70=Lists!$BW$17,Macro!CO$78,IF($Q70=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CP$60,IF($Q70=Lists!$BW$17,Macro!CP$78,IF($Q70=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CQ$60,IF($Q70=Lists!$BW$17,Macro!CQ$78,IF($Q70=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CR$60,IF($Q70=Lists!$BW$17,Macro!CR$78,IF($Q70=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CS$60,IF($Q70=Lists!$BW$17,Macro!CS$78,IF($Q70=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CT$60,IF($Q70=Lists!$BW$17,Macro!CT$78,IF($Q70=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CU$60,IF($Q70=Lists!$BW$17,Macro!CU$78,IF($Q70=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CV$60,IF($Q70=Lists!$BW$17,Macro!CV$78,IF($Q70=Lists!$BW$18,Macro!CV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CW$60,IF($Q70=Lists!$BW$17,Macro!CW$78,IF($Q70=Lists!$BW$18,Macro!CW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CX$60,IF($Q70=Lists!$BW$17,Macro!CX$78,IF($Q70=Lists!$BW$18,Macro!CX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CY$60,IF($Q70=Lists!$BW$17,Macro!CY$78,IF($Q70=Lists!$BW$18,Macro!CY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!CZ$60,IF($Q70=Lists!$BW$17,Macro!CZ$78,IF($Q70=Lists!$BW$18,Macro!CZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DA$60,IF($Q70=Lists!$BW$17,Macro!DA$78,IF($Q70=Lists!$BW$18,Macro!DA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DB$60,IF($Q70=Lists!$BW$17,Macro!DB$78,IF($Q70=Lists!$BW$18,Macro!DB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DC$60,IF($Q70=Lists!$BW$17,Macro!DC$78,IF($Q70=Lists!$BW$18,Macro!DC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DD$60,IF($Q70=Lists!$BW$17,Macro!DD$78,IF($Q70=Lists!$BW$18,Macro!DD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DE$60,IF($Q70=Lists!$BW$17,Macro!DE$78,IF($Q70=Lists!$BW$18,Macro!DE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DF$60,IF($Q70=Lists!$BW$17,Macro!DF$78,IF($Q70=Lists!$BW$18,Macro!DF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DG$60,IF($Q70=Lists!$BW$17,Macro!DG$78,IF($Q70=Lists!$BW$18,Macro!DG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DH$60,IF($Q70=Lists!$BW$17,Macro!DH$78,IF($Q70=Lists!$BW$18,Macro!DH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DI$60,IF($Q70=Lists!$BW$17,Macro!DI$78,IF($Q70=Lists!$BW$18,Macro!DI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DJ$60,IF($Q70=Lists!$BW$17,Macro!DJ$78,IF($Q70=Lists!$BW$18,Macro!DJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DK$60,IF($Q70=Lists!$BW$17,Macro!DK$78,IF($Q70=Lists!$BW$18,Macro!DK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DL$60,IF($Q70=Lists!$BW$17,Macro!DL$78,IF($Q70=Lists!$BW$18,Macro!DL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DM$60,IF($Q70=Lists!$BW$17,Macro!DM$78,IF($Q70=Lists!$BW$18,Macro!DM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DN$60,IF($Q70=Lists!$BW$17,Macro!DN$78,IF($Q70=Lists!$BW$18,Macro!DN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DO$60,IF($Q70=Lists!$BW$17,Macro!DO$78,IF($Q70=Lists!$BW$18,Macro!DO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DP$60,IF($Q70=Lists!$BW$17,Macro!DP$78,IF($Q70=Lists!$BW$18,Macro!DP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DQ$60,IF($Q70=Lists!$BW$17,Macro!DQ$78,IF($Q70=Lists!$BW$18,Macro!DQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DR$60,IF($Q70=Lists!$BW$17,Macro!DR$78,IF($Q70=Lists!$BW$18,Macro!DR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DS$60,IF($Q70=Lists!$BW$17,Macro!DS$78,IF($Q70=Lists!$BW$18,Macro!DS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DT$60,IF($Q70=Lists!$BW$17,Macro!DT$78,IF($Q70=Lists!$BW$18,Macro!DT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DU$60,IF($Q70=Lists!$BW$17,Macro!DU$78,IF($Q70=Lists!$BW$18,Macro!DU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DV$60,IF($Q70=Lists!$BW$17,Macro!DV$78,IF($Q70=Lists!$BW$18,Macro!DV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DW$60,IF($Q70=Lists!$BW$17,Macro!DW$78,IF($Q70=Lists!$BW$18,Macro!DW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DX$60,IF($Q70=Lists!$BW$17,Macro!DX$78,IF($Q70=Lists!$BW$18,Macro!DX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DY$60,IF($Q70=Lists!$BW$17,Macro!DY$78,IF($Q70=Lists!$BW$18,Macro!DY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!DZ$60,IF($Q70=Lists!$BW$17,Macro!DZ$78,IF($Q70=Lists!$BW$18,Macro!DZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EA$60,IF($Q70=Lists!$BW$17,Macro!EA$78,IF($Q70=Lists!$BW$18,Macro!EA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EB$60,IF($Q70=Lists!$BW$17,Macro!EB$78,IF($Q70=Lists!$BW$18,Macro!EB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EC$60,IF($Q70=Lists!$BW$17,Macro!EC$78,IF($Q70=Lists!$BW$18,Macro!EC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!ED$60,IF($Q70=Lists!$BW$17,Macro!ED$78,IF($Q70=Lists!$BW$18,Macro!ED$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EE$60,IF($Q70=Lists!$BW$17,Macro!EE$78,IF($Q70=Lists!$BW$18,Macro!EE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EF$60,IF($Q70=Lists!$BW$17,Macro!EF$78,IF($Q70=Lists!$BW$18,Macro!EF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EG$60,IF($Q70=Lists!$BW$17,Macro!EG$78,IF($Q70=Lists!$BW$18,Macro!EG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EH$60,IF($Q70=Lists!$BW$17,Macro!EH$78,IF($Q70=Lists!$BW$18,Macro!EH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EI$60,IF($Q70=Lists!$BW$17,Macro!EI$78,IF($Q70=Lists!$BW$18,Macro!EI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EJ$60,IF($Q70=Lists!$BW$17,Macro!EJ$78,IF($Q70=Lists!$BW$18,Macro!EJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EK$60,IF($Q70=Lists!$BW$17,Macro!EK$78,IF($Q70=Lists!$BW$18,Macro!EK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EL$60,IF($Q70=Lists!$BW$17,Macro!EL$78,IF($Q70=Lists!$BW$18,Macro!EL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EM$60,IF($Q70=Lists!$BW$17,Macro!EM$78,IF($Q70=Lists!$BW$18,Macro!EM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EN$60,IF($Q70=Lists!$BW$17,Macro!EN$78,IF($Q70=Lists!$BW$18,Macro!EN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EO$60,IF($Q70=Lists!$BW$17,Macro!EO$78,IF($Q70=Lists!$BW$18,Macro!EO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EP$60,IF($Q70=Lists!$BW$17,Macro!EP$78,IF($Q70=Lists!$BW$18,Macro!EP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EQ$60,IF($Q70=Lists!$BW$17,Macro!EQ$78,IF($Q70=Lists!$BW$18,Macro!EQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!ER$60,IF($Q70=Lists!$BW$17,Macro!ER$78,IF($Q70=Lists!$BW$18,Macro!ER$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!ES$60,IF($Q70=Lists!$BW$17,Macro!ES$78,IF($Q70=Lists!$BW$18,Macro!ES$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!ET$60,IF($Q70=Lists!$BW$17,Macro!ET$78,IF($Q70=Lists!$BW$18,Macro!ET$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EU$60,IF($Q70=Lists!$BW$17,Macro!EU$78,IF($Q70=Lists!$BW$18,Macro!EU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EV$60,IF($Q70=Lists!$BW$17,Macro!EV$78,IF($Q70=Lists!$BW$18,Macro!EV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EW$60,IF($Q70=Lists!$BW$17,Macro!EW$78,IF($Q70=Lists!$BW$18,Macro!EW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EX$60,IF($Q70=Lists!$BW$17,Macro!EX$78,IF($Q70=Lists!$BW$18,Macro!EX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EY$60,IF($Q70=Lists!$BW$17,Macro!EY$78,IF($Q70=Lists!$BW$18,Macro!EY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!EZ$60,IF($Q70=Lists!$BW$17,Macro!EZ$78,IF($Q70=Lists!$BW$18,Macro!EZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!FA$60,IF($Q70=Lists!$BW$17,Macro!FA$78,IF($Q70=Lists!$BW$18,Macro!FA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!FB$60,IF($Q70=Lists!$BW$17,Macro!FB$78,IF($Q70=Lists!$BW$18,Macro!FB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q70=Lists!$BW$16,Macro!FC$60,IF($Q70=Lists!$BW$17,Macro!FC$78,IF($Q70=Lists!$BW$18,Macro!FC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73}]

{"sheet":"Sales","index":9,"n_rows":680,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,{"$f":"IF(AK11=\"\",\"\",DAY(AK11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CW11=\"\",\"\",DAY(CW11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,{"$f":"IF(AK11=\"\",\"\",MONTH(AK11))","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"IF(CW11=\"\",\"\",MONTH(CW11))","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,{"$f":"IF(AK11=\"\",\"\",YEAR(AK11)-2000)","v":23},23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,{"$f":"IF(CW11=\"\",\"\",YEAR(CW11)-2000)","v":28},28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,{"$f":"IF(AK12=\"\",\"\",DAY(AK12))","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"IF(CW12=\"\",\"\",DAY(CW12))","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,{"$f":"IF(AK12=\"\",\"\",MONTH(AK12))","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"IF(CW12=\"\",\"\",MONTH(CW12))","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,{"$f":"IF(AK12=\"\",\"\",YEAR(AK12)-2000)","v":23},23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,{"$f":"IF(CW12=\"\",\"\",YEAR(CW12)-2000)","v":28},28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I34\")","v":"Sales"},null,null,{"$f":"INDIRECT(\"START!K34\")","v":"Параметры бюджета продаж"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99490)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99490)","v":0},{"$f":"SUM(T$15:T$99490)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":133},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":132},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":131},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":130},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":129},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":128},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":127},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":126},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":125},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":124},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":123},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":122},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":121},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":120},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":119},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":118},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":117},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":116},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":115},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":114},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":113},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":112},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":111},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":110},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":109},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":108},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":107},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":106},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":105},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":104},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":103},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":102},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":101},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":100},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":99},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":98},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":97},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":96},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":95},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":94},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":93},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":92},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":91},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":90},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":89},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":88},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":87},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":86},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":85},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":84},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":83},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":82},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":81},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":80},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":79},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":78},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":77},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":76},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":75},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":74},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":73},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":72},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":71},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":70},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":69},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":68},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":67},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":66},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":65},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":64},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":63},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":62},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":61},{"$f":"IF(CV$2=1,MAX($2:$2),MIN($Z15:CU15)-1)","v":60},{"$f":"IF(CW$2=1,MAX($2:$2),MIN($Z15:CV15)-1)","v":59},{"$f":"IF(CX$2=1,MAX($2:$2),MIN($Z15:CW15)-1)","v":58},{"$f":"IF(CY$2=1,MAX($2:$2),MIN($Z15:CX15)-1)","v":57},{"$f":"IF(CZ$2=1,MAX($2:$2),MIN($Z15:CY15)-1)","v":56},{"$f":"IF(DA$2=1,MAX($2:$2),MIN($Z15:CZ15)-1)","v":55},{"$f":"IF(DB$2=1,MAX($2:$2),MIN($Z15:DA15)-1)","v":54},{"$f":"IF(DC$2=1,MAX($2:$2),MIN($Z15:DB15)-1)","v":53},{"$f":"IF(DD$2=1,MAX($2:$2),MIN($Z15:DC15)-1)","v":52},{"$f":"IF(DE$2=1,MAX($2:$2),MIN($Z15:DD15)-1)","v":51},{"$f":"IF(DF$2=1,MAX($2:$2),MIN($Z15:DE15)-1)","v":50},{"$f":"IF(DG$2=1,MAX($2:$2),MIN($Z15:DF15)-1)","v":49},{"$f":"IF(DH$2=1,MAX($2:$2),MIN($Z15:DG15)-1)","v":48},{"$f":"IF(DI$2=1,MAX($2:$2),MIN($Z15:DH15)-1)","v":47},{"$f":"IF(DJ$2=1,MAX($2:$2),MIN($Z15:DI15)-1)","v":46},{"$f":"IF(DK$2=1,MAX($2:$2),MIN($Z15:DJ15)-1)","v":45},{"$f":"IF(DL$2=1,MAX($2:$2),MIN($Z15:DK15)-1)","v":44},{"$f":"IF(DM$2=1,MAX($2:$2),MIN($Z15:DL15)-1)","v":43},{"$f":"IF(DN$2=1,MAX($2:$2),MIN($Z15:DM15)-1)","v":42},{"$f":"IF(DO$2=1,MAX($2:$2),MIN($Z15:DN15)-1)","v":41},{"$f":"IF(DP$2=1,MAX($2:$2),MIN($Z15:DO15)-1)","v":40},{"$f":"IF(DQ$2=1,MAX($2:$2),MIN($Z15:DP15)-1)","v":39},{"$f":"IF(DR$2=1,MAX($2:$2),MIN($Z15:DQ15)-1)","v":38},{"$f":"IF(DS$2=1,MAX($2:$2),MIN($Z15:DR15)-1)","v":37},{"$f":"IF(DT$2=1,MAX($2:$2),MIN($Z15:DS15)-1)","v":36},{"$f":"IF(DU$2=1,MAX($2:$2),MIN($Z15:DT15)-1)","v":35},{"$f":"IF(DV$2=1,MAX($2:$2),MIN($Z15:DU15)-1)","v":34},{"$f":"IF(DW$2=1,MAX($2:$2),MIN($Z15:DV15)-1)","v":33},{"$f":"IF(DX$2=1,MAX($2:$2),MIN($Z15:DW15)-1)","v":32},{"$f":"IF(DY$2=1,MAX($2:$2),MIN($Z15:DX15)-1)","v":31},{"$f":"IF(DZ$2=1,MAX($2:$2),MIN($Z15:DY15)-1)","v":30},{"$f":"IF(EA$2=1,MAX($2:$2),MIN($Z15:DZ15)-1)","v":29},{"$f":"IF(EB$2=1,MAX($2:$2),MIN($Z15:EA15)-1)","v":28},{"$f":"IF(EC$2=1,MAX($2:$2),MIN($Z15:EB15)-1)","v":27},{"$f":"IF(ED$2=1,MAX($2:$2),MIN($Z15:EC15)-1)","v":26},{"$f":"IF(EE$2=1,MAX($2:$2),MIN($Z15:ED15)-1)","v":25},{"$f":"IF(EF$2=1,MAX($2:$2),MIN($Z15:EE15)-1)","v":24},{"$f":"IF(EG$2=1,MAX($2:$2),MIN($Z15:EF15)-1)","v":23},{"$f":"IF(EH$2=1,MAX($2:$2),MIN($Z15:EG15)-1)","v":22},{"$f":"IF(EI$2=1,MAX($2:$2),MIN($Z15:EH15)-1)","v":21},{"$f":"IF(EJ$2=1,MAX($2:$2),MIN($Z15:EI15)-1)","v":20},{"$f":"IF(EK$2=1,MAX($2:$2),MIN($Z15:EJ15)-1)","v":19},{"$f":"IF(EL$2=1,MAX($2:$2),MIN($Z15:EK15)-1)","v":18},{"$f":"IF(EM$2=1,MAX($2:$2),MIN($Z15:EL15)-1)","v":17},{"$f":"IF(EN$2=1,MAX($2:$2),MIN($Z15:EM15)-1)","v":16},{"$f":"IF(EO$2=1,MAX($2:$2),MIN($Z15:EN15)-1)","v":15},{"$f":"IF(EP$2=1,MAX($2:$2),MIN($Z15:EO15)-1)","v":14},{"$f":"IF(EQ$2=1,MAX($2:$2),MIN($Z15:EP15)-1)","v":13},{"$f":"IF(ER$2=1,MAX($2:$2),MIN($Z15:EQ15)-1)","v":12},{"$f":"IF(ES$2=1,MAX($2:$2),MIN($Z15:ER15)-1)","v":11},{"$f":"IF(ET$2=1,MAX($2:$2),MIN($Z15:ES15)-1)","v":10},{"$f":"IF(EU$2=1,MAX($2:$2),MIN($Z15:ET15)-1)","v":9},{"$f":"IF(EV$2=1,MAX($2:$2),MIN($Z15:EU15)-1)","v":8},{"$f":"IF(EW$2=1,MAX($2:$2),MIN($Z15:EV15)-1)","v":7},{"$f":"IF(EX$2=1,MAX($2:$2),MIN($Z15:EW15)-1)","v":6},{"$f":"IF(EY$2=1,MAX($2:$2),MIN($Z15:EX15)-1)","v":5},{"$f":"IF(EZ$2=1,MAX($2:$2),MIN($Z15:EY15)-1)","v":4},{"$f":"IF(FA$2=1,MAX($2:$2),MIN($Z15:EZ15)-1)","v":3},{"$f":"IF(FB$2=1,MAX($2:$2),MIN($Z15:FA15)-1)","v":2},{"$f":"IF(FC$2=1,MAX($2:$2),MIN($Z15:FB15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$163","v":"Потенциальные поставщики на площадке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока продаж\"","v":"начало 1 блока продаж"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Потенциальные поставщики на площадке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Размещения поставщика"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$FD17)","v":247734},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18.900000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":29.7},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":41.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":54},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":67.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":81.900000000000006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":97.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":113.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":130.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":148.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":167.4},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":187.20000000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":207.9},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":229.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":252},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":275.40000000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":299.7},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":324.90000000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":351},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":378},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":405.90000000000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":434.7},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":464.40000000000003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":495},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":526.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":558.9},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":592.20000000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":626.4},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":661.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":697.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":734.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":772.2},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":810.9},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":850.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":932.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":974.7},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1017.9},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1062},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1152},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1197},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1242},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1287},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1377},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1422},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1467},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1512},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1557},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1602},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1647},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1692},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1737},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1782},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1827},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1872},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1917},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1962},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2052},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2097},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2142},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2187},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2232},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2277},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2322},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2367},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2412},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2457},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2502},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2547},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2592},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2637},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2682},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2727},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2772},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2817},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2862},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2907},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2952},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3042},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3087},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3132},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3177},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3222},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3267},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3312},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3357},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3402},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3447},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3492},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3537},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3582},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3627},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3672},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3717},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3762},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3807},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3852},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3897},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3942},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3987},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4032},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4077},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4122},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4167},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4212},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4257},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4302},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4347},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4392},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4437},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4482},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4527},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4572},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4617},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4662},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$243","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H18","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I17","v":"Размещения поставщика"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$FD19)","v":1709183441.8051777},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":42300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":89019.000000000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":140184},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":195822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":255960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":320625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":389844},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":463644},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":542052},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":625095},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":712800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":805194},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":947419.20000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1054364.8500000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1166319},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1283310},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1405366.2000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1532515.95},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1664787.6000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1802209.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1944810},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2092617.45},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2245660.2000000002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2403966.6},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2695943.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2873307.9375},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3056288.7600000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3244915.4850000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3439217.88},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3639225.7124999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3844968.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4048380},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4256752.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4470086.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4688381.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4911637.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5396847.7500000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5641685.4375000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5891732.4375000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6146988.7500000009},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6407454.3750000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6667920.0000000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6928385.6250000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7188851.2500000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7449316.8750000009},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7709782.5000000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7970248.1250000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8230713.7500000009},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8915738.34375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9189227.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9462716.15625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9736205.0625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10009693.96875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10283182.875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10556671.78125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10830160.6875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":11103649.59375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":11377138.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":11650627.40625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":11924116.3125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12807485.479687501},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13094648.831250001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13381812.182812501},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13668975.534375001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13956138.885937501},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14243302.237500001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14530465.589062501},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14817628.940625001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15104792.292187501},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15391955.643750001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15679118.995312501},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15966282.346875001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17066117.983359374},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17367639.502499998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17669161.021640625},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17970682.540781248},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18272204.059921876},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18573725.579062499},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18875247.098203123},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":19176768.61734375},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":19478290.136484373},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":19779811.655625001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":20081333.174765624},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":20382854.693906248},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":21718595.02369922},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22035192.618796878},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22351790.213894535},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22668387.808992188},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22984985.404089846},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23301582.999187503},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23618180.59428516},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23934778.189382814},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":24251375.784480471},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":24567973.379578128},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":24884570.974675786},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":25201168.569773439},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":26793654.473114647},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":27126081.947967187},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":27458509.422819726},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":27790936.897672266},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28123364.372524805},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28455791.847377345},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28788219.322229885},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":29120646.79708242},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":29453074.27193496},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":29785501.7467875},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30117929.221640039},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30450356.696492579},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32321923.379912376},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32670972.228507541},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":33020021.07710271},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":33369069.925697874},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":33718118.774293043},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":34067167.622888207},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":34416216.471483372},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":34765265.320078537},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":35114314.168673702},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":35463363.017268874},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":35812411.865864038},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":36161460.714459203},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"Нормативы коммерческих затрат на 1 поставщика",null,null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z21:$FD21)","v":75},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q22:$Q25,AA22:AA25))","v":75},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q22:$Q25,AB22:AB25))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q22:$Q25,AK22:AK25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($Q22:$Q25,CW22:CW25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,"руб. // %",null,null,"*",30,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$FD22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",30,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$FD23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",15,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},{"$f":"IF($X24=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z24:$FD24)","v":1},"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z26:$FD26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z27:$FD27)","v":18580050},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":675},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1417.5000000000002},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2227.5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3105},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4050},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5062.5},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6142.5},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7290},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8505},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9787.5},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11137.5},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12555},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14040.000000000002},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15592.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17212.5},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18900},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20655.000000000004},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22477.5},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24367.500000000004},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26325},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28350},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30442.500000000004},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32602.5},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34830},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37125},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39487.5},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41917.5},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44415},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46980},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49612.5},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52312.5},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55080},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57915},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":60817.5},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63787.5},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":66825},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":69930},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73102.5},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":76342.5},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":79650},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83025},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":86400},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":89775},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":93150},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":96525},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99900},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":103275},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106650},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":110025},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":113400},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":116775},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":120150},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":123525},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":126900},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":130275},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":133650},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":137025},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":140400},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":143775},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":147150},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150525},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":153900},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":157275},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":160650},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":164025},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":167400},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":170775},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":174150},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":177525},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180900},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":184275},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":187650},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":191025},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA17:CV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":194400},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA17:CW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":197775},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA17:CX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":201150},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA17:CY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":204525},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA17:CZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":207900},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA17:DA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":211275},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA17:DB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214650},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA17:DC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":218025},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA17:DD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":221400},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA17:DE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":224775},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA17:DF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":228150},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA17:DG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231525},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA17:DH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":234900},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA17:DI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":238275},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA17:DJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":241650},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA17:DK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":245025},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA17:DL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":248400},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA17:DM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":251775},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA17:DN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":255150},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA17:DO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":258525},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA17:DP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":261900},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA17:DQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":265275},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA17:DR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268650},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA17:DS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":272025},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA17:DT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":275400},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA17:DU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":278775},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA17:DV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":282150},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA17:DW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":285525},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA17:DX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288900},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA17:DY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":292275},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA17:DZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":295650},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA17:EA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":299025},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA17:EB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":302400},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA17:EC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":305775},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA17:ED17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":309150},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA17:EE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":312525},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA17:EF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":315900},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA17:EG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":319275},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA17:EH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":322650},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA17:EI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":326025},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA17:EJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329400},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA17:EK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":332775},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA17:EL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":336150},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA17:EM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":339525},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA17:EN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":342900},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA17:EO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":346275},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA17:EP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":349650},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA17:EQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA17:ER17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA17:ES17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA17:ET17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA17:EU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA17:EV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA17:EW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA17:EX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA17:EY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA17:EZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA17:FA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA17:FB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA17:FC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z29:$FD29)","v":18335295},null,null,{"$f":"IF(AA$11=\"\",0,$Q31*(IF(AA$2=1,SUMIFS($Z27:$FD27,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT(-$Q36))))","v":344.25},978.75,1748.25,2585.25,3489.75,4461.75,5501.25,6608.25,7782.75,9024.75,{"$f":"IF(AK$11=\"\",0,$Q31*(IF(AK$2=1,SUMIFS($Z27:$FD27,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT(-$Q36))))","v":10334.25},11711.25,13155.75,14667.75,16247.25,17894.25,19608.75,21390.750000000004,23240.25,25157.25,27141.75,29193.75,31313.25,33500.25,35754.75,38076.75,40466.25,42923.25,45447.75,48039.75,50699.25,53426.25,56220.75,59082.75,62012.25,65009.25,68073.75,71205.75,74405.25,77672.25,81000,84375,87750,91125,94500,97875,101250,104625,108000,111375,114750,118125,121500,124875,128250,131625,135000,138375,141750,145125,148500,151875,155250,158625,162000,165375,168750,172125,175500,178875,182250,185625,189000,192375,{"$f":"IF(CW$11=\"\",0,$Q31*(IF(CW$2=1,SUMIFS($Z27:$FD27,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT(-$Q36))))","v":195750},199125,202500,205875,209250,212625,216000,219375,222750,226125,229500,232875,236250,239625,243000,246375,249750,253125,256500,259875,263250,266625,270000,273375,276750,280125,283500,286875,290250,293625,297000,300375,303750,307125,310500,313875,317250,320625,324000,327375,330750,334125,337500,340875,344250,312322.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q31","v":0.7},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q34-(100%-Q31))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z38:$FD38)","v":18580050},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AA$2+INT(-$Q40))))","v":675},1417.5000000000002,2227.5,3105,4050,5062.5,6142.5,7290,8505,9787.5,{"$f":"IF(AK$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,AK$2+INT(-$Q40))))","v":11137.5},12555,14040.000000000002,15592.5,17212.5,18900,20655.000000000004,22477.5,24367.500000000004,26325,28350,30442.500000000004,32602.5,34830,37125,39487.5,41917.5,44415,46980,49612.5,52312.5,55080,57915,60817.5,63787.5,66825,69930,73102.5,76342.5,79650,83025,86400,89775,93150,96525,99900,103275,106650,110025,113400,116775,120150,123525,126900,130275,133650,137025,140400,143775,147150,150525,153900,157275,160650,164025,167400,170775,174150,177525,180900,184275,187650,191025,194400,{"$f":"IF(CW$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$FD27,$Z$2:$FD$2,CW$2+INT(-$Q40))))","v":197775},201150,204525,207900,211275,214650,218025,221400,224775,228150,231525,234900,238275,241650,245025,248400,251775,255150,258525,261900,265275,268650,272025,275400,278775,282150,285525,288900,292275,295650,299025,302400,305775,309150,312525,315900,319275,322650,326025,329400,332775,336150,339525,342900,346275,349650,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},"Срок цикла продаж и производства",null,null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},{"$f":"I39","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Затраты времени на 1 поставщика",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z43:$FD43)","v":0.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q44:$Q47,AA44:AA47)/60)","v":0.25},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q44:$Q47,AB44:AB47))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q44:$Q47,AK44:AK47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($Q44:$Q47,CW44:CW47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на 1 поставщика"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,"кол-во минут // %",null,null,"*",10,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},{"$f":"IF($X44=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z44:$FD44)","v":1},"*",null,1]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на 1 поставщика"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",3,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},{"$f":"IF($X45=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$FD45)","v":1},"*",null,1]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на 1 поставщика"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",2,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF($X46=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$FD46)","v":1},"*",null,1]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z43:$FD43,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z43:$FD43,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z43:$FD43,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Затраты времени сотрудников отдела продаж",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z49:$FD49)","v":61933.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.25},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.7250000000000005},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.4249999999999998},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10.35},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.875},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20.475000000000001},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.3},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28.35},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.625},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37.125},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.85},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46.800000000000004},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51.975000000000001},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57.375},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":68.850000000000009},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":74.924999999999997},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":81.225000000000009},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":87.75},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":94.5},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":101.47500000000001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.675},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":116.10000000000001},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":123.75},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":131.625},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":139.72499999999999},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":148.05000000000001},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":156.6},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165.375},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":174.375},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":183.6},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":193.05},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":202.72499999999999},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":212.625},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":222.75},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":233.1},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":243.67500000000001},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":254.47499999999999},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":265.5},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":276.75},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":299.25},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":310.5},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":321.75},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":333},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":344.25},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":355.5},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":366.75},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":378},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":389.25},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":400.5},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":411.75},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":423},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":434.25},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":445.5},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":456.75},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":468},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":479.25},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":490.5},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":501.75},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":513},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":524.25},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":535.5},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":546.75},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":558},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.25},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":580.5},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":591.75},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":603},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":614.25},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":625.5},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":636.75},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA17:CV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":648},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA17:CW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":659.25},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA17:CX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":670.5},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA17:CY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":681.75},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA17:CZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":693},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA17:DA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":704.25},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA17:DB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":715.5},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA17:DC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":726.75},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA17:DD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":738},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA17:DE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":749.25},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA17:DF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":760.5},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA17:DG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":771.75},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA17:DH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":783},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA17:DI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":794.25},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA17:DJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":805.5},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA17:DK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":816.75},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA17:DL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":828},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA17:DM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":839.25},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA17:DN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":850.5},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA17:DO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":861.75},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA17:DP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":873},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA17:DQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":884.25},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA17:DR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":895.5},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA17:DS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":906.75},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA17:DT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":918},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA17:DU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":929.25},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA17:DV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":940.5},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA17:DW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":951.75},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA17:DX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":963},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA17:DY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":974.25},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA17:DZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":985.5},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA17:EA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":996.75},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA17:EB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1008},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA17:EC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1019.25},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA17:ED17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1030.5},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA17:EE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1041.75},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA17:EF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1053},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA17:EG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1064.25},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA17:EH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1075.5},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA17:EI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1086.75},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA17:EJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1098},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA17:EK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1109.25},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA17:EL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1120.5},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA17:EM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1131.75},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA17:EN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1143},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA17:EO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1154.25},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA17:EP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1165.5},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA17:EQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA17:ER17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA17:ES17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA17:ET17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA17:EU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA17:EV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA17:EW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA17:EX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA17:EY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA17:EZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA17:FA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA17:FB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA17:FC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$FD51)","v":387.08437500000042},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z49:AA49)=0,0,IF(MAX($Z51:Z51)>IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20),MAX($Z51:Z51),IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20))))","v":1.40625E-2},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z49:AB49)=0,0,IF(MAX($Z51:AA51)>IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20),MAX($Z51:AA51),IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20))))","v":2.9531250000000002E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z49:AC49)=0,0,IF(MAX($Z51:AB51)>IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20),MAX($Z51:AB51),IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20))))","v":4.6406249999999996E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z49:AD49)=0,0,IF(MAX($Z51:AC51)>IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20),MAX($Z51:AC51),IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20))))","v":6.4687499999999995E-2},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z49:AE49)=0,0,IF(MAX($Z51:AD51)>IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20),MAX($Z51:AD51),IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20))))","v":8.4375000000000006E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z49:AF49)=0,0,IF(MAX($Z51:AE51)>IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20),MAX($Z51:AE51),IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20))))","v":0.10546875},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z49:AG49)=0,0,IF(MAX($Z51:AF51)>IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20),MAX($Z51:AF51),IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20))))","v":0.12796875000000002},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z49:AH49)=0,0,IF(MAX($Z51:AG51)>IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20),MAX($Z51:AG51),IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20))))","v":0.15187500000000001},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z49:AI49)=0,0,IF(MAX($Z51:AH51)>IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20),MAX($Z51:AH51),IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20))))","v":0.1771875},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z49:AJ49)=0,0,IF(MAX($Z51:AI51)>IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20),MAX($Z51:AI51),IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20))))","v":0.20390625000000001},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z49:AK49)=0,0,IF(MAX($Z51:AJ51)>IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20),MAX($Z51:AJ51),IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20))))","v":0.23203124999999999},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z49:AL49)=0,0,IF(MAX($Z51:AK51)>IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20),MAX($Z51:AK51),IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20))))","v":0.26156250000000003},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z49:AM49)=0,0,IF(MAX($Z51:AL51)>IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20),MAX($Z51:AL51),IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20))))","v":0.29250000000000004},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z49:AN49)=0,0,IF(MAX($Z51:AM51)>IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20),MAX($Z51:AM51),IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20))))","v":0.32484374999999999},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z49:AO49)=0,0,IF(MAX($Z51:AN51)>IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20),MAX($Z51:AN51),IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20))))","v":0.35859374999999999},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z49:AP49)=0,0,IF(MAX($Z51:AO51)>IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20),MAX($Z51:AO51),IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20))))","v":0.39374999999999999},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z49:AQ49)=0,0,IF(MAX($Z51:AP51)>IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20),MAX($Z51:AP51),IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20))))","v":0.43031250000000004},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z49:AR49)=0,0,IF(MAX($Z51:AQ51)>IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20),MAX($Z51:AQ51),IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20))))","v":0.46828124999999998},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z49:AS49)=0,0,IF(MAX($Z51:AR51)>IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20),MAX($Z51:AR51),IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20))))","v":0.50765625000000003},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z49:AT49)=0,0,IF(MAX($Z51:AS51)>IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20),MAX($Z51:AS51),IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20))))","v":0.54843750000000002},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z49:AU49)=0,0,IF(MAX($Z51:AT51)>IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20),MAX($Z51:AT51),IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20))))","v":0.59062499999999996},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z49:AV49)=0,0,IF(MAX($Z51:AU51)>IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20),MAX($Z51:AU51),IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20))))","v":0.63421875000000005},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z49:AW49)=0,0,IF(MAX($Z51:AV51)>IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20),MAX($Z51:AV51),IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20))))","v":0.67921874999999998},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z49:AX49)=0,0,IF(MAX($Z51:AW51)>IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20),MAX($Z51:AW51),IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20))))","v":0.72562500000000008},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z49:AY49)=0,0,IF(MAX($Z51:AX51)>IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20),MAX($Z51:AX51),IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20))))","v":0.7734375},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z49:AZ49)=0,0,IF(MAX($Z51:AY51)>IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20),MAX($Z51:AY51),IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20))))","v":0.82265624999999998},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z49:BA49)=0,0,IF(MAX($Z51:AZ51)>IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20),MAX($Z51:AZ51),IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20))))","v":0.87328125000000001},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z49:BB49)=0,0,IF(MAX($Z51:BA51)>IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20),MAX($Z51:BA51),IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20))))","v":0.92531250000000009},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z49:BC49)=0,0,IF(MAX($Z51:BB51)>IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20),MAX($Z51:BB51),IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20))))","v":0.97875000000000001},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z49:BD49)=0,0,IF(MAX($Z51:BC51)>IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20),MAX($Z51:BC51),IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20))))","v":1.0335937500000001},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z49:BE49)=0,0,IF(MAX($Z51:BD51)>IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20),MAX($Z51:BD51),IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20))))","v":1.08984375},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z49:BF49)=0,0,IF(MAX($Z51:BE51)>IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20),MAX($Z51:BE51),IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20))))","v":1.1475},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z49:BG49)=0,0,IF(MAX($Z51:BF51)>IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20),MAX($Z51:BF51),IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20))))","v":1.2065625},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z49:BH49)=0,0,IF(MAX($Z51:BG51)>IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20),MAX($Z51:BG51),IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20))))","v":1.2670312500000001},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z49:BI49)=0,0,IF(MAX($Z51:BH51)>IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20),MAX($Z51:BH51),IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20))))","v":1.32890625},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z49:BJ49)=0,0,IF(MAX($Z51:BI51)>IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20),MAX($Z51:BI51),IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20))))","v":1.3921874999999999},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z49:BK49)=0,0,IF(MAX($Z51:BJ51)>IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20),MAX($Z51:BJ51),IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20))))","v":1.4568749999999999},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z49:BL49)=0,0,IF(MAX($Z51:BK51)>IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20),MAX($Z51:BK51),IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20))))","v":1.52296875},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z49:BM49)=0,0,IF(MAX($Z51:BL51)>IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20),MAX($Z51:BL51),IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20))))","v":1.5904687499999999},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z49:BN49)=0,0,IF(MAX($Z51:BM51)>IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20),MAX($Z51:BM51),IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20))))","v":1.659375},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z49:BO49)=0,0,IF(MAX($Z51:BN51)>IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20),MAX($Z51:BN51),IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20))))","v":1.7296875},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z49:BP49)=0,0,IF(MAX($Z51:BO51)>IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20),MAX($Z51:BO51),IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20))))","v":1.8},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z49:BQ49)=0,0,IF(MAX($Z51:BP51)>IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20),MAX($Z51:BP51),IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20))))","v":1.8703125},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z49:BR49)=0,0,IF(MAX($Z51:BQ51)>IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20),MAX($Z51:BQ51),IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20))))","v":1.940625},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z49:BS49)=0,0,IF(MAX($Z51:BR51)>IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20),MAX($Z51:BR51),IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20))))","v":2.0109374999999998},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z49:BT49)=0,0,IF(MAX($Z51:BS51)>IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20),MAX($Z51:BS51),IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20))))","v":2.0812499999999998},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z49:BU49)=0,0,IF(MAX($Z51:BT51)>IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20),MAX($Z51:BT51),IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20))))","v":2.1515624999999998},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z49:BV49)=0,0,IF(MAX($Z51:BU51)>IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20),MAX($Z51:BU51),IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20))))","v":2.2218749999999998},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z49:BW49)=0,0,IF(MAX($Z51:BV51)>IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20),MAX($Z51:BV51),IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20))))","v":2.2921874999999998},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z49:BX49)=0,0,IF(MAX($Z51:BW51)>IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20),MAX($Z51:BW51),IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20))))","v":2.3624999999999998},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z49:BY49)=0,0,IF(MAX($Z51:BX51)>IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20),MAX($Z51:BX51),IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20))))","v":2.4328124999999998},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z49:BZ49)=0,0,IF(MAX($Z51:BY51)>IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20),MAX($Z51:BY51),IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20))))","v":2.5031249999999998},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z49:CA49)=0,0,IF(MAX($Z51:BZ51)>IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20),MAX($Z51:BZ51),IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20))))","v":2.5734374999999998},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z49:CB49)=0,0,IF(MAX($Z51:CA51)>IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20),MAX($Z51:CA51),IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20))))","v":2.6437499999999998},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z49:CC49)=0,0,IF(MAX($Z51:CB51)>IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20),MAX($Z51:CB51),IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20))))","v":2.7140624999999998},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z49:CD49)=0,0,IF(MAX($Z51:CC51)>IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20),MAX($Z51:CC51),IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20))))","v":2.7843749999999998},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z49:CE49)=0,0,IF(MAX($Z51:CD51)>IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20),MAX($Z51:CD51),IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20))))","v":2.8546874999999998},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z49:CF49)=0,0,IF(MAX($Z51:CE51)>IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20),MAX($Z51:CE51),IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20))))","v":2.9249999999999998},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z49:CG49)=0,0,IF(MAX($Z51:CF51)>IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20),MAX($Z51:CF51),IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20))))","v":2.9953124999999998},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z49:CH49)=0,0,IF(MAX($Z51:CG51)>IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20),MAX($Z51:CG51),IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20))))","v":3.0656249999999998},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z49:CI49)=0,0,IF(MAX($Z51:CH51)>IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20),MAX($Z51:CH51),IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20))))","v":3.1359374999999998},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z49:CJ49)=0,0,IF(MAX($Z51:CI51)>IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20),MAX($Z51:CI51),IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20))))","v":3.2062499999999998},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z49:CK49)=0,0,IF(MAX($Z51:CJ51)>IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20),MAX($Z51:CJ51),IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20))))","v":3.2765624999999998},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z49:CL49)=0,0,IF(MAX($Z51:CK51)>IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20),MAX($Z51:CK51),IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20))))","v":3.3468749999999998},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z49:CM49)=0,0,IF(MAX($Z51:CL51)>IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20),MAX($Z51:CL51),IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20))))","v":3.4171874999999998},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z49:CN49)=0,0,IF(MAX($Z51:CM51)>IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20),MAX($Z51:CM51),IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20))))","v":3.4874999999999998},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z49:CO49)=0,0,IF(MAX($Z51:CN51)>IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20),MAX($Z51:CN51),IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20))))","v":3.5578124999999998},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z49:CP49)=0,0,IF(MAX($Z51:CO51)>IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20),MAX($Z51:CO51),IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20))))","v":3.6281249999999998},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z49:CQ49)=0,0,IF(MAX($Z51:CP51)>IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20),MAX($Z51:CP51),IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20))))","v":3.6984374999999998},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z49:CR49)=0,0,IF(MAX($Z51:CQ51)>IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20),MAX($Z51:CQ51),IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20))))","v":3.7687499999999998},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z49:CS49)=0,0,IF(MAX($Z51:CR51)>IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20),MAX($Z51:CR51),IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20))))","v":3.8390624999999998},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z49:CT49)=0,0,IF(MAX($Z51:CS51)>IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20),MAX($Z51:CS51),IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20))))","v":3.9093749999999998},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z49:CU49)=0,0,IF(MAX($Z51:CT51)>IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20),MAX($Z51:CT51),IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20))))","v":3.9796874999999998},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z49:CV49)=0,0,IF(MAX($Z51:CU51)>IF(Macro!$Q$20=0,0,CV49/Macro!$Q$20),MAX($Z51:CU51),IF(Macro!$Q$20=0,0,CV49/Macro!$Q$20))))","v":4.05},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z49:CW49)=0,0,IF(MAX($Z51:CV51)>IF(Macro!$Q$20=0,0,CW49/Macro!$Q$20),MAX($Z51:CV51),IF(Macro!$Q$20=0,0,CW49/Macro!$Q$20))))","v":4.1203124999999998},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z49:CX49)=0,0,IF(MAX($Z51:CW51)>IF(Macro!$Q$20=0,0,CX49/Macro!$Q$20),MAX($Z51:CW51),IF(Macro!$Q$20=0,0,CX49/Macro!$Q$20))))","v":4.1906249999999998},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z49:CY49)=0,0,IF(MAX($Z51:CX51)>IF(Macro!$Q$20=0,0,CY49/Macro!$Q$20),MAX($Z51:CX51),IF(Macro!$Q$20=0,0,CY49/Macro!$Q$20))))","v":4.2609374999999998},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z49:CZ49)=0,0,IF(MAX($Z51:CY51)>IF(Macro!$Q$20=0,0,CZ49/Macro!$Q$20),MAX($Z51:CY51),IF(Macro!$Q$20=0,0,CZ49/Macro!$Q$20))))","v":4.3312499999999998},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z49:DA49)=0,0,IF(MAX($Z51:CZ51)>IF(Macro!$Q$20=0,0,DA49/Macro!$Q$20),MAX($Z51:CZ51),IF(Macro!$Q$20=0,0,DA49/Macro!$Q$20))))","v":4.4015624999999998},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z49:DB49)=0,0,IF(MAX($Z51:DA51)>IF(Macro!$Q$20=0,0,DB49/Macro!$Q$20),MAX($Z51:DA51),IF(Macro!$Q$20=0,0,DB49/Macro!$Q$20))))","v":4.4718749999999998},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z49:DC49)=0,0,IF(MAX($Z51:DB51)>IF(Macro!$Q$20=0,0,DC49/Macro!$Q$20),MAX($Z51:DB51),IF(Macro!$Q$20=0,0,DC49/Macro!$Q$20))))","v":4.5421874999999998},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z49:DD49)=0,0,IF(MAX($Z51:DC51)>IF(Macro!$Q$20=0,0,DD49/Macro!$Q$20),MAX($Z51:DC51),IF(Macro!$Q$20=0,0,DD49/Macro!$Q$20))))","v":4.6124999999999998},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z49:DE49)=0,0,IF(MAX($Z51:DD51)>IF(Macro!$Q$20=0,0,DE49/Macro!$Q$20),MAX($Z51:DD51),IF(Macro!$Q$20=0,0,DE49/Macro!$Q$20))))","v":4.6828124999999998},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z49:DF49)=0,0,IF(MAX($Z51:DE51)>IF(Macro!$Q$20=0,0,DF49/Macro!$Q$20),MAX($Z51:DE51),IF(Macro!$Q$20=0,0,DF49/Macro!$Q$20))))","v":4.7531249999999998},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z49:DG49)=0,0,IF(MAX($Z51:DF51)>IF(Macro!$Q$20=0,0,DG49/Macro!$Q$20),MAX($Z51:DF51),IF(Macro!$Q$20=0,0,DG49/Macro!$Q$20))))","v":4.8234374999999998},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z49:DH49)=0,0,IF(MAX($Z51:DG51)>IF(Macro!$Q$20=0,0,DH49/Macro!$Q$20),MAX($Z51:DG51),IF(Macro!$Q$20=0,0,DH49/Macro!$Q$20))))","v":4.8937499999999998},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z49:DI49)=0,0,IF(MAX($Z51:DH51)>IF(Macro!$Q$20=0,0,DI49/Macro!$Q$20),MAX($Z51:DH51),IF(Macro!$Q$20=0,0,DI49/Macro!$Q$20))))","v":4.9640624999999998},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z49:DJ49)=0,0,IF(MAX($Z51:DI51)>IF(Macro!$Q$20=0,0,DJ49/Macro!$Q$20),MAX($Z51:DI51),IF(Macro!$Q$20=0,0,DJ49/Macro!$Q$20))))","v":5.0343749999999998},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z49:DK49)=0,0,IF(MAX($Z51:DJ51)>IF(Macro!$Q$20=0,0,DK49/Macro!$Q$20),MAX($Z51:DJ51),IF(Macro!$Q$20=0,0,DK49/Macro!$Q$20))))","v":5.1046874999999998},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z49:DL49)=0,0,IF(MAX($Z51:DK51)>IF(Macro!$Q$20=0,0,DL49/Macro!$Q$20),MAX($Z51:DK51),IF(Macro!$Q$20=0,0,DL49/Macro!$Q$20))))","v":5.1749999999999998},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z49:DM49)=0,0,IF(MAX($Z51:DL51)>IF(Macro!$Q$20=0,0,DM49/Macro!$Q$20),MAX($Z51:DL51),IF(Macro!$Q$20=0,0,DM49/Macro!$Q$20))))","v":5.2453124999999998},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z49:DN49)=0,0,IF(MAX($Z51:DM51)>IF(Macro!$Q$20=0,0,DN49/Macro!$Q$20),MAX($Z51:DM51),IF(Macro!$Q$20=0,0,DN49/Macro!$Q$20))))","v":5.3156249999999998},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z49:DO49)=0,0,IF(MAX($Z51:DN51)>IF(Macro!$Q$20=0,0,DO49/Macro!$Q$20),MAX($Z51:DN51),IF(Macro!$Q$20=0,0,DO49/Macro!$Q$20))))","v":5.3859374999999998},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z49:DP49)=0,0,IF(MAX($Z51:DO51)>IF(Macro!$Q$20=0,0,DP49/Macro!$Q$20),MAX($Z51:DO51),IF(Macro!$Q$20=0,0,DP49/Macro!$Q$20))))","v":5.4562499999999998},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z49:DQ49)=0,0,IF(MAX($Z51:DP51)>IF(Macro!$Q$20=0,0,DQ49/Macro!$Q$20),MAX($Z51:DP51),IF(Macro!$Q$20=0,0,DQ49/Macro!$Q$20))))","v":5.5265624999999998},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z49:DR49)=0,0,IF(MAX($Z51:DQ51)>IF(Macro!$Q$20=0,0,DR49/Macro!$Q$20),MAX($Z51:DQ51),IF(Macro!$Q$20=0,0,DR49/Macro!$Q$20))))","v":5.5968749999999998},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z49:DS49)=0,0,IF(MAX($Z51:DR51)>IF(Macro!$Q$20=0,0,DS49/Macro!$Q$20),MAX($Z51:DR51),IF(Macro!$Q$20=0,0,DS49/Macro!$Q$20))))","v":5.6671874999999998},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z49:DT49)=0,0,IF(MAX($Z51:DS51)>IF(Macro!$Q$20=0,0,DT49/Macro!$Q$20),MAX($Z51:DS51),IF(Macro!$Q$20=0,0,DT49/Macro!$Q$20))))","v":5.7374999999999998},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z49:DU49)=0,0,IF(MAX($Z51:DT51)>IF(Macro!$Q$20=0,0,DU49/Macro!$Q$20),MAX($Z51:DT51),IF(Macro!$Q$20=0,0,DU49/Macro!$Q$20))))","v":5.8078124999999998},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z49:DV49)=0,0,IF(MAX($Z51:DU51)>IF(Macro!$Q$20=0,0,DV49/Macro!$Q$20),MAX($Z51:DU51),IF(Macro!$Q$20=0,0,DV49/Macro!$Q$20))))","v":5.8781249999999998},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z49:DW49)=0,0,IF(MAX($Z51:DV51)>IF(Macro!$Q$20=0,0,DW49/Macro!$Q$20),MAX($Z51:DV51),IF(Macro!$Q$20=0,0,DW49/Macro!$Q$20))))","v":5.9484374999999998},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z49:DX49)=0,0,IF(MAX($Z51:DW51)>IF(Macro!$Q$20=0,0,DX49/Macro!$Q$20),MAX($Z51:DW51),IF(Macro!$Q$20=0,0,DX49/Macro!$Q$20))))","v":6.0187499999999998},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z49:DY49)=0,0,IF(MAX($Z51:DX51)>IF(Macro!$Q$20=0,0,DY49/Macro!$Q$20),MAX($Z51:DX51),IF(Macro!$Q$20=0,0,DY49/Macro!$Q$20))))","v":6.0890624999999998},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z49:DZ49)=0,0,IF(MAX($Z51:DY51)>IF(Macro!$Q$20=0,0,DZ49/Macro!$Q$20),MAX($Z51:DY51),IF(Macro!$Q$20=0,0,DZ49/Macro!$Q$20))))","v":6.1593749999999998},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z49:EA49)=0,0,IF(MAX($Z51:DZ51)>IF(Macro!$Q$20=0,0,EA49/Macro!$Q$20),MAX($Z51:DZ51),IF(Macro!$Q$20=0,0,EA49/Macro!$Q$20))))","v":6.2296874999999998},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z49:EB49)=0,0,IF(MAX($Z51:EA51)>IF(Macro!$Q$20=0,0,EB49/Macro!$Q$20),MAX($Z51:EA51),IF(Macro!$Q$20=0,0,EB49/Macro!$Q$20))))","v":6.3},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z49:EC49)=0,0,IF(MAX($Z51:EB51)>IF(Macro!$Q$20=0,0,EC49/Macro!$Q$20),MAX($Z51:EB51),IF(Macro!$Q$20=0,0,EC49/Macro!$Q$20))))","v":6.3703124999999998},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z49:ED49)=0,0,IF(MAX($Z51:EC51)>IF(Macro!$Q$20=0,0,ED49/Macro!$Q$20),MAX($Z51:EC51),IF(Macro!$Q$20=0,0,ED49/Macro!$Q$20))))","v":6.4406249999999998},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z49:EE49)=0,0,IF(MAX($Z51:ED51)>IF(Macro!$Q$20=0,0,EE49/Macro!$Q$20),MAX($Z51:ED51),IF(Macro!$Q$20=0,0,EE49/Macro!$Q$20))))","v":6.5109374999999998},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z49:EF49)=0,0,IF(MAX($Z51:EE51)>IF(Macro!$Q$20=0,0,EF49/Macro!$Q$20),MAX($Z51:EE51),IF(Macro!$Q$20=0,0,EF49/Macro!$Q$20))))","v":6.5812499999999998},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z49:EG49)=0,0,IF(MAX($Z51:EF51)>IF(Macro!$Q$20=0,0,EG49/Macro!$Q$20),MAX($Z51:EF51),IF(Macro!$Q$20=0,0,EG49/Macro!$Q$20))))","v":6.6515624999999998},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z49:EH49)=0,0,IF(MAX($Z51:EG51)>IF(Macro!$Q$20=0,0,EH49/Macro!$Q$20),MAX($Z51:EG51),IF(Macro!$Q$20=0,0,EH49/Macro!$Q$20))))","v":6.7218749999999998},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z49:EI49)=0,0,IF(MAX($Z51:EH51)>IF(Macro!$Q$20=0,0,EI49/Macro!$Q$20),MAX($Z51:EH51),IF(Macro!$Q$20=0,0,EI49/Macro!$Q$20))))","v":6.7921874999999998},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z49:EJ49)=0,0,IF(MAX($Z51:EI51)>IF(Macro!$Q$20=0,0,EJ49/Macro!$Q$20),MAX($Z51:EI51),IF(Macro!$Q$20=0,0,EJ49/Macro!$Q$20))))","v":6.8624999999999998},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z49:EK49)=0,0,IF(MAX($Z51:EJ51)>IF(Macro!$Q$20=0,0,EK49/Macro!$Q$20),MAX($Z51:EJ51),IF(Macro!$Q$20=0,0,EK49/Macro!$Q$20))))","v":6.9328124999999998},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z49:EL49)=0,0,IF(MAX($Z51:EK51)>IF(Macro!$Q$20=0,0,EL49/Macro!$Q$20),MAX($Z51:EK51),IF(Macro!$Q$20=0,0,EL49/Macro!$Q$20))))","v":7.0031249999999998},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z49:EM49)=0,0,IF(MAX($Z51:EL51)>IF(Macro!$Q$20=0,0,EM49/Macro!$Q$20),MAX($Z51:EL51),IF(Macro!$Q$20=0,0,EM49/Macro!$Q$20))))","v":7.0734374999999998},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z49:EN49)=0,0,IF(MAX($Z51:EM51)>IF(Macro!$Q$20=0,0,EN49/Macro!$Q$20),MAX($Z51:EM51),IF(Macro!$Q$20=0,0,EN49/Macro!$Q$20))))","v":7.1437499999999998},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z49:EO49)=0,0,IF(MAX($Z51:EN51)>IF(Macro!$Q$20=0,0,EO49/Macro!$Q$20),MAX($Z51:EN51),IF(Macro!$Q$20=0,0,EO49/Macro!$Q$20))))","v":7.2140624999999998},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z49:EP49)=0,0,IF(MAX($Z51:EO51)>IF(Macro!$Q$20=0,0,EP49/Macro!$Q$20),MAX($Z51:EO51),IF(Macro!$Q$20=0,0,EP49/Macro!$Q$20))))","v":7.2843749999999998},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z49:EQ49)=0,0,IF(MAX($Z51:EP51)>IF(Macro!$Q$20=0,0,EQ49/Macro!$Q$20),MAX($Z51:EP51),IF(Macro!$Q$20=0,0,EQ49/Macro!$Q$20))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z49:ER49)=0,0,IF(MAX($Z51:EQ51)>IF(Macro!$Q$20=0,0,ER49/Macro!$Q$20),MAX($Z51:EQ51),IF(Macro!$Q$20=0,0,ER49/Macro!$Q$20))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z49:ES49)=0,0,IF(MAX($Z51:ER51)>IF(Macro!$Q$20=0,0,ES49/Macro!$Q$20),MAX($Z51:ER51),IF(Macro!$Q$20=0,0,ES49/Macro!$Q$20))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z49:ET49)=0,0,IF(MAX($Z51:ES51)>IF(Macro!$Q$20=0,0,ET49/Macro!$Q$20),MAX($Z51:ES51),IF(Macro!$Q$20=0,0,ET49/Macro!$Q$20))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z49:EU49)=0,0,IF(MAX($Z51:ET51)>IF(Macro!$Q$20=0,0,EU49/Macro!$Q$20),MAX($Z51:ET51),IF(Macro!$Q$20=0,0,EU49/Macro!$Q$20))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z49:EV49)=0,0,IF(MAX($Z51:EU51)>IF(Macro!$Q$20=0,0,EV49/Macro!$Q$20),MAX($Z51:EU51),IF(Macro!$Q$20=0,0,EV49/Macro!$Q$20))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z49:EW49)=0,0,IF(MAX($Z51:EV51)>IF(Macro!$Q$20=0,0,EW49/Macro!$Q$20),MAX($Z51:EV51),IF(Macro!$Q$20=0,0,EW49/Macro!$Q$20))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z49:EX49)=0,0,IF(MAX($Z51:EW51)>IF(Macro!$Q$20=0,0,EX49/Macro!$Q$20),MAX($Z51:EW51),IF(Macro!$Q$20=0,0,EX49/Macro!$Q$20))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z49:EY49)=0,0,IF(MAX($Z51:EX51)>IF(Macro!$Q$20=0,0,EY49/Macro!$Q$20),MAX($Z51:EX51),IF(Macro!$Q$20=0,0,EY49/Macro!$Q$20))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z49:EZ49)=0,0,IF(MAX($Z51:EY51)>IF(Macro!$Q$20=0,0,EZ49/Macro!$Q$20),MAX($Z51:EY51),IF(Macro!$Q$20=0,0,EZ49/Macro!$Q$20))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z49:FA49)=0,0,IF(MAX($Z51:EZ51)>IF(Macro!$Q$20=0,0,FA49/Macro!$Q$20),MAX($Z51:EZ51),IF(Macro!$Q$20=0,0,FA49/Macro!$Q$20))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z49:FB49)=0,0,IF(MAX($Z51:FA51)>IF(Macro!$Q$20=0,0,FB49/Macro!$Q$20),MAX($Z51:FA51),IF(Macro!$Q$20=0,0,FB49/Macro!$Q$20))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z49:FC49)=0,0,IF(MAX($Z51:FB51)>IF(Macro!$Q$20=0,0,FC49/Macro!$Q$20),MAX($Z51:FB51),IF(Macro!$Q$20=0,0,FC49/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$FD53)","v":23500114.578997858},null,null,{"$f":"IF(AA$11=\"\",0,AA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AA$2-1)/12)))","v":703.125},{"$f":"IF(AB$11=\"\",0,AB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AB$2-1)/12)))","v":1476.5625},{"$f":"IF(AC$11=\"\",0,AC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AC$2-1)/12)))","v":2320.3125},{"$f":"IF(AD$11=\"\",0,AD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AD$2-1)/12)))","v":3234.3749999999995},{"$f":"IF(AE$11=\"\",0,AE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AE$2-1)/12)))","v":4218.75},{"$f":"IF(AF$11=\"\",0,AF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AF$2-1)/12)))","v":5273.4375},{"$f":"IF(AG$11=\"\",0,AG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AG$2-1)/12)))","v":6398.4375000000009},{"$f":"IF(AH$11=\"\",0,AH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AH$2-1)/12)))","v":7593.7500000000009},{"$f":"IF(AI$11=\"\",0,AI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AI$2-1)/12)))","v":8859.375},{"$f":"IF(AJ$11=\"\",0,AJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AJ$2-1)/12)))","v":10195.3125},{"$f":"IF(AK$11=\"\",0,AK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AK$2-1)/12)))","v":11601.5625},{"$f":"IF(AL$11=\"\",0,AL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AL$2-1)/12)))","v":13078.125000000002},{"$f":"IF(AM$11=\"\",0,AM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AM$2-1)/12)))","v":15063.750000000002},{"$f":"IF(AN$11=\"\",0,AN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AN$2-1)/12)))","v":16729.453125},{"$f":"IF(AO$11=\"\",0,AO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AO$2-1)/12)))","v":18467.578125},{"$f":"IF(AP$11=\"\",0,AP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AP$2-1)/12)))","v":20278.125},{"$f":"IF(AQ$11=\"\",0,AQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AQ$2-1)/12)))","v":22161.093750000004},{"$f":"IF(AR$11=\"\",0,AR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AR$2-1)/12)))","v":24116.484375},{"$f":"IF(AS$11=\"\",0,AS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AS$2-1)/12)))","v":26144.296875},{"$f":"IF(AT$11=\"\",0,AT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AT$2-1)/12)))","v":28244.53125},{"$f":"IF(AU$11=\"\",0,AU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AU$2-1)/12)))","v":30417.187499999996},{"$f":"IF(AV$11=\"\",0,AV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AV$2-1)/12)))","v":32662.265625000004},{"$f":"IF(AW$11=\"\",0,AW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AW$2-1)/12)))","v":34979.765625},{"$f":"IF(AX$11=\"\",0,AX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AX$2-1)/12)))","v":37369.687500000007},{"$f":"IF(AY$11=\"\",0,AY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AY$2-1)/12)))","v":41026.9921875},{"$f":"IF(AZ$11=\"\",0,AZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AZ$2-1)/12)))","v":43637.80078125},{"$f":"IF(BA$11=\"\",0,BA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BA$2-1)/12)))","v":46323.203906249997},{"$f":"IF(BB$11=\"\",0,BB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BB$2-1)/12)))","v":49083.201562500006},{"$f":"IF(BC$11=\"\",0,BC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BC$2-1)/12)))","v":51917.793749999997},{"$f":"IF(BD$11=\"\",0,BD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BD$2-1)/12)))","v":54826.980468750007},{"$f":"IF(BE$11=\"\",0,BE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BE$2-1)/12)))","v":57810.76171875},{"$f":"IF(BF$11=\"\",0,BF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BF$2-1)/12)))","v":60869.137499999997},{"$f":"IF(BG$11=\"\",0,BG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BG$2-1)/12)))","v":64002.107812499999},{"$f":"IF(BH$11=\"\",0,BH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BH$2-1)/12)))","v":67209.672656249997},{"$f":"IF(BI$11=\"\",0,BI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BI$2-1)/12)))","v":70491.83203125},{"$f":"IF(BJ$11=\"\",0,BJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BJ$2-1)/12)))","v":73848.5859375},{"$f":"IF(BK$11=\"\",0,BK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BK$2-1)/12)))","v":79598.332406250003},{"$f":"IF(BL$11=\"\",0,BL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BL$2-1)/12)))","v":83209.453664062501},{"$f":"IF(BM$11=\"\",0,BM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BM$2-1)/12)))","v":86897.407289062496},{"$f":"IF(BN$11=\"\",0,BN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BN$2-1)/12)))","v":90662.193281250002},{"$f":"IF(BO$11=\"\",0,BO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BO$2-1)/12)))","v":94503.811640625005},{"$f":"IF(BP$11=\"\",0,BP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BP$2-1)/12)))","v":98345.430000000008},{"$f":"IF(BQ$11=\"\",0,BQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BQ$2-1)/12)))","v":102187.048359375},{"$f":"IF(BR$11=\"\",0,BR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BR$2-1)/12)))","v":106028.66671875},{"$f":"IF(BS$11=\"\",0,BS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BS$2-1)/12)))","v":109870.28507812499},{"$f":"IF(BT$11=\"\",0,BT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BT$2-1)/12)))","v":113711.90343749999},{"$f":"IF(BU$11=\"\",0,BU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BU$2-1)/12)))","v":117553.52179687498},{"$f":"IF(BV$11=\"\",0,BV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BV$2-1)/12)))","v":121395.14015624998},{"$f":"IF(BW$11=\"\",0,BW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BW$2-1)/12)))","v":128993.86127109373},{"$f":"IF(BX$11=\"\",0,BX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BX$2-1)/12)))","v":132950.72818124999},{"$f":"IF(BY$11=\"\",0,BY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BY$2-1)/12)))","v":136907.59509140623},{"$f":"IF(BZ$11=\"\",0,BZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BZ$2-1)/12)))","v":140864.46200156247},{"$f":"IF(CA$11=\"\",0,CA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CA$2-1)/12)))","v":144821.32891171871},{"$f":"IF(CB$11=\"\",0,CB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CB$2-1)/12)))","v":148778.19582187498},{"$f":"IF(CC$11=\"\",0,CC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CC$2-1)/12)))","v":152735.06273203125},{"$f":"IF(CD$11=\"\",0,CD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CD$2-1)/12)))","v":156691.92964218749},{"$f":"IF(CE$11=\"\",0,CE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CE$2-1)/12)))","v":160648.79655234373},{"$f":"IF(CF$11=\"\",0,CF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CF$2-1)/12)))","v":164605.6634625},{"$f":"IF(CG$11=\"\",0,CG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CG$2-1)/12)))","v":168562.53037265624},{"$f":"IF(CH$11=\"\",0,CH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CH$2-1)/12)))","v":172519.39728281248},{"$f":"IF(CI$11=\"\",0,CI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CI$2-1)/12)))","v":181770.5521187578},{"$f":"IF(CJ$11=\"\",0,CJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CJ$2-1)/12)))","v":185846.12503621873},{"$f":"IF(CK$11=\"\",0,CK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CK$2-1)/12)))","v":189921.69795367966},{"$f":"IF(CL$11=\"\",0,CL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CL$2-1)/12)))","v":193997.27087114059},{"$f":"IF(CM$11=\"\",0,CM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CM$2-1)/12)))","v":198072.84378860155},{"$f":"IF(CN$11=\"\",0,CN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CN$2-1)/12)))","v":202148.41670606247},{"$f":"IF(CO$11=\"\",0,CO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CO$2-1)/12)))","v":206223.9896235234},{"$f":"IF(CP$11=\"\",0,CP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CP$2-1)/12)))","v":210299.56254098433},{"$f":"IF(CQ$11=\"\",0,CQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CQ$2-1)/12)))","v":214375.13545844529},{"$f":"IF(CR$11=\"\",0,CR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CR$2-1)/12)))","v":218450.70837590622},{"$f":"IF(CS$11=\"\",0,CS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CS$2-1)/12)))","v":222526.28129336715},{"$f":"IF(CT$11=\"\",0,CT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CT$2-1)/12)))","v":226601.85421082808},{"$f":"IF(CU$11=\"\",0,CU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CU$2-1)/12)))","v":237597.74994213771},{"$f":"IF(CV$11=\"\",0,CV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CV$2-1)/12)))","v":241795.59004712247},{"$f":"IF(CW$11=\"\",0,CW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CW$2-1)/12)))","v":245993.43015210723},{"$f":"IF(CX$11=\"\",0,CX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CX$2-1)/12)))","v":250191.27025709202},{"$f":"IF(CY$11=\"\",0,CY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CY$2-1)/12)))","v":254389.11036207678},{"$f":"IF(CZ$11=\"\",0,CZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CZ$2-1)/12)))","v":258586.95046706154},{"$f":"IF(DA$11=\"\",0,DA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DA$2-1)/12)))","v":262784.7905720463},{"$f":"IF(DB$11=\"\",0,DB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DB$2-1)/12)))","v":266982.63067703106},{"$f":"IF(DC$11=\"\",0,DC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DC$2-1)/12)))","v":271180.47078201582},{"$f":"IF(DD$11=\"\",0,DD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DD$2-1)/12)))","v":275378.31088700058},{"$f":"IF(DE$11=\"\",0,DE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DE$2-1)/12)))","v":279576.15099198534},{"$f":"IF(DF$11=\"\",0,DF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DF$2-1)/12)))","v":283773.99109697016},{"$f":"IF(DG$11=\"\",0,DG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DG$2-1)/12)))","v":296610.98613801354},{"$f":"IF(DH$11=\"\",0,DH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DH$2-1)/12)))","v":300934.76144614787},{"$f":"IF(DI$11=\"\",0,DI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DI$2-1)/12)))","v":305258.53675428219},{"$f":"IF(DJ$11=\"\",0,DJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DJ$2-1)/12)))","v":309582.31206241652},{"$f":"IF(DK$11=\"\",0,DK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DK$2-1)/12)))","v":313906.08737055078},{"$f":"IF(DL$11=\"\",0,DL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DL$2-1)/12)))","v":318229.86267868511},{"$f":"IF(DM$11=\"\",0,DM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DM$2-1)/12)))","v":322553.63798681943},{"$f":"IF(DN$11=\"\",0,DN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DN$2-1)/12)))","v":326877.4132949537},{"$f":"IF(DO$11=\"\",0,DO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DO$2-1)/12)))","v":331201.18860308803},{"$f":"IF(DP$11=\"\",0,DP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DP$2-1)/12)))","v":335524.96391122235},{"$f":"IF(DQ$11=\"\",0,DQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DQ$2-1)/12)))","v":339848.73921935668},{"$f":"IF(DR$11=\"\",0,DR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DR$2-1)/12)))","v":344172.51452749094},{"$f":"IF(DS$11=\"\",0,DS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DS$2-1)/12)))","v":358951.17853069399},{"$f":"IF(DT$11=\"\",0,DT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DT$2-1)/12)))","v":363404.6670980723},{"$f":"IF(DU$11=\"\",0,DU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DU$2-1)/12)))","v":367858.15566545067},{"$f":"IF(DV$11=\"\",0,DV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DV$2-1)/12)))","v":372311.64423282898},{"$f":"IF(DW$11=\"\",0,DW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DW$2-1)/12)))","v":376765.13280020736},{"$f":"IF(DX$11=\"\",0,DX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DX$2-1)/12)))","v":381218.62136758567},{"$f":"IF(DY$11=\"\",0,DY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DY$2-1)/12)))","v":385672.10993496398},{"$f":"IF(DZ$11=\"\",0,DZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((DZ$2-1)/12)))","v":390125.59850234236},{"$f":"IF(EA$11=\"\",0,EA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EA$2-1)/12)))","v":394579.08706972067},{"$f":"IF(EB$11=\"\",0,EB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EB$2-1)/12)))","v":399032.57563709904},{"$f":"IF(EC$11=\"\",0,EC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EC$2-1)/12)))","v":403486.06420447736},{"$f":"IF(ED$11=\"\",0,ED51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((ED$2-1)/12)))","v":407939.55277185567},{"$f":"IF(EE$11=\"\",0,EE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EE$2-1)/12)))","v":424764.83257941104},{"$f":"IF(EF$11=\"\",0,EF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EF$2-1)/12)))","v":429351.92580381077},{"$f":"IF(EG$11=\"\",0,EG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EG$2-1)/12)))","v":433939.01902821043},{"$f":"IF(EH$11=\"\",0,EH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EH$2-1)/12)))","v":438526.11225261015},{"$f":"IF(EI$11=\"\",0,EI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EI$2-1)/12)))","v":443113.20547700982},{"$f":"IF(EJ$11=\"\",0,EJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EJ$2-1)/12)))","v":447700.29870140948},{"$f":"IF(EK$11=\"\",0,EK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EK$2-1)/12)))","v":452287.39192580921},{"$f":"IF(EL$11=\"\",0,EL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EL$2-1)/12)))","v":456874.48515020887},{"$f":"IF(EM$11=\"\",0,EM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EM$2-1)/12)))","v":461461.57837460859},{"$f":"IF(EN$11=\"\",0,EN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EN$2-1)/12)))","v":466048.67159900826},{"$f":"IF(EO$11=\"\",0,EO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EO$2-1)/12)))","v":470635.76482340792},{"$f":"IF(EP$11=\"\",0,EP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EP$2-1)/12)))","v":475222.85804780765},{"$f":"IF(EQ$11=\"\",0,EQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EQ$2-1)/12)))","v":0},{"$f":"IF(ER$11=\"\",0,ER51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((ER$2-1)/12)))","v":0},{"$f":"IF(ES$11=\"\",0,ES51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((ES$2-1)/12)))","v":0},{"$f":"IF(ET$11=\"\",0,ET51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((ET$2-1)/12)))","v":0},{"$f":"IF(EU$11=\"\",0,EU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EU$2-1)/12)))","v":0},{"$f":"IF(EV$11=\"\",0,EV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EV$2-1)/12)))","v":0},{"$f":"IF(EW$11=\"\",0,EW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EW$2-1)/12)))","v":0},{"$f":"IF(EX$11=\"\",0,EX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EX$2-1)/12)))","v":0},{"$f":"IF(EY$11=\"\",0,EY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EY$2-1)/12)))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((EZ$2-1)/12)))","v":0},{"$f":"IF(FA$11=\"\",0,FA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((FA$2-1)/12)))","v":0},{"$f":"IF(FB$11=\"\",0,FB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((FB$2-1)/12)))","v":0},{"$f":"IF(FC$11=\"\",0,FC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((FC$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$375","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$375","v":"руб./мес."},null,null,"*",50000,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$376","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$376","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$FD57)","v":23262503.149973955},null,null,{"$f":"IF(AA$11=\"\",0,$Q59*(IF(AA$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT(-$Q64))))","v":351.5625},1089.84375,1898.4375,2777.34375,3726.5625,4746.09375,5835.9375,6996.0937500000009,8226.5625,9527.34375,{"$f":"IF(AK$11=\"\",0,$Q59*(IF(AK$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AK$2+INT(-$Q64))))","v":10898.4375},12339.84375,14070.937500000002,15896.6015625,17598.515625,19372.8515625,21219.609375,23138.7890625,25130.390625,27194.4140625,29330.859375,31539.7265625,33821.015625,36174.7265625,39198.33984375,42332.396484375,44980.502343749999,47703.202734375001,50500.497656250001,53372.387109375006,56318.87109375,59339.949609374999,62435.622656249994,65605.890234374994,68850.752343750006,72170.208984375,76723.459171875002,81403.893035156245,85053.430476562498,88779.800285156249,92583.00246093751,96424.620820312499,100266.2391796875,104107.8575390625,107949.47589843749,111791.09425781248,115632.71261718748,119474.33097656249,125194.50071367185,130972.29472617185,134929.16163632809,138886.02854648436,142842.89545664057,146799.76236679684,150756.62927695311,154713.49618710938,158670.3630972656,162627.23000742187,166584.09691757814,170540.96382773435,177144.97470078513,183808.33857748826,187883.91149494919,191959.48441241012,196035.05732987105,200110.63024733201,204186.20316479294,208261.77608225387,212337.34899971483,216412.92191717576,220488.49483463669,224564.06775209762,232099.80207648291,239696.66999463009,{"$f":"IF(CW$11=\"\",0,$Q59*(IF(CW$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CW$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CW$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CW$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CW$2+INT(-$Q64))))","v":243894.51009961485},248092.35020459961,252290.1903095844,256488.03041456916,260685.87051955392,264883.71062453871,269081.55072952341,273279.39083450823,277477.23093949293,281675.07104447775,290192.48861749185,298772.87379208067,303096.64910021506,307420.42440834932,311744.19971648365,316067.97502461798,320391.75033275224,324715.52564088657,329039.30094902089,333363.07625715516,337686.85156528954,342010.62687342381,351561.84652909247,361177.92281438317,365631.41138176149,370084.8999491398,374538.38851651817,378991.87708389654,383445.3656512748,387898.85421865317,392352.34278603154,396805.83135340986,401259.31992078817,405712.80848816654,416352.19267563336,427058.3791916109,431645.47241601057,436232.56564041029,440819.65886481002,445406.75208920962,449993.84531360934,454580.93853800907,459168.03176240873,463755.1249868084,468342.21821120812,472929.31143560779,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров по продаже"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($Z69:$FD69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z68:$FD68,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z68:$FD68,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z68:$FD68,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,{"$f":"IF($X83-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z83:$FD83)","v":3435.6420000000026},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6.3000000000000056E-2},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.1953000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.34020000000000028},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.49770000000000042},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.66780000000000062},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0.8505000000000007},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1.045800000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1.2537000000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1.4742000000000013},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1.7073000000000014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1.9530000000000016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2.2113000000000018},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2.482200000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2.7657000000000025},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3.0618000000000021},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3.3705000000000025},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3.6918000000000029},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4.0257000000000032},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4.3722000000000039},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4.7313000000000045},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5.1030000000000042},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5.4873000000000047},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5.8842000000000052},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6.2937000000000047},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6.7158000000000051},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7.1505000000000063},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7.5978000000000065},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8.0577000000000076},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8.5302000000000078},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9.015300000000007},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9.5130000000000088},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10.023300000000008},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10.546200000000008},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":11.08170000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":11.62980000000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":12.190500000000007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":12.76380000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":13.349700000000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":13.948200000000012},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":14.559300000000011},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":15.183000000000012},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":15.813000000000013},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":16.443000000000016},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":17.073000000000015},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":17.703000000000014},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":18.333000000000016},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":18.963000000000015},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":19.593000000000018},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":20.223000000000017},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":20.853000000000016},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":21.483000000000015},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":22.113000000000017},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":22.743000000000016},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":23.373000000000019},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":24.003000000000018},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":24.63300000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":25.263000000000019},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":25.893000000000022},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":26.523000000000021},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":27.15300000000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":27.783000000000023},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":28.413000000000022},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":29.043000000000024},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":29.673000000000023},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":30.303000000000026},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":30.933000000000025},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":31.563000000000024},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":32.193000000000026},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":32.823000000000029},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":33.453000000000024},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":34.083000000000027},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":34.713000000000029},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":35.343000000000032},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":35.973000000000027},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":36.60300000000003},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":37.233000000000033},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":37.863000000000028},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":38.493000000000031},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":39.123000000000033},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":39.753000000000036},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":40.383000000000031},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":41.013000000000041},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":41.643000000000036},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":42.273000000000039},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":42.903000000000034},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":43.53300000000003},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":44.163000000000032},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":44.793000000000035},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":45.42300000000003},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":46.053000000000033},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":46.683000000000035},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":47.313000000000038},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":47.943000000000033},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":48.573000000000036},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":49.203000000000038},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":49.833000000000034},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":50.463000000000036},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":51.093000000000039},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":51.723000000000042},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":52.353000000000037},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":52.98300000000004},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":53.613000000000042},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":54.243000000000038},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":54.87300000000004},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":55.503000000000043},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":56.133000000000045},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":56.763000000000041},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":57.393000000000043},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":58.023000000000046},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":58.653000000000041},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":59.283000000000044},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":59.913000000000046},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":60.543000000000049},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":61.173000000000044},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":61.803000000000047},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":62.43300000000005},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":63.063000000000052},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":63.693000000000048},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":64.32300000000005},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":64.953000000000046},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Возврат предоплат по отказам",null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z97:$FD97)","v":-23675437.960271291},null,null,{"$f":"IF(AA$11=\"\",0,-AA85*$X87)","v":-296.10000000000025},{"$f":"IF(AB$11=\"\",0,-AB85*$X87)","v":-919.23300000000086},-1604.4210000000012,-2352.0420000000017,-3162.4740000000029,-4036.0950000000034,-4973.283000000004,-5974.4160000000047,-7039.8720000000058,-8170.0290000000059,{"$f":"IF(AK$11=\"\",0,-AK85*$X87)","v":-9365.2650000000085},-10625.958000000008,-12268.292400000011,-14012.488350000012,-15544.786950000012,-17147.403000000013,-18820.733400000019,-20565.175050000016,-22381.124850000018,-24268.979700000018,-26229.136500000022,-28261.992150000024,-30367.943550000025,-32547.387600000027,-35699.368950000026,-38984.758312500031,-41507.17688250004,-44108.429715000042,-46788.93355500004,-49549.105147500042,-52389.361237500038,-55253.441250000047,-58135.927500000049,-61087.871250000055,-64109.272500000057,-67200.131250000064,-72159.396750000073,-77269.732312500084,-80733.925125000082,-84271.048312500076,-87881.10187500008,-91527.620625000083,-95174.139375000086,-98820.658125000089,-102467.17687500009,-106113.69562500009,-109760.2143750001,-113406.7331250001,-120025.1646562501,-126734.7591562501,-130563.6038437501,-134392.44853125009,-138221.2932187501,-142050.13790625011,-145878.98259375012,-149707.82728125012,-153536.67196875013,-157365.51665625011,-161194.36134375012,-165023.20603125013,-173121.21254531265,-181314.94017656267,-185335.22709843764,-189355.51402031266,-193375.80094218766,-197396.08786406266,-201416.37478593769,-205436.66170781266,-209456.94862968769,-213477.23555156268,-217497.52247343768,-221517.80939531271,-231226.80231164081,-241036.30240101583,{"$f":"IF(CW$11=\"\",0,-CW85*$X87)","v":-245257.60366898455},-249478.90493695333,-253700.20620492208,-257921.50747289084,-262142.80874085956,-266364.11000882834,-270585.41127679707,-274806.71254476585,-279028.01381273457,-283249.31508070335,-294710.14802323852,-306276.51349747292,-310708.87982884014,-315141.24616020732,-319573.61249157449,-324005.97882294172,-328438.34515430889,-332870.71148567612,-337303.07781704329,-341735.44414841046,-346167.81047977769,-350600.1768111448,-363963.76130021695,-377438.15494757314,-382092.13959550875,-386746.12424344424,-391400.1088913799,-396054.09353931539,-400708.078187251,-405362.06283518649,-410016.04748312198,-414670.03213105758,-419324.01677899307,-423978.00142692873,-439405.96053483512,-454950.26925893978,-459836.95313927217,-464723.6370196045,-469610.32089993684,-474497.00478026911,-479383.6886606015,-484270.37254093378,-489157.05642126605,-494043.74030159845,-498930.42418193078,-503817.10806226311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q113-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H132","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",30,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},{"$f":"IF($X134=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z134:$FD134)","v":1},"*",null,1]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H138","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z149:$FD149)","v":14451150},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q151-INT(-$Q151))*SUMIFS($Z138:$FD138,$Z$2:$FD$2,AA$2+INT(-$Q151)+1)+(INT(-$Q151)+1+$Q151)*SUMIFS($Z138:$FD138,$Z$2:$FD$2,AA$2+INT(-$Q151))))","v":525},1102.5,1732.4999999999998,2414.9999999999995,3150,3937.5,4777.5,5670,6614.9999999999991,7612.5,{"$f":"IF(AK$11=\"\",0,((-$Q151-INT(-$Q151))*SUMIFS($Z138:$FD138,$Z$2:$FD$2,AK$2+INT(-$Q151)+1)+(INT(-$Q151)+1+$Q151)*SUMIFS($Z138:$FD138,$Z$2:$FD$2,AK$2+INT(-$Q151))))","v":8662.4999999999982},9765,10920,12127.5,13387.5,14700,16065,17482.5,18952.5,20475,22050,23677.5,25357.499999999996,27090,28875,30712.5,32602.5,34545,36540,38587.5,40687.5,42839.999999999993,45044.999999999993,47302.499999999993,49612.5,51975,54389.999999999993,56857.499999999993,59377.499999999993,61950,64575,67200,69824.999999999985,72449.999999999985,75074.999999999985,77700,80325,82950,85575,88200,90825,93450,96075,98700,101325,103950,106575,109200,111825,114450,117075,119700,122325,124950,127575,130200,132825,135449.99999999997,138074.99999999997,140699.99999999997,143324.99999999997,145949.99999999997,148574.99999999997,151199.99999999997,{"$f":"IF(CW$11=\"\",0,((-$Q151-INT(-$Q151))*SUMIFS($Z138:$FD138,$Z$2:$FD$2,CW$2+INT(-$Q151)+1)+(INT(-$Q151)+1+$Q151)*SUMIFS($Z138:$FD138,$Z$2:$FD$2,CW$2+INT(-$Q151))))","v":153825},156450,159075,161700,164325,166950,169575,172200,174825,177450,180075,182700,185325,187950,190575,193200,195825,198450,201075,203700,206325,208950,211575,214200,216825,219450,222075,224700,227325,229950,232575,235200,237825,240450,243075,245700,248325,250950,253575,256200,258825,261450,264075,266700,269324.99999999994,271949.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Sales!$H$43","v":"Затраты времени на 1 поставщика"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z154:$FD154)","v":0.21666666666666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q155:$Q158,AA155:AA158)/60)","v":0.21666666666666667},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q155:$Q158,AB155:AB158))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q155:$Q158,AK155:AK158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($Q155:$Q158,CW155:CW158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H198","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0},{"$f":"IF($X199=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z199:$FD199)","v":1},"*",null,1]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G214<>0,1,IF(OR($Q214=\"\",$Q214=0),0,IF($R214=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H214))),$Q214)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,{"$f":"IF($R225=\"^\",IF(COUNTIF(Lists!$13:$13,H225)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q222","v":0},null,{"$f":"IF(G225<>0,1,IF(OR($Q225=\"\",$Q225=0),0,IF($R225=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H225))),$Q225)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q225-(100%-Q222))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$327","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H243","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",30,null,{"$f":"IF(G245<>0,1,IF(OR($Q245=\"\",$Q245=0),0,IF($R245=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H245))),$Q245)=1,0,1),0)))","v":0},{"$f":"IF($X245=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z245:$FD245)","v":1},"*",null,1]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q255-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q254/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,{"$f":"IF($R260=\"^\",IF(COUNTIF(Lists!$13:$13,H260)=1,0,1),0)","v":0},{"$f":"H249","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z260:$FD260)","v":17616640},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q262-INT(-$Q262))*SUMIFS($Z249:$FD249,$Z$2:$FD$2,AA$2+INT(-$Q262)+1)+(INT(-$Q262)+1+$Q262)*SUMIFS($Z249:$FD249,$Z$2:$FD$2,AA$2+INT(-$Q262))))","v":640},1344,2112,2944.0000000000005,3840,4800,5824,6912,8064.0000000000009,9280,{"$f":"IF(AK$11=\"\",0,((-$Q262-INT(-$Q262))*SUMIFS($Z249:$FD249,$Z$2:$FD$2,AK$2+INT(-$Q262)+1)+(INT(-$Q262)+1+$Q262)*SUMIFS($Z249:$FD249,$Z$2:$FD$2,AK$2+INT(-$Q262))))","v":10560},11904,13312,14784,16320,17920,19584,21312.000000000004,23104,24960,26880,28864,30912.000000000004,33024,35200,37440,39744,42112,44544.000000000007,47040,49600,52224.000000000007,54912.000000000007,57664.000000000007,60480,63360,66304,69312,72384,75520,78720,81920,85120,88320,91520,94720,97920,101120,104320,107520,110720,113920,117120,120320,123520,126720,129920,133120,136320,139520,142720,145920,149120,152320,155520,158720,161920,165120,168320,171520,174720,177920,181120,184320,{"$f":"IF(CW$11=\"\",0,((-$Q262-INT(-$Q262))*SUMIFS($Z249:$FD249,$Z$2:$FD$2,CW$2+INT(-$Q262)+1)+(INT(-$Q262)+1+$Q262)*SUMIFS($Z249:$FD249,$Z$2:$FD$2,CW$2+INT(-$Q262))))","v":187520},190720,193920,197120,200320,203520,206720,209920,213120,216320,219520,222720,225920,229120,232320,235520,238720,241920,245120,248320,251520,254720,257920,261120,264320,267520,270720,273920,277120,280320,283520,286720,289920,293120,296320,299520,302720,305920,309120,312320,315520,318720,321920,325120,328320,331520,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z273:$FD273)","v":183.50666666666666},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z271:AA271)=0,0,IF(MAX($Z273:Z273)>IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20),MAX($Z273:Z273),IF(Macro!$Q$20=0,0,AA271/Macro!$Q$20))))","v":6.6666666666666662E-3},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z271:AB271)=0,0,IF(MAX($Z273:AA273)>IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20),MAX($Z273:AA273),IF(Macro!$Q$20=0,0,AB271/Macro!$Q$20))))","v":1.4000000000000002E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z271:AC271)=0,0,IF(MAX($Z273:AB273)>IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20),MAX($Z273:AB273),IF(Macro!$Q$20=0,0,AC271/Macro!$Q$20))))","v":2.1999999999999999E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z271:AD271)=0,0,IF(MAX($Z273:AC273)>IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20),MAX($Z273:AC273),IF(Macro!$Q$20=0,0,AD271/Macro!$Q$20))))","v":3.0666666666666668E-2},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z271:AE271)=0,0,IF(MAX($Z273:AD273)>IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20),MAX($Z273:AD273),IF(Macro!$Q$20=0,0,AE271/Macro!$Q$20))))","v":0.04},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z271:AF271)=0,0,IF(MAX($Z273:AE273)>IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20),MAX($Z273:AE273),IF(Macro!$Q$20=0,0,AF271/Macro!$Q$20))))","v":0.05},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z271:AG271)=0,0,IF(MAX($Z273:AF273)>IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20),MAX($Z273:AF273),IF(Macro!$Q$20=0,0,AG271/Macro!$Q$20))))","v":6.0666666666666667E-2},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z271:AH271)=0,0,IF(MAX($Z273:AG273)>IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20),MAX($Z273:AG273),IF(Macro!$Q$20=0,0,AH271/Macro!$Q$20))))","v":7.2000000000000008E-2},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z271:AI271)=0,0,IF(MAX($Z273:AH273)>IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20),MAX($Z273:AH273),IF(Macro!$Q$20=0,0,AI271/Macro!$Q$20))))","v":8.4000000000000005E-2},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z271:AJ271)=0,0,IF(MAX($Z273:AI273)>IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20),MAX($Z273:AI273),IF(Macro!$Q$20=0,0,AJ271/Macro!$Q$20))))","v":9.6666666666666665E-2},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z271:AK271)=0,0,IF(MAX($Z273:AJ273)>IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20),MAX($Z273:AJ273),IF(Macro!$Q$20=0,0,AK271/Macro!$Q$20))))","v":0.11000000000000001},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z271:AL271)=0,0,IF(MAX($Z273:AK273)>IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20),MAX($Z273:AK273),IF(Macro!$Q$20=0,0,AL271/Macro!$Q$20))))","v":0.124},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z271:AM271)=0,0,IF(MAX($Z273:AL273)>IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20),MAX($Z273:AL273),IF(Macro!$Q$20=0,0,AM271/Macro!$Q$20))))","v":0.13866666666666666},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z271:AN271)=0,0,IF(MAX($Z273:AM273)>IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20),MAX($Z273:AM273),IF(Macro!$Q$20=0,0,AN271/Macro!$Q$20))))","v":0.154},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z271:AO271)=0,0,IF(MAX($Z273:AN273)>IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20),MAX($Z273:AN273),IF(Macro!$Q$20=0,0,AO271/Macro!$Q$20))))","v":0.16999999999999998},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z271:AP271)=0,0,IF(MAX($Z273:AO273)>IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20),MAX($Z273:AO273),IF(Macro!$Q$20=0,0,AP271/Macro!$Q$20))))","v":0.18666666666666668},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z271:AQ271)=0,0,IF(MAX($Z273:AP273)>IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20),MAX($Z273:AP273),IF(Macro!$Q$20=0,0,AQ271/Macro!$Q$20))))","v":0.20400000000000001},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z271:AR271)=0,0,IF(MAX($Z273:AQ273)>IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20),MAX($Z273:AQ273),IF(Macro!$Q$20=0,0,AR271/Macro!$Q$20))))","v":0.22200000000000003},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z271:AS271)=0,0,IF(MAX($Z273:AR273)>IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20),MAX($Z273:AR273),IF(Macro!$Q$20=0,0,AS271/Macro!$Q$20))))","v":0.24066666666666667},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z271:AT271)=0,0,IF(MAX($Z273:AS273)>IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20),MAX($Z273:AS273),IF(Macro!$Q$20=0,0,AT271/Macro!$Q$20))))","v":0.26},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z271:AU271)=0,0,IF(MAX($Z273:AT273)>IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20),MAX($Z273:AT273),IF(Macro!$Q$20=0,0,AU271/Macro!$Q$20))))","v":0.27999999999999997},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z271:AV271)=0,0,IF(MAX($Z273:AU273)>IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20),MAX($Z273:AU273),IF(Macro!$Q$20=0,0,AV271/Macro!$Q$20))))","v":0.30066666666666669},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z271:AW271)=0,0,IF(MAX($Z273:AV273)>IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20),MAX($Z273:AV273),IF(Macro!$Q$20=0,0,AW271/Macro!$Q$20))))","v":0.32200000000000001},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z271:AX271)=0,0,IF(MAX($Z273:AW273)>IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20),MAX($Z273:AW273),IF(Macro!$Q$20=0,0,AX271/Macro!$Q$20))))","v":0.34399999999999997},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z271:AY271)=0,0,IF(MAX($Z273:AX273)>IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20),MAX($Z273:AX273),IF(Macro!$Q$20=0,0,AY271/Macro!$Q$20))))","v":0.36666666666666664},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z271:AZ271)=0,0,IF(MAX($Z273:AY273)>IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20),MAX($Z273:AY273),IF(Macro!$Q$20=0,0,AZ271/Macro!$Q$20))))","v":0.39},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z271:BA271)=0,0,IF(MAX($Z273:AZ273)>IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20),MAX($Z273:AZ273),IF(Macro!$Q$20=0,0,BA271/Macro!$Q$20))))","v":0.41399999999999998},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z271:BB271)=0,0,IF(MAX($Z273:BA273)>IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20),MAX($Z273:BA273),IF(Macro!$Q$20=0,0,BB271/Macro!$Q$20))))","v":0.43866666666666665},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z271:BC271)=0,0,IF(MAX($Z273:BB273)>IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20),MAX($Z273:BB273),IF(Macro!$Q$20=0,0,BC271/Macro!$Q$20))))","v":0.46400000000000008},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z271:BD271)=0,0,IF(MAX($Z273:BC273)>IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20),MAX($Z273:BC273),IF(Macro!$Q$20=0,0,BD271/Macro!$Q$20))))","v":0.49000000000000005},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z271:BE271)=0,0,IF(MAX($Z273:BD273)>IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20),MAX($Z273:BD273),IF(Macro!$Q$20=0,0,BE271/Macro!$Q$20))))","v":0.51666666666666672},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z271:BF271)=0,0,IF(MAX($Z273:BE273)>IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20),MAX($Z273:BE273),IF(Macro!$Q$20=0,0,BF271/Macro!$Q$20))))","v":0.54400000000000004},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z271:BG271)=0,0,IF(MAX($Z273:BF273)>IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20),MAX($Z273:BF273),IF(Macro!$Q$20=0,0,BG271/Macro!$Q$20))))","v":0.57200000000000006},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z271:BH271)=0,0,IF(MAX($Z273:BG273)>IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20),MAX($Z273:BG273),IF(Macro!$Q$20=0,0,BH271/Macro!$Q$20))))","v":0.60066666666666668},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z271:BI271)=0,0,IF(MAX($Z273:BH273)>IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20),MAX($Z273:BH273),IF(Macro!$Q$20=0,0,BI271/Macro!$Q$20))))","v":0.63},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z271:BJ271)=0,0,IF(MAX($Z273:BI273)>IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20),MAX($Z273:BI273),IF(Macro!$Q$20=0,0,BJ271/Macro!$Q$20))))","v":0.65999999999999992},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z271:BK271)=0,0,IF(MAX($Z273:BJ273)>IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20),MAX($Z273:BJ273),IF(Macro!$Q$20=0,0,BK271/Macro!$Q$20))))","v":0.69066666666666676},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z271:BL271)=0,0,IF(MAX($Z273:BK273)>IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20),MAX($Z273:BK273),IF(Macro!$Q$20=0,0,BL271/Macro!$Q$20))))","v":0.72200000000000009},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z271:BM271)=0,0,IF(MAX($Z273:BL273)>IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20),MAX($Z273:BL273),IF(Macro!$Q$20=0,0,BM271/Macro!$Q$20))))","v":0.754},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z271:BN271)=0,0,IF(MAX($Z273:BM273)>IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20),MAX($Z273:BM273),IF(Macro!$Q$20=0,0,BN271/Macro!$Q$20))))","v":0.78666666666666663},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z271:BO271)=0,0,IF(MAX($Z273:BN273)>IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20),MAX($Z273:BN273),IF(Macro!$Q$20=0,0,BO271/Macro!$Q$20))))","v":0.82},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z271:BP271)=0,0,IF(MAX($Z273:BO273)>IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20),MAX($Z273:BO273),IF(Macro!$Q$20=0,0,BP271/Macro!$Q$20))))","v":0.85333333333333328},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z271:BQ271)=0,0,IF(MAX($Z273:BP273)>IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20),MAX($Z273:BP273),IF(Macro!$Q$20=0,0,BQ271/Macro!$Q$20))))","v":0.88666666666666671},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z271:BR271)=0,0,IF(MAX($Z273:BQ273)>IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20),MAX($Z273:BQ273),IF(Macro!$Q$20=0,0,BR271/Macro!$Q$20))))","v":0.91999999999999993},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z271:BS271)=0,0,IF(MAX($Z273:BR273)>IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20),MAX($Z273:BR273),IF(Macro!$Q$20=0,0,BS271/Macro!$Q$20))))","v":0.95333333333333337},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z271:BT271)=0,0,IF(MAX($Z273:BS273)>IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20),MAX($Z273:BS273),IF(Macro!$Q$20=0,0,BT271/Macro!$Q$20))))","v":0.98666666666666669},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z271:BU271)=0,0,IF(MAX($Z273:BT273)>IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20),MAX($Z273:BT273),IF(Macro!$Q$20=0,0,BU271/Macro!$Q$20))))","v":1.02},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z271:BV271)=0,0,IF(MAX($Z273:BU273)>IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20),MAX($Z273:BU273),IF(Macro!$Q$20=0,0,BV271/Macro!$Q$20))))","v":1.0533333333333332},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z271:BW271)=0,0,IF(MAX($Z273:BV273)>IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20),MAX($Z273:BV273),IF(Macro!$Q$20=0,0,BW271/Macro!$Q$20))))","v":1.0866666666666667},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z271:BX271)=0,0,IF(MAX($Z273:BW273)>IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20),MAX($Z273:BW273),IF(Macro!$Q$20=0,0,BX271/Macro!$Q$20))))","v":1.1199999999999999},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z271:BY271)=0,0,IF(MAX($Z273:BX273)>IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20),MAX($Z273:BX273),IF(Macro!$Q$20=0,0,BY271/Macro!$Q$20))))","v":1.1533333333333333},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z271:BZ271)=0,0,IF(MAX($Z273:BY273)>IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20),MAX($Z273:BY273),IF(Macro!$Q$20=0,0,BZ271/Macro!$Q$20))))","v":1.1866666666666668},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z271:CA271)=0,0,IF(MAX($Z273:BZ273)>IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20),MAX($Z273:BZ273),IF(Macro!$Q$20=0,0,CA271/Macro!$Q$20))))","v":1.22},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z271:CB271)=0,0,IF(MAX($Z273:CA273)>IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20),MAX($Z273:CA273),IF(Macro!$Q$20=0,0,CB271/Macro!$Q$20))))","v":1.2533333333333334},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z271:CC271)=0,0,IF(MAX($Z273:CB273)>IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20),MAX($Z273:CB273),IF(Macro!$Q$20=0,0,CC271/Macro!$Q$20))))","v":1.2866666666666666},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z271:CD271)=0,0,IF(MAX($Z273:CC273)>IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20),MAX($Z273:CC273),IF(Macro!$Q$20=0,0,CD271/Macro!$Q$20))))","v":1.3199999999999998},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z271:CE271)=0,0,IF(MAX($Z273:CD273)>IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20),MAX($Z273:CD273),IF(Macro!$Q$20=0,0,CE271/Macro!$Q$20))))","v":1.3533333333333333},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z271:CF271)=0,0,IF(MAX($Z273:CE273)>IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20),MAX($Z273:CE273),IF(Macro!$Q$20=0,0,CF271/Macro!$Q$20))))","v":1.3866666666666667},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z271:CG271)=0,0,IF(MAX($Z273:CF273)>IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20),MAX($Z273:CF273),IF(Macro!$Q$20=0,0,CG271/Macro!$Q$20))))","v":1.42},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z271:CH271)=0,0,IF(MAX($Z273:CG273)>IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20),MAX($Z273:CG273),IF(Macro!$Q$20=0,0,CH271/Macro!$Q$20))))","v":1.4533333333333334},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z271:CI271)=0,0,IF(MAX($Z273:CH273)>IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20),MAX($Z273:CH273),IF(Macro!$Q$20=0,0,CI271/Macro!$Q$20))))","v":1.4866666666666668},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z271:CJ271)=0,0,IF(MAX($Z273:CI273)>IF(Macro!$Q$20=0,0,CJ271/Macro!$Q$20),MAX($Z273:CI273),IF(Macro!$Q$20=0,0,CJ271/Macro!$Q$20))))","v":1.52},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z271:CK271)=0,0,IF(MAX($Z273:CJ273)>IF(Macro!$Q$20=0,0,CK271/Macro!$Q$20),MAX($Z273:CJ273),IF(Macro!$Q$20=0,0,CK271/Macro!$Q$20))))","v":1.5533333333333332},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z271:CL271)=0,0,IF(MAX($Z273:CK273)>IF(Macro!$Q$20=0,0,CL271/Macro!$Q$20),MAX($Z273:CK273),IF(Macro!$Q$20=0,0,CL271/Macro!$Q$20))))","v":1.5866666666666667},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z271:CM271)=0,0,IF(MAX($Z273:CL273)>IF(Macro!$Q$20=0,0,CM271/Macro!$Q$20),MAX($Z273:CL273),IF(Macro!$Q$20=0,0,CM271/Macro!$Q$20))))","v":1.6199999999999999},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z271:CN271)=0,0,IF(MAX($Z273:CM273)>IF(Macro!$Q$20=0,0,CN271/Macro!$Q$20),MAX($Z273:CM273),IF(Macro!$Q$20=0,0,CN271/Macro!$Q$20))))","v":1.6533333333333331},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z271:CO271)=0,0,IF(MAX($Z273:CN273)>IF(Macro!$Q$20=0,0,CO271/Macro!$Q$20),MAX($Z273:CN273),IF(Macro!$Q$20=0,0,CO271/Macro!$Q$20))))","v":1.6866666666666668},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z271:CP271)=0,0,IF(MAX($Z273:CO273)>IF(Macro!$Q$20=0,0,CP271/Macro!$Q$20),MAX($Z273:CO273),IF(Macro!$Q$20=0,0,CP271/Macro!$Q$20))))","v":1.72},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z271:CQ271)=0,0,IF(MAX($Z273:CP273)>IF(Macro!$Q$20=0,0,CQ271/Macro!$Q$20),MAX($Z273:CP273),IF(Macro!$Q$20=0,0,CQ271/Macro!$Q$20))))","v":1.7533333333333332},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z271:CR271)=0,0,IF(MAX($Z273:CQ273)>IF(Macro!$Q$20=0,0,CR271/Macro!$Q$20),MAX($Z273:CQ273),IF(Macro!$Q$20=0,0,CR271/Macro!$Q$20))))","v":1.7866666666666666},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z271:CS271)=0,0,IF(MAX($Z273:CR273)>IF(Macro!$Q$20=0,0,CS271/Macro!$Q$20),MAX($Z273:CR273),IF(Macro!$Q$20=0,0,CS271/Macro!$Q$20))))","v":1.8199999999999998},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z271:CT271)=0,0,IF(MAX($Z273:CS273)>IF(Macro!$Q$20=0,0,CT271/Macro!$Q$20),MAX($Z273:CS273),IF(Macro!$Q$20=0,0,CT271/Macro!$Q$20))))","v":1.8533333333333331},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z271:CU271)=0,0,IF(MAX($Z273:CT273)>IF(Macro!$Q$20=0,0,CU271/Macro!$Q$20),MAX($Z273:CT273),IF(Macro!$Q$20=0,0,CU271/Macro!$Q$20))))","v":1.8866666666666667},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z271:CV271)=0,0,IF(MAX($Z273:CU273)>IF(Macro!$Q$20=0,0,CV271/Macro!$Q$20),MAX($Z273:CU273),IF(Macro!$Q$20=0,0,CV271/Macro!$Q$20))))","v":1.92},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z271:CW271)=0,0,IF(MAX($Z273:CV273)>IF(Macro!$Q$20=0,0,CW271/Macro!$Q$20),MAX($Z273:CV273),IF(Macro!$Q$20=0,0,CW271/Macro!$Q$20))))","v":1.9533333333333331},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z271:CX271)=0,0,IF(MAX($Z273:CW273)>IF(Macro!$Q$20=0,0,CX271/Macro!$Q$20),MAX($Z273:CW273),IF(Macro!$Q$20=0,0,CX271/Macro!$Q$20))))","v":1.9866666666666668},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z271:CY271)=0,0,IF(MAX($Z273:CX273)>IF(Macro!$Q$20=0,0,CY271/Macro!$Q$20),MAX($Z273:CX273),IF(Macro!$Q$20=0,0,CY271/Macro!$Q$20))))","v":2.02},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z271:CZ271)=0,0,IF(MAX($Z273:CY273)>IF(Macro!$Q$20=0,0,CZ271/Macro!$Q$20),MAX($Z273:CY273),IF(Macro!$Q$20=0,0,CZ271/Macro!$Q$20))))","v":2.0533333333333332},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z271:DA271)=0,0,IF(MAX($Z273:CZ273)>IF(Macro!$Q$20=0,0,DA271/Macro!$Q$20),MAX($Z273:CZ273),IF(Macro!$Q$20=0,0,DA271/Macro!$Q$20))))","v":2.0866666666666669},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z271:DB271)=0,0,IF(MAX($Z273:DA273)>IF(Macro!$Q$20=0,0,DB271/Macro!$Q$20),MAX($Z273:DA273),IF(Macro!$Q$20=0,0,DB271/Macro!$Q$20))))","v":2.12},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z271:DC271)=0,0,IF(MAX($Z273:DB273)>IF(Macro!$Q$20=0,0,DC271/Macro!$Q$20),MAX($Z273:DB273),IF(Macro!$Q$20=0,0,DC271/Macro!$Q$20))))","v":2.1533333333333333},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z271:DD271)=0,0,IF(MAX($Z273:DC273)>IF(Macro!$Q$20=0,0,DD271/Macro!$Q$20),MAX($Z273:DC273),IF(Macro!$Q$20=0,0,DD271/Macro!$Q$20))))","v":2.1866666666666665},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z271:DE271)=0,0,IF(MAX($Z273:DD273)>IF(Macro!$Q$20=0,0,DE271/Macro!$Q$20),MAX($Z273:DD273),IF(Macro!$Q$20=0,0,DE271/Macro!$Q$20))))","v":2.2199999999999998},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z271:DF271)=0,0,IF(MAX($Z273:DE273)>IF(Macro!$Q$20=0,0,DF271/Macro!$Q$20),MAX($Z273:DE273),IF(Macro!$Q$20=0,0,DF271/Macro!$Q$20))))","v":2.253333333333333},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z271:DG271)=0,0,IF(MAX($Z273:DF273)>IF(Macro!$Q$20=0,0,DG271/Macro!$Q$20),MAX($Z273:DF273),IF(Macro!$Q$20=0,0,DG271/Macro!$Q$20))))","v":2.2866666666666666},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z271:DH271)=0,0,IF(MAX($Z273:DG273)>IF(Macro!$Q$20=0,0,DH271/Macro!$Q$20),MAX($Z273:DG273),IF(Macro!$Q$20=0,0,DH271/Macro!$Q$20))))","v":2.3199999999999998},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z271:DI271)=0,0,IF(MAX($Z273:DH273)>IF(Macro!$Q$20=0,0,DI271/Macro!$Q$20),MAX($Z273:DH273),IF(Macro!$Q$20=0,0,DI271/Macro!$Q$20))))","v":2.3533333333333331},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z271:DJ271)=0,0,IF(MAX($Z273:DI273)>IF(Macro!$Q$20=0,0,DJ271/Macro!$Q$20),MAX($Z273:DI273),IF(Macro!$Q$20=0,0,DJ271/Macro!$Q$20))))","v":2.3866666666666667},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z271:DK271)=0,0,IF(MAX($Z273:DJ273)>IF(Macro!$Q$20=0,0,DK271/Macro!$Q$20),MAX($Z273:DJ273),IF(Macro!$Q$20=0,0,DK271/Macro!$Q$20))))","v":2.42},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z271:DL271)=0,0,IF(MAX($Z273:DK273)>IF(Macro!$Q$20=0,0,DL271/Macro!$Q$20),MAX($Z273:DK273),IF(Macro!$Q$20=0,0,DL271/Macro!$Q$20))))","v":2.4533333333333331},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z271:DM271)=0,0,IF(MAX($Z273:DL273)>IF(Macro!$Q$20=0,0,DM271/Macro!$Q$20),MAX($Z273:DL273),IF(Macro!$Q$20=0,0,DM271/Macro!$Q$20))))","v":2.4866666666666668},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z271:DN271)=0,0,IF(MAX($Z273:DM273)>IF(Macro!$Q$20=0,0,DN271/Macro!$Q$20),MAX($Z273:DM273),IF(Macro!$Q$20=0,0,DN271/Macro!$Q$20))))","v":2.52},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z271:DO271)=0,0,IF(MAX($Z273:DN273)>IF(Macro!$Q$20=0,0,DO271/Macro!$Q$20),MAX($Z273:DN273),IF(Macro!$Q$20=0,0,DO271/Macro!$Q$20))))","v":2.5533333333333332},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z271:DP271)=0,0,IF(MAX($Z273:DO273)>IF(Macro!$Q$20=0,0,DP271/Macro!$Q$20),MAX($Z273:DO273),IF(Macro!$Q$20=0,0,DP271/Macro!$Q$20))))","v":2.5866666666666669},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z271:DQ271)=0,0,IF(MAX($Z273:DP273)>IF(Macro!$Q$20=0,0,DQ271/Macro!$Q$20),MAX($Z273:DP273),IF(Macro!$Q$20=0,0,DQ271/Macro!$Q$20))))","v":2.62},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z271:DR271)=0,0,IF(MAX($Z273:DQ273)>IF(Macro!$Q$20=0,0,DR271/Macro!$Q$20),MAX($Z273:DQ273),IF(Macro!$Q$20=0,0,DR271/Macro!$Q$20))))","v":2.6533333333333333},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z271:DS271)=0,0,IF(MAX($Z273:DR273)>IF(Macro!$Q$20=0,0,DS271/Macro!$Q$20),MAX($Z273:DR273),IF(Macro!$Q$20=0,0,DS271/Macro!$Q$20))))","v":2.6866666666666665},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z271:DT271)=0,0,IF(MAX($Z273:DS273)>IF(Macro!$Q$20=0,0,DT271/Macro!$Q$20),MAX($Z273:DS273),IF(Macro!$Q$20=0,0,DT271/Macro!$Q$20))))","v":2.7199999999999998},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z271:DU271)=0,0,IF(MAX($Z273:DT273)>IF(Macro!$Q$20=0,0,DU271/Macro!$Q$20),MAX($Z273:DT273),IF(Macro!$Q$20=0,0,DU271/Macro!$Q$20))))","v":2.753333333333333},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z271:DV271)=0,0,IF(MAX($Z273:DU273)>IF(Macro!$Q$20=0,0,DV271/Macro!$Q$20),MAX($Z273:DU273),IF(Macro!$Q$20=0,0,DV271/Macro!$Q$20))))","v":2.7866666666666666},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z271:DW271)=0,0,IF(MAX($Z273:DV273)>IF(Macro!$Q$20=0,0,DW271/Macro!$Q$20),MAX($Z273:DV273),IF(Macro!$Q$20=0,0,DW271/Macro!$Q$20))))","v":2.82},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z271:DX271)=0,0,IF(MAX($Z273:DW273)>IF(Macro!$Q$20=0,0,DX271/Macro!$Q$20),MAX($Z273:DW273),IF(Macro!$Q$20=0,0,DX271/Macro!$Q$20))))","v":2.8533333333333331},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z271:DY271)=0,0,IF(MAX($Z273:DX273)>IF(Macro!$Q$20=0,0,DY271/Macro!$Q$20),MAX($Z273:DX273),IF(Macro!$Q$20=0,0,DY271/Macro!$Q$20))))","v":2.8866666666666667},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z271:DZ271)=0,0,IF(MAX($Z273:DY273)>IF(Macro!$Q$20=0,0,DZ271/Macro!$Q$20),MAX($Z273:DY273),IF(Macro!$Q$20=0,0,DZ271/Macro!$Q$20))))","v":2.92},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z271:EA271)=0,0,IF(MAX($Z273:DZ273)>IF(Macro!$Q$20=0,0,EA271/Macro!$Q$20),MAX($Z273:DZ273),IF(Macro!$Q$20=0,0,EA271/Macro!$Q$20))))","v":2.9533333333333331},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z271:EB271)=0,0,IF(MAX($Z273:EA273)>IF(Macro!$Q$20=0,0,EB271/Macro!$Q$20),MAX($Z273:EA273),IF(Macro!$Q$20=0,0,EB271/Macro!$Q$20))))","v":2.9866666666666668},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z271:EC271)=0,0,IF(MAX($Z273:EB273)>IF(Macro!$Q$20=0,0,EC271/Macro!$Q$20),MAX($Z273:EB273),IF(Macro!$Q$20=0,0,EC271/Macro!$Q$20))))","v":3.02},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z271:ED271)=0,0,IF(MAX($Z273:EC273)>IF(Macro!$Q$20=0,0,ED271/Macro!$Q$20),MAX($Z273:EC273),IF(Macro!$Q$20=0,0,ED271/Macro!$Q$20))))","v":3.0533333333333332},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z271:EE271)=0,0,IF(MAX($Z273:ED273)>IF(Macro!$Q$20=0,0,EE271/Macro!$Q$20),MAX($Z273:ED273),IF(Macro!$Q$20=0,0,EE271/Macro!$Q$20))))","v":3.0866666666666669},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z271:EF271)=0,0,IF(MAX($Z273:EE273)>IF(Macro!$Q$20=0,0,EF271/Macro!$Q$20),MAX($Z273:EE273),IF(Macro!$Q$20=0,0,EF271/Macro!$Q$20))))","v":3.12},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z271:EG271)=0,0,IF(MAX($Z273:EF273)>IF(Macro!$Q$20=0,0,EG271/Macro!$Q$20),MAX($Z273:EF273),IF(Macro!$Q$20=0,0,EG271/Macro!$Q$20))))","v":3.1533333333333333},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z271:EH271)=0,0,IF(MAX($Z273:EG273)>IF(Macro!$Q$20=0,0,EH271/Macro!$Q$20),MAX($Z273:EG273),IF(Macro!$Q$20=0,0,EH271/Macro!$Q$20))))","v":3.1866666666666665},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z271:EI271)=0,0,IF(MAX($Z273:EH273)>IF(Macro!$Q$20=0,0,EI271/Macro!$Q$20),MAX($Z273:EH273),IF(Macro!$Q$20=0,0,EI271/Macro!$Q$20))))","v":3.22},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z271:EJ271)=0,0,IF(MAX($Z273:EI273)>IF(Macro!$Q$20=0,0,EJ271/Macro!$Q$20),MAX($Z273:EI273),IF(Macro!$Q$20=0,0,EJ271/Macro!$Q$20))))","v":3.253333333333333},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z271:EK271)=0,0,IF(MAX($Z273:EJ273)>IF(Macro!$Q$20=0,0,EK271/Macro!$Q$20),MAX($Z273:EJ273),IF(Macro!$Q$20=0,0,EK271/Macro!$Q$20))))","v":3.2866666666666666},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z271:EL271)=0,0,IF(MAX($Z273:EK273)>IF(Macro!$Q$20=0,0,EL271/Macro!$Q$20),MAX($Z273:EK273),IF(Macro!$Q$20=0,0,EL271/Macro!$Q$20))))","v":3.3200000000000003},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z271:EM271)=0,0,IF(MAX($Z273:EL273)>IF(Macro!$Q$20=0,0,EM271/Macro!$Q$20),MAX($Z273:EL273),IF(Macro!$Q$20=0,0,EM271/Macro!$Q$20))))","v":3.3533333333333331},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z271:EN271)=0,0,IF(MAX($Z273:EM273)>IF(Macro!$Q$20=0,0,EN271/Macro!$Q$20),MAX($Z273:EM273),IF(Macro!$Q$20=0,0,EN271/Macro!$Q$20))))","v":3.3866666666666667},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z271:EO271)=0,0,IF(MAX($Z273:EN273)>IF(Macro!$Q$20=0,0,EO271/Macro!$Q$20),MAX($Z273:EN273),IF(Macro!$Q$20=0,0,EO271/Macro!$Q$20))))","v":3.4200000000000004},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z271:EP271)=0,0,IF(MAX($Z273:EO273)>IF(Macro!$Q$20=0,0,EP271/Macro!$Q$20),MAX($Z273:EO273),IF(Macro!$Q$20=0,0,EP271/Macro!$Q$20))))","v":3.4533333333333331},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z271:EQ271)=0,0,IF(MAX($Z273:EP273)>IF(Macro!$Q$20=0,0,EQ271/Macro!$Q$20),MAX($Z273:EP273),IF(Macro!$Q$20=0,0,EQ271/Macro!$Q$20))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z271:ER271)=0,0,IF(MAX($Z273:EQ273)>IF(Macro!$Q$20=0,0,ER271/Macro!$Q$20),MAX($Z273:EQ273),IF(Macro!$Q$20=0,0,ER271/Macro!$Q$20))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z271:ES271)=0,0,IF(MAX($Z273:ER273)>IF(Macro!$Q$20=0,0,ES271/Macro!$Q$20),MAX($Z273:ER273),IF(Macro!$Q$20=0,0,ES271/Macro!$Q$20))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z271:ET271)=0,0,IF(MAX($Z273:ES273)>IF(Macro!$Q$20=0,0,ET271/Macro!$Q$20),MAX($Z273:ES273),IF(Macro!$Q$20=0,0,ET271/Macro!$Q$20))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z271:EU271)=0,0,IF(MAX($Z273:ET273)>IF(Macro!$Q$20=0,0,EU271/Macro!$Q$20),MAX($Z273:ET273),IF(Macro!$Q$20=0,0,EU271/Macro!$Q$20))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z271:EV271)=0,0,IF(MAX($Z273:EU273)>IF(Macro!$Q$20=0,0,EV271/Macro!$Q$20),MAX($Z273:EU273),IF(Macro!$Q$20=0,0,EV271/Macro!$Q$20))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z271:EW271)=0,0,IF(MAX($Z273:EV273)>IF(Macro!$Q$20=0,0,EW271/Macro!$Q$20),MAX($Z273:EV273),IF(Macro!$Q$20=0,0,EW271/Macro!$Q$20))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z271:EX271)=0,0,IF(MAX($Z273:EW273)>IF(Macro!$Q$20=0,0,EX271/Macro!$Q$20),MAX($Z273:EW273),IF(Macro!$Q$20=0,0,EX271/Macro!$Q$20))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z271:EY271)=0,0,IF(MAX($Z273:EX273)>IF(Macro!$Q$20=0,0,EY271/Macro!$Q$20),MAX($Z273:EX273),IF(Macro!$Q$20=0,0,EY271/Macro!$Q$20))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z271:EZ271)=0,0,IF(MAX($Z273:EY273)>IF(Macro!$Q$20=0,0,EZ271/Macro!$Q$20),MAX($Z273:EY273),IF(Macro!$Q$20=0,0,EZ271/Macro!$Q$20))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z271:FA271)=0,0,IF(MAX($Z273:EZ273)>IF(Macro!$Q$20=0,0,FA271/Macro!$Q$20),MAX($Z273:EZ273),IF(Macro!$Q$20=0,0,FA271/Macro!$Q$20))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z271:FB271)=0,0,IF(MAX($Z273:FA273)>IF(Macro!$Q$20=0,0,FB271/Macro!$Q$20),MAX($Z273:FA273),IF(Macro!$Q$20=0,0,FB271/Macro!$Q$20))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z271:FC271)=0,0,IF(MAX($Z273:FB273)>IF(Macro!$Q$20=0,0,FC271/Macro!$Q$20),MAX($Z273:FB273),IF(Macro!$Q$20=0,0,FC271/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров по продаже"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G285<>0,1,IF(OR($Q285=\"\",$Q285=0),0,IF($R285=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H285))),$Q285)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ менеджеров по продаже"},{"$f":"I289","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X290-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA290>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z290:$FD290)","v":1},"*",null,{"$f":"100%-SUM($AB290:$FD290)","v":1}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,{"$f":"IF($X301-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z301:$FD301)","v":151062.68800000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":5.4879999999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":11.524799999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":18.110399999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":25.244800000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":32.927999999999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":41.16},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":49.940799999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":59.270399999999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":69.148799999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":79.575999999999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":90.551999999999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":102.07679999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":114.15039999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":126.77280000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":139.94399999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":153.66399999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":167.93279999999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":182.75040000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":198.11679999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":214.03199999999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":230.49599999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":247.50880000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":265.07040000000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":283.18079999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":301.83999999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":321.04799999999994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":340.8048},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":361.11039999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":381.96480000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":403.36799999999994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":425.32},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":447.82080000000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":470.87040000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":494.46879999999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":518.61599999999987},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":543.31200000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":568.55679999999995},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":594.35040000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":620.69280000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":647.58399999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":675.02399999999989},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":702.46399999999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":729.904},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":757.34399999999994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":784.78399999999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":812.22399999999993},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":839.66399999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":867.10399999999993},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":894.54399999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":921.98399999999992},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":949.42399999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":976.86399999999992},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1004.304},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1031.7439999999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1059.184},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1086.624},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1114.0639999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1141.5039999999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1168.944},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1196.384},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1223.8239999999998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1251.2639999999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1278.704},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1306.144},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1333.5839999999998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1361.0239999999999},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1388.4639999999999},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1415.904},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1443.3439999999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1470.7839999999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1498.2239999999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1525.664},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1553.1039999999998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1580.5439999999999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1607.9839999999999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1635.424},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1662.864},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1690.3039999999999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1717.7439999999999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1745.184},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1772.624},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1800.0639999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1827.5039999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1854.944},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1882.384},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1909.8239999999998},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1937.2639999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1964.704},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":1992.144},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2019.5839999999996},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2047.0239999999997},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2074.4639999999995},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2101.9039999999995},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2129.3439999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2156.7839999999997},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2184.2239999999997},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2211.6639999999998},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2239.1039999999998},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2266.5439999999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2293.9839999999995},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2321.4239999999995},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2348.8639999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2376.3039999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2403.7439999999997},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2431.1839999999997},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2458.6239999999998},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2486.0639999999999},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2513.5039999999999},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2540.9439999999995},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2568.3839999999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2595.8239999999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2623.2639999999997},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2650.7039999999997},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2678.1439999999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2705.5839999999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2733.0239999999999},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2760.4639999999995},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2787.9039999999995},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2815.3439999999996},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":2842.7839999999997},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H301,Prdction!$I:$I,\"\",Prdction!$L:$L,$L301))","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"H309","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G310<>0,1,IF(OR($Q310=\"\",$Q310=0),0,IF($R310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H310))),$Q310)=1,0,1),0)))","v":0},{"$f":"IF($X310=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z310:$FD310)","v":1},"*",null,1]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H317","v":"Поступление ДС"},{"$f":"Sales!$I$98","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z320:$FD320)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA303:AA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA303:AB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA303:AC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA303:AD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA303:AE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA303:AF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA303:AG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA303:AH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA303:AI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA303:AJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA303:AK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA303:AL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA303:AM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA303:AN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA303:AO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA303:AP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA303:AQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA303:AR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA303:AS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA303:AT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA303:AU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA303:AV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA303:AW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA303:AX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA303:AY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA303:AZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA303:BA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA303:BB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA303:BC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA303:BD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA303:BE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA303:BF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA303:BG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA303:BH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA303:BI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA303:BJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA303:BK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA303:BL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA303:BM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA303:BN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA303:BO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA303:BP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA303:BQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA303:BR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA303:BS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA303:BT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA303:BU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA303:BV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA303:BW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA303:BX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA303:BY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA303:BZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA303:CA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA303:CB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA303:CC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA303:CD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA303:CE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA303:CF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA303:CG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA303:CH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA303:CI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA303:CJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA303:CK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA303:CL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA303:CM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA303:CN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA303:CO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA303:CP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA303:CQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA303:CR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA303:CS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA303:CT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA303:CU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA303:CV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA303:CW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA303:CX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA303:CY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA303:CZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA303:DA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA303:DB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA303:DC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA303:DD303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA303:DE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA303:DF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA303:DG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA303:DH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA303:DI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA303:DJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA303:DK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA303:DL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA303:DM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA303:DN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA303:DO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA303:DP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA303:DQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA303:DR303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA303:DS303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA303:DT303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA303:DU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA303:DV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA303:DW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA303:DX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA303:DY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA303:DZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA303:EA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA303:EB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA303:EC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA303:ED303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA303:EE303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA303:EF303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA303:EG303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA303:EH303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA303:EI303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA303:EJ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA303:EK303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA303:EL303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA303:EM303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA303:EN303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA303:EO303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA303:EP303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA303:EQ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA303:ER303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA303:ES303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA303:ET303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA303:EU303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA303:EV303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA303:EW303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA303:EX303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA303:EY303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA303:EZ303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA303:FA303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA303:FB303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA303:FC303,INDIRECT(ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A316,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,{"$f":"IF($R331=\"^\",IF(COUNTIF(Lists!$13:$13,H331)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z331:$FD331)","v":265066.16217600007},null,null,{"$f":"IF(AA$11=\"\",0,$Q333*(IF(AA$2=1,SUMIFS($Z322:$FD322,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q335))+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,INT($Q335)+1),0)+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AA$2+INT($Q335)+1)+(INT($Q335)+1-$Q335)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AA$2+INT($Q335)))+$Q336*((-$Q338-INT(-$Q338))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AA$2+INT(-$Q338)+1)+(INT(-$Q338)+1+$Q338)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AA$2+INT(-$Q338))))","v":0},0,0,0,0,0,0,0,0,1000,{"$f":"IF(AK$11=\"\",0,$Q333*(IF(AK$2=1,SUMIFS($Z322:$FD322,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q335))+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,INT($Q335)+1),0)+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AK$2+INT($Q335)+1)+(INT($Q335)+1-$Q335)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AK$2+INT($Q335)))+$Q336*((-$Q338-INT(-$Q338))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AK$2+INT(-$Q338)+1)+(INT(-$Q338)+1+$Q338)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,AK$2+INT(-$Q338))))","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,{"$f":"IF(CW$11=\"\",0,$Q333*(IF(CW$2=1,SUMIFS($Z322:$FD322,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q335))+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,INT($Q335)+1),0)+($Q335-INT($Q335))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,CW$2+INT($Q335)+1)+(INT($Q335)+1-$Q335)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,CW$2+INT($Q335)))+$Q336*((-$Q338-INT(-$Q338))*SUMIFS($Z322:$FD322,$Z$2:$FD$2,CW$2+INT(-$Q338)+1)+(INT(-$Q338)+1+$Q338)*SUMIFS($Z322:$FD322,$Z$2:$FD$2,CW$2+INT(-$Q338))))","v":2488.3199999999997},2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,5159.7803519999998,5159.7803519999998,5159.7803519999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,null,null,null,{"$f":"IF($R336=\"^\",IF(COUNTIF(Lists!$13:$13,H336)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q333","v":0},null,{"$f":"IF(G336<>0,1,IF(OR($Q336=\"\",$Q336=0),0,IF($R336=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H336))),$Q336)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q336-(100%-Q333))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":351},null,null,null,null,null,{"$f":"IF($R351=\"^\",IF(COUNTIF(Lists!$13:$13,H351)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$243","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":366},null,null,null,null,null,{"$f":"IF($R366=\"^\",IF(COUNTIF(Lists!$13:$13,H366)=1,0,1),0)","v":0},{"$f":"H362","v":"Прямые переменные коммерческие расходы"},{"$f":"I363","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q365/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G366<>0,1,IF(OR($Q366=\"\",$Q366=0),0,IF($R366=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H366))),$Q366)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q366-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q365/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[]
[{"$f":"ROW()","v":391},null,null,null,null,null,{"$f":"IF($R391=\"^\",IF(COUNTIF(Lists!$13:$13,H391)=1,0,1),0)","v":0},{"$f":"H390","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":396},null,null,null,null,null,{"$f":"IF($R396=\"^\",IF(COUNTIF(Lists!$13:$13,H396)=1,0,1),0)","v":0},{"$f":"H390","v":"ФОТ менеджеров по продаже"},{"$f":"I391","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G396<>0,1,IF(OR($Q396=\"\",$Q396=0),0,IF($R396=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H396))),$Q396)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X404-SUM($Z407:$FD407))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z404:$FD404,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z404:$FD404,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z404:$FD404,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[{"$f":"ROW()","v":421},null,null,null,null,null,{"$f":"IF($R421=\"^\",IF(COUNTIF(Lists!$13:$13,H421)=1,0,1),0)","v":0},{"$f":"H420","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G421<>0,1,IF(OR($Q421=\"\",$Q421=0),0,IF($R421=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H421))),$Q421)=1,0,1),0)))","v":0},{"$f":"IF($X421=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z421:$FD421)","v":1},"*",null,1]
[{"$f":"ROW()","v":422}]
[{"$f":"ROW()","v":437},null,null,null,null,null,{"$f":"IF($R437=\"^\",IF(COUNTIF(Lists!$13:$13,H437)=1,0,1),0)","v":0},{"$f":"H433","v":"Прочие расходы отдела продаж"},{"$f":"I436","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q436)=0,Q436=0,Q436=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q436))","v":120},null,{"$f":"IF(G437<>0,1,IF(OR($Q437=\"\",$Q437=0),0,IF($R437=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H437))),$Q437)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q437-IF(OR(SUMIFS($2:$2,$11:$11,Q436)=0,Q436=0,Q436=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q436)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":442},null,null,null,null,null,{"$f":"IF($R442=\"^\",IF(COUNTIF(Lists!$13:$13,H442)=1,0,1),0)","v":0},{"$f":"H433","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K349","v":4},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z442:$FD442)","v":259906.3818240001},null,null,{"$f":"IF(AA$11=\"\",0,$Q444*(IF(AA$2=1,SUMIFS($Z433:$FD433,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q446))+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,INT($Q446)+1),0)+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AA$2+INT($Q446)+1)+(INT($Q446)+1-$Q446)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AA$2+INT($Q446)))+$Q447*((-$Q449-INT(-$Q449))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AA$2+INT(-$Q449)+1)+(INT(-$Q449)+1+$Q449)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AA$2+INT(-$Q449))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$11=\"\",0,$Q444*(IF(AK$2=1,SUMIFS($Z433:$FD433,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q446))+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,INT($Q446)+1),0)+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AK$2+INT($Q446)+1)+(INT($Q446)+1-$Q446)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AK$2+INT($Q446)))+$Q447*((-$Q449-INT(-$Q449))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AK$2+INT(-$Q449)+1)+(INT(-$Q449)+1+$Q449)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,AK$2+INT(-$Q449))))","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,1728,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2073.6,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,{"$f":"IF(CW$11=\"\",0,$Q444*(IF(CW$2=1,SUMIFS($Z433:$FD433,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q446))+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,INT($Q446)+1),0)+($Q446-INT($Q446))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,CW$2+INT($Q446)+1)+(INT($Q446)+1-$Q446)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,CW$2+INT($Q446)))+$Q447*((-$Q449-INT(-$Q449))*SUMIFS($Z433:$FD433,$Z$2:$FD$2,CW$2+INT(-$Q449)+1)+(INT(-$Q449)+1+$Q449)*SUMIFS($Z433:$FD433,$Z$2:$FD$2,CW$2+INT(-$Q449))))","v":2488.3199999999997},2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2488.3199999999997,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,2985.9839999999999,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,3583.1807999999996,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,4299.8169599999992,5159.7803519999998,5159.7803519999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,null,null,null,{"$f":"IF($R453=\"^\",IF(COUNTIF(Lists!$13:$13,H453)=1,0,1),0)","v":0},{"$f":"H451","v":"Прочие расходы отдела продаж"},{"$f":"I452","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X453-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA453>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z453:$FD453)","v":1},"*",null,{"$f":"100%-SUM($AB453:$FD453)","v":1}]
[{"$f":"ROW()","v":467},null,null,null,null,null,{"$f":"IF($R467=\"^\",IF(COUNTIF(Lists!$13:$13,H467)=1,0,1),0)","v":0},{"$f":"H465","v":"Нормативы коммерческих затрат на 1 поставщика"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",30,null,{"$f":"IF(G467<>0,1,IF(OR($Q467=\"\",$Q467=0),0,IF($R467=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H467))),$Q467)=1,0,1),0)))","v":0},{"$f":"IF($X467=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z467:$FD467)","v":1},"*",null,1]
[{"$f":"ROW()","v":478},null,null,null,null,null,{"$f":"IF($R478=\"^\",IF(COUNTIF(Lists!$13:$13,H478)=1,0,1),0)","v":0},{"$f":"H473","v":"Прямые переменные коммерческие расходы"},{"$f":"I474","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q475","v":0.7},null,{"$f":"IF(G478<>0,1,IF(OR($Q478=\"\",$Q478=0),0,IF($R478=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H478))),$Q478)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q478-(100%-Q475))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[]
[{"$f":"ROW()","v":497},null,null,null,null,null,{"$f":"IF($R497=\"^\",IF(COUNTIF(Lists!$13:$13,H497)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z497:$FD497)","v":29488161.332083572},null,null,{"$f":"IF(AA$11=\"\",0,AA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AB$2-1)/12)))","v":75},{"$f":"IF(AC$11=\"\",0,AC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AC$2-1)/12)))","v":1524.6634615384617},{"$f":"IF(AD$11=\"\",0,AD495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AD$2-1)/12)))","v":3238.8461538461543},{"$f":"IF(AE$11=\"\",0,AE495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AE$2-1)/12)))","v":5468.9423076923094},{"$f":"IF(AF$11=\"\",0,AF495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AF$2-1)/12)))","v":8466.3461538461543},{"$f":"IF(AG$11=\"\",0,AG495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AG$2-1)/12)))","v":12465.951923076922},{"$f":"IF(AH$11=\"\",0,AH495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AH$2-1)/12)))","v":17403.115384615383},{"$f":"IF(AI$11=\"\",0,AI495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AI$2-1)/12)))","v":23213.192307692312},{"$f":"IF(AJ$11=\"\",0,AJ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AJ$2-1)/12)))","v":29831.538461538457},{"$f":"IF(AK$11=\"\",0,AK495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AK$2-1)/12)))","v":37193.50961538461},{"$f":"IF(AL$11=\"\",0,AL495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AL$2-1)/12)))","v":45234.461538461532},{"$f":"IF(AM$11=\"\",0,AM495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AM$2-1)/12)))","v":55506.442500000005},{"$f":"IF(AN$11=\"\",0,AN495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AN$2-1)/12)))","v":64987.572692307709},{"$f":"IF(AO$11=\"\",0,AO495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AO$2-1)/12)))","v":74968.302403846144},{"$f":"IF(AP$11=\"\",0,AP495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AP$2-1)/12)))","v":83129.913461538468},{"$f":"IF(AQ$11=\"\",0,AQ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AQ$2-1)/12)))","v":91267.309615384656},{"$f":"IF(AR$11=\"\",0,AR495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AR$2-1)/12)))","v":98986.367307692301},{"$f":"IF(AS$11=\"\",0,AS495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AS$2-1)/12)))","v":105892.96298076923},{"$f":"IF(AT$11=\"\",0,AT495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AT$2-1)/12)))","v":111592.97307692307},{"$f":"IF(AU$11=\"\",0,AU495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AU$2-1)/12)))","v":116187.74365384615},{"$f":"IF(AV$11=\"\",0,AV495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AV$2-1)/12)))","v":119778.62076923078},{"$f":"IF(AW$11=\"\",0,AW495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AW$2-1)/12)))","v":122466.95048076921},{"$f":"IF(AX$11=\"\",0,AX495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AX$2-1)/12)))","v":124354.07884615386},{"$f":"IF(AY$11=\"\",0,AY495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AY$2-1)/12)))","v":129307.59248076922},{"$f":"IF(AZ$11=\"\",0,AZ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((AZ$2-1)/12)))","v":130709.69424230767},{"$f":"IF(BA$11=\"\",0,BA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BA$2-1)/12)))","v":131738.96106057693},{"$f":"IF(BB$11=\"\",0,BB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BB$2-1)/12)))","v":132639.02249999996},{"$f":"IF(BC$11=\"\",0,BC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BC$2-1)/12)))","v":133653.50812499999},{"$f":"IF(BD$11=\"\",0,BD495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BD$2-1)/12)))","v":135026.04749999999},{"$f":"IF(BE$11=\"\",0,BE495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BE$2-1)/12)))","v":136720.83525},{"$f":"IF(BF$11=\"\",0,BF495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BF$2-1)/12)))","v":138702.06600000002},{"$f":"IF(BG$11=\"\",0,BG495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BG$2-1)/12)))","v":140933.93437499998},{"$f":"IF(BH$11=\"\",0,BH495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BH$2-1)/12)))","v":143380.63499999995},{"$f":"IF(BI$11=\"\",0,BI495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BI$2-1)/12)))","v":146006.36249999999},{"$f":"IF(BJ$11=\"\",0,BJ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BJ$2-1)/12)))","v":148775.31149999995},{"$f":"IF(BK$11=\"\",0,BK495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BK$2-1)/12)))","v":156201.22692375001},{"$f":"IF(BL$11=\"\",0,BL495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BL$2-1)/12)))","v":159237.64207500001},{"$f":"IF(BM$11=\"\",0,BM495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BM$2-1)/12)))","v":162310.9367625},{"$f":"IF(BN$11=\"\",0,BN495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BN$2-1)/12)))","v":165384.23144999999},{"$f":"IF(BO$11=\"\",0,BO495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BO$2-1)/12)))","v":168457.52613750001},{"$f":"IF(BP$11=\"\",0,BP495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BP$2-1)/12)))","v":171530.820825},{"$f":"IF(BQ$11=\"\",0,BQ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BQ$2-1)/12)))","v":174604.11551249999},{"$f":"IF(BR$11=\"\",0,BR495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BR$2-1)/12)))","v":177677.41019999995},{"$f":"IF(BS$11=\"\",0,BS495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BS$2-1)/12)))","v":180750.70488749997},{"$f":"IF(BT$11=\"\",0,BT495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BT$2-1)/12)))","v":183823.99957499997},{"$f":"IF(BU$11=\"\",0,BU495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BU$2-1)/12)))","v":186897.29426250004},{"$f":"IF(BV$11=\"\",0,BV495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BV$2-1)/12)))","v":189970.58895000003},{"$f":"IF(BW$11=\"\",0,BW495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BW$2-1)/12)))","v":198835.20014662502},{"$f":"IF(BX$11=\"\",0,BX495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BX$2-1)/12)))","v":202000.69367475001},{"$f":"IF(BY$11=\"\",0,BY495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BY$2-1)/12)))","v":205166.18720287501},{"$f":"IF(BZ$11=\"\",0,BZ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((BZ$2-1)/12)))","v":208331.68073100003},{"$f":"IF(CA$11=\"\",0,CA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CA$2-1)/12)))","v":211497.17425912502},{"$f":"IF(CB$11=\"\",0,CB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CB$2-1)/12)))","v":214662.66778725001},{"$f":"IF(CC$11=\"\",0,CC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CC$2-1)/12)))","v":217828.16131537501},{"$f":"IF(CD$11=\"\",0,CD495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CD$2-1)/12)))","v":220993.65484350003},{"$f":"IF(CE$11=\"\",0,CE495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CE$2-1)/12)))","v":224159.14837162502},{"$f":"IF(CF$11=\"\",0,CF495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CF$2-1)/12)))","v":227324.64189975001},{"$f":"IF(CG$11=\"\",0,CG495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CG$2-1)/12)))","v":230490.13542787501},{"$f":"IF(CH$11=\"\",0,CH495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CH$2-1)/12)))","v":233655.62895600003},{"$f":"IF(CI$11=\"\",0,CI495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CI$2-1)/12)))","v":243925.75615864876},{"$f":"IF(CJ$11=\"\",0,CJ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CJ$2-1)/12)))","v":247186.2144926175},{"$f":"IF(CK$11=\"\",0,CK495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CK$2-1)/12)))","v":250446.67282658626},{"$f":"IF(CL$11=\"\",0,CL495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CL$2-1)/12)))","v":253707.131160555},{"$f":"IF(CM$11=\"\",0,CM495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CM$2-1)/12)))","v":256967.58949452374},{"$f":"IF(CN$11=\"\",0,CN495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CN$2-1)/12)))","v":260228.0478284925},{"$f":"IF(CO$11=\"\",0,CO495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CO$2-1)/12)))","v":263488.50616246124},{"$f":"IF(CP$11=\"\",0,CP495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CP$2-1)/12)))","v":266748.96449643001},{"$f":"IF(CQ$11=\"\",0,CQ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CQ$2-1)/12)))","v":270009.42283039878},{"$f":"IF(CR$11=\"\",0,CR495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CR$2-1)/12)))","v":273269.88116436749},{"$f":"IF(CS$11=\"\",0,CS495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CS$2-1)/12)))","v":276530.33949833625},{"$f":"IF(CT$11=\"\",0,CT495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CT$2-1)/12)))","v":279790.79783230502},{"$f":"IF(CU$11=\"\",0,CU495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CU$2-1)/12)))","v":291542.79385126196},{"$f":"IF(CV$11=\"\",0,CV495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CV$2-1)/12)))","v":294901.06593524979},{"$f":"IF(CW$11=\"\",0,CW495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CW$2-1)/12)))","v":298259.33801923762},{"$f":"IF(CX$11=\"\",0,CX495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CX$2-1)/12)))","v":301617.61010322539},{"$f":"IF(CY$11=\"\",0,CY495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CY$2-1)/12)))","v":304975.88218721322},{"$f":"IF(CZ$11=\"\",0,CZ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((CZ$2-1)/12)))","v":308334.15427120106},{"$f":"IF(DA$11=\"\",0,DA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DA$2-1)/12)))","v":311692.42635518883},{"$f":"IF(DB$11=\"\",0,DB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DB$2-1)/12)))","v":315050.6984391766},{"$f":"IF(DC$11=\"\",0,DC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DC$2-1)/12)))","v":318408.97052316443},{"$f":"IF(DD$11=\"\",0,DD495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DD$2-1)/12)))","v":321767.24260715226},{"$f":"IF(DE$11=\"\",0,DE495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DE$2-1)/12)))","v":325125.51469114004},{"$f":"IF(DF$11=\"\",0,DF495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DF$2-1)/12)))","v":328483.78677512787},{"$f":"IF(DG$11=\"\",0,DG495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DG$2-1)/12)))","v":341797.32062488917},{"$f":"IF(DH$11=\"\",0,DH495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DH$2-1)/12)))","v":345256.34087139665},{"$f":"IF(DI$11=\"\",0,DI495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DI$2-1)/12)))","v":348715.36111790407},{"$f":"IF(DJ$11=\"\",0,DJ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DJ$2-1)/12)))","v":352174.3813644115},{"$f":"IF(DK$11=\"\",0,DK495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DK$2-1)/12)))","v":355633.40161091898},{"$f":"IF(DL$11=\"\",0,DL495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DL$2-1)/12)))","v":359092.42185742641},{"$f":"IF(DM$11=\"\",0,DM495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DM$2-1)/12)))","v":362551.44210393383},{"$f":"IF(DN$11=\"\",0,DN495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DN$2-1)/12)))","v":366010.46235044132},{"$f":"IF(DO$11=\"\",0,DO495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DO$2-1)/12)))","v":369469.48259694874},{"$f":"IF(DP$11=\"\",0,DP495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DP$2-1)/12)))","v":372928.50284345623},{"$f":"IF(DQ$11=\"\",0,DQ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DQ$2-1)/12)))","v":376387.52308996365},{"$f":"IF(DR$11=\"\",0,DR495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DR$2-1)/12)))","v":379846.54333647108},{"$f":"IF(DS$11=\"\",0,DS495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DS$2-1)/12)))","v":394804.73049046786},{"$f":"IF(DT$11=\"\",0,DT495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DT$2-1)/12)))","v":398367.5213443705},{"$f":"IF(DU$11=\"\",0,DU495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DU$2-1)/12)))","v":401930.3121982732},{"$f":"IF(DV$11=\"\",0,DV495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DV$2-1)/12)))","v":405493.10305217595},{"$f":"IF(DW$11=\"\",0,DW495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DW$2-1)/12)))","v":409055.89390607859},{"$f":"IF(DX$11=\"\",0,DX495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DX$2-1)/12)))","v":412618.68475998129},{"$f":"IF(DY$11=\"\",0,DY495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DY$2-1)/12)))","v":416181.47561388393},{"$f":"IF(DZ$11=\"\",0,DZ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((DZ$2-1)/12)))","v":419744.26646778663},{"$f":"IF(EA$11=\"\",0,EA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EA$2-1)/12)))","v":423307.05732168927},{"$f":"IF(EB$11=\"\",0,EB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EB$2-1)/12)))","v":426869.84817559196},{"$f":"IF(EC$11=\"\",0,EC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EC$2-1)/12)))","v":430432.6390294946},{"$f":"IF(ED$11=\"\",0,ED495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((ED$2-1)/12)))","v":433995.42988339724},{"$f":"IF(EE$11=\"\",0,EE495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EE$2-1)/12)))","v":450684.96735941892},{"$f":"IF(EF$11=\"\",0,EF495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EF$2-1)/12)))","v":454354.64193893864},{"$f":"IF(EG$11=\"\",0,EG495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EG$2-1)/12)))","v":458024.31651845842},{"$f":"IF(EH$11=\"\",0,EH495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EH$2-1)/12)))","v":461693.99109797814},{"$f":"IF(EI$11=\"\",0,EI495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EI$2-1)/12)))","v":465363.66567749792},{"$f":"IF(EJ$11=\"\",0,EJ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EJ$2-1)/12)))","v":469033.34025701764},{"$f":"IF(EK$11=\"\",0,EK495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EK$2-1)/12)))","v":472703.01483653742},{"$f":"IF(EL$11=\"\",0,EL495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EL$2-1)/12)))","v":476372.68941605714},{"$f":"IF(EM$11=\"\",0,EM495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EM$2-1)/12)))","v":480042.36399557692},{"$f":"IF(EN$11=\"\",0,EN495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EN$2-1)/12)))","v":483712.03857509664},{"$f":"IF(EO$11=\"\",0,EO495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EO$2-1)/12)))","v":487381.71315461642},{"$f":"IF(EP$11=\"\",0,EP495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EP$2-1)/12)))","v":491051.38773413614},{"$f":"IF(EQ$11=\"\",0,EQ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EQ$2-1)/12)))","v":0},{"$f":"IF(ER$11=\"\",0,ER495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((ER$2-1)/12)))","v":0},{"$f":"IF(ES$11=\"\",0,ES495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((ES$2-1)/12)))","v":0},{"$f":"IF(ET$11=\"\",0,ET495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((ET$2-1)/12)))","v":0},{"$f":"IF(EU$11=\"\",0,EU495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EU$2-1)/12)))","v":0},{"$f":"IF(EV$11=\"\",0,EV495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EV$2-1)/12)))","v":0},{"$f":"IF(EW$11=\"\",0,EW495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EW$2-1)/12)))","v":0},{"$f":"IF(EX$11=\"\",0,EX495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EX$2-1)/12)))","v":0},{"$f":"IF(EY$11=\"\",0,EY495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EY$2-1)/12)))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((EZ$2-1)/12)))","v":0},{"$f":"IF(FA$11=\"\",0,FA495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((FA$2-1)/12)))","v":0},{"$f":"IF(FB$11=\"\",0,FB495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((FB$2-1)/12)))","v":0},{"$f":"IF(FC$11=\"\",0,FC495*$Q498*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q499,INT((FC$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":508},null,null,null,null,null,{"$f":"IF($R508=\"^\",IF(COUNTIF(Lists!$13:$13,H508)=1,0,1),0)","v":0},{"$f":"H501","v":"ФОТ менеджеров по продаже"},{"$f":"I502","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q507/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G508<>0,1,IF(OR($Q508=\"\",$Q508=0),0,IF($R508=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H508))),$Q508)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q508-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q507/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":513},null,null,null,null,null,{"$f":"IF($R513=\"^\",IF(COUNTIF(Lists!$13:$13,H513)=1,0,1),0)","v":0},{"$f":"H510","v":"ФОТ менеджеров по продаже"},{"$f":"I511","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X512-SUM($Z513:$FD513))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z512:$FD512,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z512:$FD512,$Z$2:$FD$2,AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z512:$FD512,$Z$2:$FD$2,CV$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":523},null,null,null,null,null,{"$f":"IF($R523=\"^\",IF(COUNTIF(Lists!$13:$13,H523)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,{"$f":"IF($X523-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z523:$FD523)","v":393912.85972499993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1.1969999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":24.333628846153847},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":51.691984615384612},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":87.284319230769242},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":135.12288461538461},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":198.95659269230765},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":277.75372153846149},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":370.48254923076922},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":476.11135384615369},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":593.60841346153848},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":721.94200615384602},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":860.08040999999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1006.9919030769231},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1161.6447634615383},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1288.1101153846155},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1414.2002538461541},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1533.8081769230766},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1640.8268826923077},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1729.149369230769},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1800.3460084615381},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1855.9871723076922},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1897.6432326923073},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1926.8845615384614},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1945.2815307692306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1966.3745123076922},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1981.8586280769232},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1995.3989999999994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2010.66075},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2031.3089999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2056.8051},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2086.6103999999996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2120.1862499999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2156.9939999999997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2196.4949999999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2238.1505999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2281.4221499999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2325.7709999999997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2370.6584999999995},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2415.5459999999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2460.4334999999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2505.3209999999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2550.2084999999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2595.0959999999995},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2639.9834999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2684.8709999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2729.7585000000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2774.6460000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2819.5335},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2864.4210000000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2909.3085000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2954.1959999999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2999.0835000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3043.971},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3088.8585000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3133.7460000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3178.6334999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3223.5210000000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3268.4085},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3313.2960000000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3358.1835000000001},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3403.0709999999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3447.9585000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3492.846},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3537.7335000000003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3582.6210000000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3627.5084999999999},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3672.3960000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3717.2835},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3762.1710000000003},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3807.0585000000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3851.9459999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3896.8335000000002},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3941.721},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3986.6085000000003},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4031.4960000000001},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4076.3834999999999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4121.2709999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4166.1585000000005},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4211.0460000000003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4255.9335000000001},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4300.8209999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4345.7084999999997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4390.5960000000005},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4435.4835000000003},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4480.3710000000001},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4525.2584999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4570.1459999999997},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4615.0335000000005},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4659.9210000000003},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4704.8085000000001},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4749.6959999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4794.5834999999997},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4839.4710000000005},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4884.3585000000003},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4929.2460000000001},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4974.1334999999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5019.0209999999997},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5063.9085000000005},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5108.7960000000003},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5153.6835000000001},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5198.5709999999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5243.4584999999997},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5288.3460000000005},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5333.2335000000003},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5378.1210000000001},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5423.0084999999999},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5467.8959999999988},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5512.7834999999995},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5557.6709999999994},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5602.5584999999992},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5647.445999999999},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5692.3334999999988},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5737.2209999999995},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5782.1084999999994},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5826.9959999999992},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5871.883499999999},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5916.7709999999988},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5961.6584999999995},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":6006.5459999999994},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0}]
[{"$f":"ROW()","v":538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X535-SUM($Z538:$FD538))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z535:$FD535,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z535:$FD535,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z535:$FD535,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543}]
[{"$f":"ROW()","v":554},null,null,null,null,null,{"$f":"IF($R554=\"^\",IF(COUNTIF(Lists!$13:$13,H554)=1,0,1),0)","v":0},{"$f":"H553","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":564},null,null,null,null,null,{"$f":"IF($R564=\"^\",IF(COUNTIF(Lists!$13:$13,H564)=1,0,1),0)","v":0},{"$f":"H562","v":"Прочие расходы отдела продаж"},{"$f":"I563","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X564-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA564>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z564:$FD564)","v":1},"*",null,{"$f":"100%-SUM($AB564:$FD564)","v":1}]
[{"$f":"ROW()","v":573},null,null,null,null,null,{"$f":"IF($R573=\"^\",IF(COUNTIF(Lists!$13:$13,H573)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$243","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":584},null,null,null,null,null,{"$f":"IF($R584=\"^\",IF(COUNTIF(Lists!$13:$13,H584)=1,0,1),0)","v":0},{"$f":"H582","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z584:$FD584)","v":4557991.55},null,null,{"$f":"IF(AA$11=\"\",0,$Q586*(IF(AA$2=1,SUMIFS($Z582:$FD582,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q588))+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,INT($Q588)+1),0)+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AA$2+INT($Q588)+1)+(INT($Q588)+1-$Q588)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AA$2+INT($Q588)))+$Q589*((-$Q591-INT(-$Q591))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AA$2+INT(-$Q591)+1)+(INT(-$Q591)+1+$Q591)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AA$2+INT(-$Q591))))","v":1.3999999999999997},31.260384615384613,127.17923076923077,422.2265384615385,785.4215384615386,1263.3831538461541,1896.5229230769232,2711.9136153846152,3697.4883076923079,4841.1800769230767,{"$f":"IF(AK$11=\"\",0,$Q586*(IF(AK$2=1,SUMIFS($Z582:$FD582,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q588))+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,INT($Q588)+1),0)+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AK$2+INT($Q588)+1)+(INT($Q588)+1-$Q588)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AK$2+INT($Q588)))+$Q589*((-$Q591-INT(-$Q591))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AK$2+INT(-$Q591)+1)+(INT(-$Q591)+1+$Q591)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,AK$2+INT(-$Q591))))","v":6130.9219999999996},7554.6471538461556,9100.2886153846157,10755.779461538463,12468.237384615386,14177.700384615386,15647.929230769234,17085.198846153849,18418.082307692308,19584.132076923077,20538.859384615382,21300.631153846152,21887.814307692308,22318.775769230771,22625.882461538462,22843.95130769231,23068.699230769234,23244.993153846153,23415.7,23618.770000000004,23882.320000000003,24200.050000000003,24565.66,24972.85,25415.320000000003,25886.77,26380.9,26891.410000000003,27412,27937,28462,28987,29512,30037,30562,31087,31612,32137,32662,33187,33712,34237,34762,35287,35812,36337,36862,37387,37912,38437,38962,39487,40012,40537,41062,41587,42112,42637,43162,43687,44212,44737,45262,45787,{"$f":"IF(CW$11=\"\",0,$Q586*(IF(CW$2=1,SUMIFS($Z582:$FD582,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q588))+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,INT($Q588)+1),0)+($Q588-INT($Q588))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,CW$2+INT($Q588)+1)+(INT($Q588)+1-$Q588)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,CW$2+INT($Q588)))+$Q589*((-$Q591-INT(-$Q591))*SUMIFS($Z582:$FD582,$Z$2:$FD$2,CW$2+INT(-$Q591)+1)+(INT(-$Q591)+1+$Q591)*SUMIFS($Z582:$FD582,$Z$2:$FD$2,CW$2+INT(-$Q591))))","v":46312},46837,47362,47887,48412,48937,49461.999999999993,49986.999999999993,50511.999999999993,51036.999999999993,51561.999999999993,52086.999999999993,52611.999999999993,53136.999999999993,53661.999999999993,54186.999999999993,54711.999999999993,55236.999999999993,55761.999999999993,56286.999999999993,56811.999999999993,57336.999999999993,57861.999999999993,58386.999999999993,58911.999999999993,59436.999999999993,59961.999999999993,60486.999999999993,61011.999999999993,61536.999999999993,62061.999999999993,62586.999999999993,63111.999999999993,63636.999999999993,64161.999999999993,64686.999999999993,65211.999999999993,65737,66262,66787,67312,67837,68362,68887,69412,62859.299999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,null,null,null,{"$f":"IF($R588=\"^\",IF(COUNTIF(Lists!$13:$13,H588)=1,0,1),0)","v":0},{"$f":"H584","v":"Прямые переменные коммерческие расходы"},{"$f":"I585","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q587/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G588<>0,1,IF(OR($Q588=\"\",$Q588=0),0,IF($R588=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H588))),$Q588)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q588-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q587/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":599},null,null,null,null,null,{"$f":"IF($R599=\"^\",IF(COUNTIF(Lists!$13:$13,H599)=1,0,1),0)","v":0},{"$f":"H598","v":"Затраты времени на 1 поставщика"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.02,null,{"$f":"IF(G599<>0,1,IF(OR($Q599=\"\",$Q599=0),0,IF($R599=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H599))),$Q599)=1,0,1),0)))","v":0},{"$f":"IF($X599=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z599:$FD599)","v":1},"*",null,1]
[{"$f":"ROW()","v":614},null,null,null,null,null,{"$f":"IF($R614=\"^\",IF(COUNTIF(Lists!$13:$13,H614)=1,0,1),0)","v":0},{"$f":"H612","v":"ФОТ менеджеров по продаже"},{"$f":"I613","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G614<>0,1,IF(OR($Q614=\"\",$Q614=0),0,IF($R614=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H614))),$Q614)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":619},null,null,null,null,null,{"$f":"IF($R619=\"^\",IF(COUNTIF(Lists!$13:$13,H619)=1,0,1),0)","v":0},{"$f":"H612","v":"ФОТ менеджеров по продаже"},{"$f":"I613","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q618/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G619<>0,1,IF(OR($Q619=\"\",$Q619=0),0,IF($R619=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H619))),$Q619)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q619-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q618/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X626-SUM($Z629:$FD629))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z626:$FD626,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z626:$FD626,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z626:$FD626,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[{"$f":"ROW()","v":644}]
[{"$f":"ROW()","v":649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X646-SUM($Z649:$FD649))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z646:$FD646,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z646:$FD646,$Z$2:$FD$2,AK$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z646:$FD646,$Z$2:$FD$2,CW$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,null,null,null,{"$f":"IF($R660=\"^\",IF(COUNTIF(Lists!$13:$13,H660)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$397","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$397","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G660<>0,1,IF(OR($Q660=\"\",$Q660=0),0,IF($R660=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H660))),$Q660)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":666},null,null,null,null,null,{"$f":"IF($R666=\"^\",IF(COUNTIF(Lists!$13:$13,H666)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",1,null,{"$f":"IF(G666<>0,1,IF(OR($Q666=\"\",$Q666=0),0,IF($R666=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H666))),$Q666)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":667},null,null,null,null,null,{"$f":"IF($R667=\"^\",IF(COUNTIF(Lists!$13:$13,H667)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G667<>0,1,IF(OR($Q667=\"\",$Q667=0),0,IF($R667=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H667))),$Q667)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":668},null,null,null,null,null,{"$f":"IF($R668=\"^\",IF(COUNTIF(Lists!$13:$13,H668)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q667/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G668<>0,1,IF(OR($Q668=\"\",$Q668=0),0,IF($R668=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H668))),$Q668)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q668-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q667/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":669},null,null,null,null,null,{"$f":"IF($R669=\"^\",IF(COUNTIF(Lists!$13:$13,H669)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q666","v":0},null,{"$f":"IF(G669<>0,1,IF(OR($Q669=\"\",$Q669=0),0,IF($R669=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H669))),$Q669)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q669-(100%-Q666))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":670},null,null,null,null,null,{"$f":"IF($R670=\"^\",IF(COUNTIF(Lists!$13:$13,H670)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G670<>0,1,IF(OR($Q670=\"\",$Q670=0),0,IF($R670=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H670))),$Q670)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":671},null,null,null,null,null,{"$f":"IF($R671=\"^\",IF(COUNTIF(Lists!$13:$13,H671)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q670/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G671<>0,1,IF(OR($Q671=\"\",$Q671=0),0,IF($R671=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H671))),$Q671)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q671-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q670/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673},null,null,null,null,null,{"$f":"IF($R673=\"^\",IF(COUNTIF(Lists!$13:$13,H673)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z673:$FD673)","v":265066.16217600007},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA655:AA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA655:AB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA655:AC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA655:AD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA655:AE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA655:AF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA655:AG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA655:AH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA655:AI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA655:AJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA655:AK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA655:AL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA655:AM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA655:AN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA655:AO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA655:AP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA655:AQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA655:AR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA655:AS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA655:AT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA655:AU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA655:AV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA655:AW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA655:AX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA655:AY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA655:AZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA655:BA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA655:BB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA655:BC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA655:BD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA655:BE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA655:BF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA655:BG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA655:BH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA655:BI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA655:BJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA655:BK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA655:BL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA655:BM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA655:BN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA655:BO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA655:BP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA655:BQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA655:BR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA655:BS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1440},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA655:BT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA655:BU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA655:BV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA655:BW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA655:BX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA655:BY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA655:BZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA655:CA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA655:CB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA655:CC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA655:CD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA655:CE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1728},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA655:CF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA655:CG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA655:CH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA655:CI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA655:CJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA655:CK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA655:CL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA655:CM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA655:CN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA655:CO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA655:CP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA655:CQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2073.6},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA655:CR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA655:CS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA655:CT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA655:CU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA655:CV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA655:CW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA655:CX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA655:CY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA655:CZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA655:DA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA655:DB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA655:DC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2488.3199999999997},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA655:DD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA655:DE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA655:DF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA655:DG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA655:DH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA655:DI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA655:DJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA655:DK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA655:DL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA655:DM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA655:DN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA655:DO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA655:DP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA655:DQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA655:DR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA655:DS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA655:DT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA655:DU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA655:DV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA655:DW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA655:DX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA655:DY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA655:DZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA655:EA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA655:EB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA655:EC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA655:ED655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA655:EE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA655:EF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA655:EG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA655:EH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA655:EI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA655:EJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA655:EK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA655:EL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA655:EM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4299.8169599999992},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA655:EN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA655:EO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA655:EP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA655:EQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA655:ER655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA655:ES655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA655:ET655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA655:EU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA655:EV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA655:EW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA655:EX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA655:EY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA655:EZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA655:FA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA655:FB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA655:FC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":674},null,null,null,null,null,{"$f":"IF($R674=\"^\",IF(COUNTIF(Lists!$13:$13,H674)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$327","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":675},null,null,null,null,null,{"$f":"IF($R675=\"^\",IF(COUNTIF(Lists!$13:$13,H675)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"I674","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X675-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA675>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z675:$FD675)","v":1},"*",null,{"$f":"100%-SUM($AB675:$FD675)","v":1}]
[{"$f":"ROW()","v":676},null,null,null,null,null,{"$f":"IF($R676=\"^\",IF(COUNTIF(Lists!$13:$13,H676)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"I674","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X675-SUM($Z676:$FD676))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z675:$FD675,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z675:$FD675,$Z$2:$FD$2,AJ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z675:$FD675,$Z$2:$FD$2,CV$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":677}]
[{"$f":"ROW()","v":678},null,null,null,null,null,{"$f":"IF($R678=\"^\",IF(COUNTIF(Lists!$13:$13,H678)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K571&\" блока продаж\"","v":"конец 6 блока продаж"}]
[{"$f":"ROW()","v":679},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":680},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":780,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},{"$f":"IF(AN11=\"\",\"\",DAY(AN11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CZ11=\"\",\"\",DAY(CZ11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},{"$f":"IF(AN11=\"\",\"\",MONTH(AN11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(CZ11=\"\",\"\",MONTH(CZ11))","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},{"$f":"IF(AN11=\"\",\"\",YEAR(AN11)-2000)","v":23},23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,{"$f":"IF(CZ11=\"\",\"\",YEAR(CZ11)-2000)","v":28},28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},{"$f":"IF(AN12=\"\",\"\",DAY(AN12))","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,{"$f":"IF(CZ12=\"\",\"\",DAY(CZ12))","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},{"$f":"IF(AN12=\"\",\"\",MONTH(AN12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(CZ12=\"\",\"\",MONTH(CZ12))","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},{"$f":"IF(AN12=\"\",\"\",YEAR(AN12)-2000)","v":23},23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,{"$f":"IF(CZ12=\"\",\"\",YEAR(CZ12)-2000)","v":28},28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I35\")","v":"Prdction"},null,null,{"$f":"INDIRECT(\"START!K35\")","v":"Технологическая карта производственного процесса"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100135)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100135)","v":0},{"$f":"SUM(T$15:T$100135)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":133},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":132},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":131},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":130},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":129},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":128},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":127},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":126},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":125},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":124},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":123},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":122},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":121},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":120},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":119},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":118},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":117},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":116},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":115},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":114},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":113},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":112},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":111},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":110},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":109},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":108},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":107},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":106},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":105},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":104},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":103},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":102},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":101},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":100},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":99},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":98},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":97},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":96},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":95},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":94},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":93},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":92},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":91},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":90},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":89},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":88},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":87},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":86},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":85},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":84},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":83},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":82},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":81},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":80},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":79},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":78},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":77},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":76},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":75},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":74},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":73},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":72},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":71},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":70},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":69},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":68},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":67},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":66},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":65},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":64},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":63},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":62},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":61},{"$f":"IF(CV$2=1,MAX($2:$2),MIN($Z15:CU15)-1)","v":60},{"$f":"IF(CW$2=1,MAX($2:$2),MIN($Z15:CV15)-1)","v":59},{"$f":"IF(CX$2=1,MAX($2:$2),MIN($Z15:CW15)-1)","v":58},{"$f":"IF(CY$2=1,MAX($2:$2),MIN($Z15:CX15)-1)","v":57},{"$f":"IF(CZ$2=1,MAX($2:$2),MIN($Z15:CY15)-1)","v":56},{"$f":"IF(DA$2=1,MAX($2:$2),MIN($Z15:CZ15)-1)","v":55},{"$f":"IF(DB$2=1,MAX($2:$2),MIN($Z15:DA15)-1)","v":54},{"$f":"IF(DC$2=1,MAX($2:$2),MIN($Z15:DB15)-1)","v":53},{"$f":"IF(DD$2=1,MAX($2:$2),MIN($Z15:DC15)-1)","v":52},{"$f":"IF(DE$2=1,MAX($2:$2),MIN($Z15:DD15)-1)","v":51},{"$f":"IF(DF$2=1,MAX($2:$2),MIN($Z15:DE15)-1)","v":50},{"$f":"IF(DG$2=1,MAX($2:$2),MIN($Z15:DF15)-1)","v":49},{"$f":"IF(DH$2=1,MAX($2:$2),MIN($Z15:DG15)-1)","v":48},{"$f":"IF(DI$2=1,MAX($2:$2),MIN($Z15:DH15)-1)","v":47},{"$f":"IF(DJ$2=1,MAX($2:$2),MIN($Z15:DI15)-1)","v":46},{"$f":"IF(DK$2=1,MAX($2:$2),MIN($Z15:DJ15)-1)","v":45},{"$f":"IF(DL$2=1,MAX($2:$2),MIN($Z15:DK15)-1)","v":44},{"$f":"IF(DM$2=1,MAX($2:$2),MIN($Z15:DL15)-1)","v":43},{"$f":"IF(DN$2=1,MAX($2:$2),MIN($Z15:DM15)-1)","v":42},{"$f":"IF(DO$2=1,MAX($2:$2),MIN($Z15:DN15)-1)","v":41},{"$f":"IF(DP$2=1,MAX($2:$2),MIN($Z15:DO15)-1)","v":40},{"$f":"IF(DQ$2=1,MAX($2:$2),MIN($Z15:DP15)-1)","v":39},{"$f":"IF(DR$2=1,MAX($2:$2),MIN($Z15:DQ15)-1)","v":38},{"$f":"IF(DS$2=1,MAX($2:$2),MIN($Z15:DR15)-1)","v":37},{"$f":"IF(DT$2=1,MAX($2:$2),MIN($Z15:DS15)-1)","v":36},{"$f":"IF(DU$2=1,MAX($2:$2),MIN($Z15:DT15)-1)","v":35},{"$f":"IF(DV$2=1,MAX($2:$2),MIN($Z15:DU15)-1)","v":34},{"$f":"IF(DW$2=1,MAX($2:$2),MIN($Z15:DV15)-1)","v":33},{"$f":"IF(DX$2=1,MAX($2:$2),MIN($Z15:DW15)-1)","v":32},{"$f":"IF(DY$2=1,MAX($2:$2),MIN($Z15:DX15)-1)","v":31},{"$f":"IF(DZ$2=1,MAX($2:$2),MIN($Z15:DY15)-1)","v":30},{"$f":"IF(EA$2=1,MAX($2:$2),MIN($Z15:DZ15)-1)","v":29},{"$f":"IF(EB$2=1,MAX($2:$2),MIN($Z15:EA15)-1)","v":28},{"$f":"IF(EC$2=1,MAX($2:$2),MIN($Z15:EB15)-1)","v":27},{"$f":"IF(ED$2=1,MAX($2:$2),MIN($Z15:EC15)-1)","v":26},{"$f":"IF(EE$2=1,MAX($2:$2),MIN($Z15:ED15)-1)","v":25},{"$f":"IF(EF$2=1,MAX($2:$2),MIN($Z15:EE15)-1)","v":24},{"$f":"IF(EG$2=1,MAX($2:$2),MIN($Z15:EF15)-1)","v":23},{"$f":"IF(EH$2=1,MAX($2:$2),MIN($Z15:EG15)-1)","v":22},{"$f":"IF(EI$2=1,MAX($2:$2),MIN($Z15:EH15)-1)","v":21},{"$f":"IF(EJ$2=1,MAX($2:$2),MIN($Z15:EI15)-1)","v":20},{"$f":"IF(EK$2=1,MAX($2:$2),MIN($Z15:EJ15)-1)","v":19},{"$f":"IF(EL$2=1,MAX($2:$2),MIN($Z15:EK15)-1)","v":18},{"$f":"IF(EM$2=1,MAX($2:$2),MIN($Z15:EL15)-1)","v":17},{"$f":"IF(EN$2=1,MAX($2:$2),MIN($Z15:EM15)-1)","v":16},{"$f":"IF(EO$2=1,MAX($2:$2),MIN($Z15:EN15)-1)","v":15},{"$f":"IF(EP$2=1,MAX($2:$2),MIN($Z15:EO15)-1)","v":14},{"$f":"IF(EQ$2=1,MAX($2:$2),MIN($Z15:EP15)-1)","v":13},{"$f":"IF(ER$2=1,MAX($2:$2),MIN($Z15:EQ15)-1)","v":12},{"$f":"IF(ES$2=1,MAX($2:$2),MIN($Z15:ER15)-1)","v":11},{"$f":"IF(ET$2=1,MAX($2:$2),MIN($Z15:ES15)-1)","v":10},{"$f":"IF(EU$2=1,MAX($2:$2),MIN($Z15:ET15)-1)","v":9},{"$f":"IF(EV$2=1,MAX($2:$2),MIN($Z15:EU15)-1)","v":8},{"$f":"IF(EW$2=1,MAX($2:$2),MIN($Z15:EV15)-1)","v":7},{"$f":"IF(EX$2=1,MAX($2:$2),MIN($Z15:EW15)-1)","v":6},{"$f":"IF(EY$2=1,MAX($2:$2),MIN($Z15:EX15)-1)","v":5},{"$f":"IF(EZ$2=1,MAX($2:$2),MIN($Z15:EY15)-1)","v":4},{"$f":"IF(FA$2=1,MAX($2:$2),MIN($Z15:EZ15)-1)","v":3},{"$f":"IF(FB$2=1,MAX($2:$2),MIN($Z15:FA15)-1)","v":2},{"$f":"IF(FC$2=1,MAX($2:$2),MIN($Z15:FB15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о регистрации на площадке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока производства\"","v":"начало 1 блока производства"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток решений о регистрации на площадке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Размещения поставщика"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$FD17)","v":171782.09999999983},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3.15},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9.7650000000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":17.009999999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":24.884999999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":33.39},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":42.524999999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":52.29},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":62.684999999999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":73.709999999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":85.364999999999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":97.649999999999991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":110.565},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":124.10999999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":138.285},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":153.08999999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":168.52499999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":184.58999999999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":201.285},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":218.61},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":236.565},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":255.14999999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":274.36500000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":294.20999999999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":314.68499999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":335.78999999999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":357.52499999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":379.89},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":402.88499999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":426.51},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":450.76499999999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":475.65},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":501.16499999999996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":527.30999999999995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":554.08500000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":581.49},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":609.52499999999986},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":638.18999999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":667.4849999999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":697.41},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":727.96499999999992},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":759.15},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":790.65},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":822.15},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":853.65},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":885.15},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":916.65},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":948.15},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":979.65},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1011.1499999999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1042.6499999999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1074.1499999999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1105.6499999999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1137.1499999999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1168.6499999999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1200.1499999999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1231.6499999999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1263.1499999999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1294.6499999999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1326.1499999999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1357.6499999999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1389.1499999999999},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1420.6499999999999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1452.1499999999999},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1483.6499999999999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1515.1499999999999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1546.6499999999999},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1578.1499999999999},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1609.6499999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1641.1499999999999},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1672.6499999999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1704.1499999999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1735.6499999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1767.1499999999999},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1798.6499999999999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1830.1499999999999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1861.6499999999999},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1893.1499999999999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1924.6499999999999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1956.1499999999999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1987.6499999999999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2019.1499999999999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2050.65},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2082.15},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2113.65},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2145.1499999999996},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2176.6499999999996},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2208.1499999999996},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2239.6499999999996},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2271.1499999999996},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2302.6499999999996},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2334.1499999999996},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2365.6499999999996},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2397.1499999999996},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2428.6499999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2460.1499999999996},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2491.6499999999996},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2523.1499999999996},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2554.6499999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2586.1499999999996},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2617.6499999999996},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2649.1499999999996},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2680.6499999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2712.1499999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2743.6499999999996},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2775.1499999999996},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2806.6499999999996},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2838.1499999999996},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2869.6499999999996},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2901.1499999999996},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2932.6499999999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2964.1499999999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2995.6499999999996},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3027.1499999999996},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3058.6499999999996},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3090.1499999999996},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3121.6499999999996},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3153.1499999999996},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3184.6499999999996},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3216.1499999999996},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3247.6499999999996},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z18:$FD18)","v":1183771898.0135632},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14804.999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":45961.65},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":80221.049999999988},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":117602.09999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":158123.70000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":201804.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":248664.15},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":298720.8},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":351993.59999999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":408501.44999999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":468263.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":531297.89999999991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":613414.62},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":700624.41749999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":777239.34749999992},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":857370.14999999991},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":941036.67},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1028258.7524999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1119056.2424999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1213448.9849999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1311456.825},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1413099.6074999999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1518397.1775},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1627369.38},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1784968.4474999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1949237.9156249999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2075358.8441250001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2205421.48575},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2339446.6777499998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2477455.257375},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2619468.0618749997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2762672.0625},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2906796.375},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3054393.5625},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3205463.625},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3360006.5625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3607969.8375000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":3863486.6156250006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4036696.2562500006},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4213552.4156250004},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4394055.09375},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4576381.03125},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4758706.96875},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4941032.90625},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5123358.84375},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5305684.78125},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5488010.71875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5670336.65625},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6001258.2328124996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6336737.9578124993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6528180.1921874993},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6719622.4265624993},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6911064.6609374993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7102506.8953124993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7293949.1296874993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7485391.3640624993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7676833.5984374993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7868275.8328124993},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8059718.0671874993},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8251160.3015624993},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8656060.6272656247},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9065747.0088281259},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9266761.3549218737},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9467775.7010156251},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9668790.0471093748},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9869804.3932031244},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10070818.739296876},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10271833.085390624},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10472847.431484375},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10673861.777578125},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10874876.123671874},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":11075890.469765626},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":11561340.11558203},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12051815.12005078},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12262880.183449216},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12473945.246847656},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12685010.310246093},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12896075.373644531},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13107140.437042966},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13318205.500441404},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13529270.563839842},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13740335.627238281},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13951400.690636717},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14162465.754035154},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14735507.401161913},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15313825.674873633},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15535443.991441993},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15757062.308010351},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15978680.624578711},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16200298.94114707},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16421917.25771543},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16643535.57428379},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16865153.89085215},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17086772.207420509},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17308390.523988869},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17530008.840557225},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":18198188.065010831},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":18871907.74737864},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19104606.979775421},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19337306.212172195},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19570005.444568977},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":19802704.676965751},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20035403.909362532},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20268103.141759306},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20500802.37415608},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20733501.606552862},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20966200.838949636},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21198900.071346417},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21970298.026741736},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":22747513.46294697},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":22991847.656963587},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23236181.850980204},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23480516.04499682},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23724850.239013433},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23969184.433030054},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24213518.627046667},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24457852.82106328},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24702187.015079901},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24946521.209096517},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":25190855.403113134},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Перем. производств. затраты на 1 поставщика"]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на 1 поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,null,{"$f":"IF(OR($I21=\"\",$I21=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21))&\" // %\")","v":"услуга // %"},null,null,"*",1,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF($X21=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z21:$FD21)","v":1},"*",null,1]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на 1 поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,null,{"$f":"IF(OR($I22=\"\",$I22=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22))&\" // %\")","v":"услуга // %"},null,null,"*",1,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$FD22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на 1 поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,null,{"$f":"IF(OR($I23=\"\",$I23=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23))&\" // %\")","v":"услуга // %"},null,null,"*",1,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$FD23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z25:$FD25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X22-SUM($Z26:$FD26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z22:$FD22,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z22:$FD22,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z22:$FD22,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z22:$FD22,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X23-SUM($Z27:$FD27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z23:$FD23,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z23:$FD23,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z23:$FD23,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z23:$FD23,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"Натуральный поток оказания сервиса"]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток оказания сервиса"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,null,{"$f":"IF(OR($I29=\"\",$I29=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z29:$FD29)","v":171782.09999999983},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q21)","v":3.15},{"$f":"IF(AB$11=\"\",0,AB17*$Q21)","v":9.7650000000000006},17.009999999999998,24.884999999999998,33.39,42.524999999999999,52.29,62.684999999999995,73.709999999999994,85.364999999999995,97.649999999999991,110.565,{"$f":"IF(AM$11=\"\",0,AM17*$Q21)","v":124.10999999999999},{"$f":"IF(AN$11=\"\",0,AN17*$Q21)","v":138.285},153.08999999999997,168.52499999999998,184.58999999999997,201.285,218.61,236.565,255.14999999999998,274.36500000000001,294.20999999999998,314.68499999999995,335.78999999999996,357.52499999999998,379.89,402.88499999999999,426.51,450.76499999999999,475.65,501.16499999999996,527.30999999999995,554.08500000000004,581.49,609.52499999999986,638.18999999999994,667.4849999999999,697.41,727.96499999999992,759.15,790.65,822.15,853.65,885.15,916.65,948.15,979.65,1011.1499999999999,1042.6499999999999,1074.1499999999999,1105.6499999999999,1137.1499999999999,1168.6499999999999,1200.1499999999999,1231.6499999999999,1263.1499999999999,1294.6499999999999,1326.1499999999999,1357.6499999999999,1389.1499999999999,1420.6499999999999,1452.1499999999999,1483.6499999999999,1515.1499999999999,1546.6499999999999,1578.1499999999999,1609.6499999999999,1641.1499999999999,1672.6499999999999,1704.1499999999999,1735.6499999999999,1767.1499999999999,1798.6499999999999,1830.1499999999999,1861.6499999999999,1893.1499999999999,{"$f":"IF(CZ$11=\"\",0,CZ17*$Q21)","v":1924.6499999999999},1956.1499999999999,1987.6499999999999,2019.1499999999999,2050.65,2082.15,2113.65,2145.1499999999996,2176.6499999999996,2208.1499999999996,2239.6499999999996,2271.1499999999996,2302.6499999999996,2334.1499999999996,2365.6499999999996,2397.1499999999996,2428.6499999999996,2460.1499999999996,2491.6499999999996,2523.1499999999996,2554.6499999999996,2586.1499999999996,2617.6499999999996,2649.1499999999996,2680.6499999999996,2712.1499999999996,2743.6499999999996,2775.1499999999996,2806.6499999999996,2838.1499999999996,2869.6499999999996,2901.1499999999996,2932.6499999999996,2964.1499999999996,2995.6499999999996,3027.1499999999996,3058.6499999999996,3090.1499999999996,3121.6499999999996,3153.1499999999996,3184.6499999999996,3216.1499999999996,3247.6499999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток оказания сервиса"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,null,{"$f":"IF(OR($I30=\"\",$I30=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z30:$FD30)","v":171782.09999999983},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q22)","v":3.15},9.7650000000000006,17.009999999999998,24.884999999999998,33.39,42.524999999999999,52.29,62.684999999999995,73.709999999999994,85.364999999999995,97.649999999999991,110.565,{"$f":"IF(AM$11=\"\",0,AM17*$Q22)","v":124.10999999999999},{"$f":"IF(AN$11=\"\",0,AN17*$Q22)","v":138.285},153.08999999999997,168.52499999999998,184.58999999999997,201.285,218.61,236.565,255.14999999999998,274.36500000000001,294.20999999999998,314.68499999999995,335.78999999999996,357.52499999999998,379.89,402.88499999999999,426.51,450.76499999999999,475.65,501.16499999999996,527.30999999999995,554.08500000000004,581.49,609.52499999999986,638.18999999999994,667.4849999999999,697.41,727.96499999999992,759.15,790.65,822.15,853.65,885.15,916.65,948.15,979.65,1011.1499999999999,1042.6499999999999,1074.1499999999999,1105.6499999999999,1137.1499999999999,1168.6499999999999,1200.1499999999999,1231.6499999999999,1263.1499999999999,1294.6499999999999,1326.1499999999999,1357.6499999999999,1389.1499999999999,1420.6499999999999,1452.1499999999999,1483.6499999999999,1515.1499999999999,1546.6499999999999,1578.1499999999999,1609.6499999999999,1641.1499999999999,1672.6499999999999,1704.1499999999999,1735.6499999999999,1767.1499999999999,1798.6499999999999,1830.1499999999999,1861.6499999999999,1893.1499999999999,{"$f":"IF(CZ$11=\"\",0,CZ17*$Q22)","v":1924.6499999999999},1956.1499999999999,1987.6499999999999,2019.1499999999999,2050.65,2082.15,2113.65,2145.1499999999996,2176.6499999999996,2208.1499999999996,2239.6499999999996,2271.1499999999996,2302.6499999999996,2334.1499999999996,2365.6499999999996,2397.1499999999996,2428.6499999999996,2460.1499999999996,2491.6499999999996,2523.1499999999996,2554.6499999999996,2586.1499999999996,2617.6499999999996,2649.1499999999996,2680.6499999999996,2712.1499999999996,2743.6499999999996,2775.1499999999996,2806.6499999999996,2838.1499999999996,2869.6499999999996,2901.1499999999996,2932.6499999999996,2964.1499999999996,2995.6499999999996,3027.1499999999996,3058.6499999999996,3090.1499999999996,3121.6499999999996,3153.1499999999996,3184.6499999999996,3216.1499999999996,3247.6499999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток оказания сервиса"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,null,{"$f":"IF(OR($I31=\"\",$I31=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z31:$FD31)","v":171782.09999999983},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q23)","v":3.15},9.7650000000000006,17.009999999999998,24.884999999999998,33.39,42.524999999999999,52.29,62.684999999999995,73.709999999999994,85.364999999999995,97.649999999999991,110.565,{"$f":"IF(AM$11=\"\",0,AM17*$Q23)","v":124.10999999999999},{"$f":"IF(AN$11=\"\",0,AN17*$Q23)","v":138.285},153.08999999999997,168.52499999999998,184.58999999999997,201.285,218.61,236.565,255.14999999999998,274.36500000000001,294.20999999999998,314.68499999999995,335.78999999999996,357.52499999999998,379.89,402.88499999999999,426.51,450.76499999999999,475.65,501.16499999999996,527.30999999999995,554.08500000000004,581.49,609.52499999999986,638.18999999999994,667.4849999999999,697.41,727.96499999999992,759.15,790.65,822.15,853.65,885.15,916.65,948.15,979.65,1011.1499999999999,1042.6499999999999,1074.1499999999999,1105.6499999999999,1137.1499999999999,1168.6499999999999,1200.1499999999999,1231.6499999999999,1263.1499999999999,1294.6499999999999,1326.1499999999999,1357.6499999999999,1389.1499999999999,1420.6499999999999,1452.1499999999999,1483.6499999999999,1515.1499999999999,1546.6499999999999,1578.1499999999999,1609.6499999999999,1641.1499999999999,1672.6499999999999,1704.1499999999999,1735.6499999999999,1767.1499999999999,1798.6499999999999,1830.1499999999999,1861.6499999999999,1893.1499999999999,{"$f":"IF(CZ$11=\"\",0,CZ17*$Q23)","v":1924.6499999999999},1956.1499999999999,1987.6499999999999,2019.1499999999999,2050.65,2082.15,2113.65,2145.1499999999996,2176.6499999999996,2208.1499999999996,2239.6499999999996,2271.1499999999996,2302.6499999999996,2334.1499999999996,2365.6499999999996,2397.1499999999996,2428.6499999999996,2460.1499999999996,2491.6499999999996,2523.1499999999996,2554.6499999999996,2586.1499999999996,2617.6499999999996,2649.1499999999996,2680.6499999999996,2712.1499999999996,2743.6499999999996,2775.1499999999996,2806.6499999999996,2838.1499999999996,2869.6499999999996,2901.1499999999996,2932.6499999999996,2964.1499999999996,2995.6499999999996,3027.1499999999996,3058.6499999999996,3090.1499999999996,3121.6499999999996,3153.1499999999996,3184.6499999999996,3216.1499999999996,3247.6499999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},"Период оборач-ти произв.затрат. в сервисе"]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Период оборач-ти произв.затрат. в сервисе"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Период оборач-ти произв.затрат. в сервисе"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H36","v":"Период оборач-ти произв.затрат. в сервисе"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},"Стоимостной поток оказания сервиса"]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Стоимостной поток оказания сервиса"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z41:$FD41)","v":112731169.59357092},null,null,{"$f":"IF(AA$11=\"\",0,AA29*SUMIFS($Z$737:$FD$737,$Z$2:$FD$2,IF(AA$2-INT($Q35)<1,1,AA$2-INT($Q35))))","v":1575},4882.5,8504.9999999999982,12442.499999999998,16695,21262.5,26667.899999999998,31969.35,37592.1,43536.149999999994,49801.499999999993,56388.15,{"$f":"IF(AM$11=\"\",0,AM29*SUMIFS($Z$737:$FD$737,$Z$2:$FD$2,IF(AM$2-INT($Q35)<1,1,AM$2-INT($Q35))))","v":64562.021999999997},{"$f":"IF(AN$11=\"\",0,AN29*SUMIFS($Z$737:$FD$737,$Z$2:$FD$2,IF(AN$2-INT($Q35)<1,1,AN$2-INT($Q35))))","v":71935.857000000004},79637.417999999991,87666.705000000002,96023.717999999993,104708.45700000001,115995.34043999999,125522.33525999998,135383.61059999996,145579.16645999998,156109.00283999997,166973.11973999994,181734.9475032,193498.279002,205602.57663120001,218047.8403908,230834.07028080002,243961.2663012,262578.01702103997,276663.32786786399,291096.42416769598,305877.30592053599,321005.97312638402,336482.4257852399,359352.79717504611,375848.26121121552,392698.46640945313,409903.4127697589,427463.10029213288,445200.15839554084,472195.96082892769,490287.76009440387,508379.55935987999,526471.35862535611,544563.15789083228,562654.95715630846,592361.69155022025,610815.32680100598,629268.9620517916,647722.59730257734,666176.23255336308,684629.8678041487,717145.17311603308,735967.88107183448,754790.58902763587,773613.29698343726,792436.00493923866,811258.71289504005,846683.04926785838,865882.2113827758,885081.37349769322,904280.53561261063,923479.69772752805,942678.85984244558,981115.58239650994,1000698.7277537257,1020281.8731109415,1039865.0184681573,1059448.1638253729,1079031.3091825887,1120586.7436306009,1140561.5518949609,1160536.360159321,1180511.1684236811,1200485.9766880411,{"$f":"IF(CZ$11=\"\",0,CZ29*SUMIFS($Z$737:$FD$737,$Z$2:$FD$2,IF(CZ$2-INT($Q35)<1,1,CZ$2-INT($Q35))))","v":1220460.7849524012},1265244.3050810965,1285618.6095107438,1305992.913940391,1326367.2183700386,1346741.5227996858,1367115.8272293331,1415239.9342921597,1436021.7248104,1456803.5153286404,1477585.3058468804,1498367.0963651207,1519148.886883361,1570729.2909496326,1591926.7172782377,1613124.1436068427,1634321.5699354478,1655518.9962640528,1676716.4225926579,1731872.1258996886,1753493.5007548658,1775114.8756100428,1796736.2504652201,1818357.6253203973,1839979.0001755743,1898832.3825313668,1920886.1848836474,1942939.9872359282,1964993.7895882088,1987047.5919404896,2009101.3942927702,2071778.3005779516,2094273.1789772778,2116768.0573766041,2139262.9357759305,2161757.8141752565,2184252.692574583,2250882.5223933873,2273827.2983607003,2296772.0743280132,2319716.8502953257,2342661.6262626387,2365606.4022299517,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H41","v":"Стоимостной поток оказания сервиса"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z42:$FD42)","v":22546233.918714192},null,null,{"$f":"IF(AA$11=\"\",0,AA30*SUMIFS($Z$738:$FD$738,$Z$2:$FD$2,IF(AA$2-INT($Q36)<1,1,AA$2-INT($Q36))))","v":315},976.5,1700.9999999999998,2488.5,3339,4252.5,5333.58,6393.87,7518.4199999999992,8707.23,9960.2999999999993,11277.63,{"$f":"IF(AM$11=\"\",0,AM30*SUMIFS($Z$738:$FD$738,$Z$2:$FD$2,IF(AM$2-INT($Q36)<1,1,AM$2-INT($Q36))))","v":12912.404399999998},{"$f":"IF(AN$11=\"\",0,AN30*SUMIFS($Z$738:$FD$738,$Z$2:$FD$2,IF(AN$2-INT($Q36)<1,1,AN$2-INT($Q36))))","v":14387.171399999999},15927.483599999996,17533.340999999997,19204.743599999994,20941.6914,23199.068088,25104.467051999996,27076.722119999995,29115.833291999999,31221.800567999995,33394.623947999993,36346.989500639997,38699.655800399996,41120.515326239998,43609.568078160002,46166.814056160001,48792.253260240002,52515.603404207999,55332.665573572791,58219.28483353919,61175.461184107204,64201.194625276796,67296.48515704798,71870.559435009214,75169.652242243101,78539.693281890621,81980.682553951774,85492.620058426561,89040.031679108157,94439.192165785527,98057.552018880771,101675.911871976,105294.27172507123,108912.63157816646,112530.99143126169,118472.33831004407,122163.0653602012,125853.79241035834,129544.51946051547,133235.24651067262,136925.97356082973,143429.03462320662,147193.57621436688,150958.11780552717,154722.65939668746,158487.20098784773,162251.74257900802,169336.60985357166,173176.44227655514,177016.27469953863,180856.10712252214,184695.93954550562,188535.77196848911,196223.116479302,200139.74555074514,204056.3746221883,207973.00369363144,211889.63276507461,215806.26183651775,224117.34872612017,228112.31037899217,232107.27203186421,236102.23368473622,240097.19533760825,{"$f":"IF(CZ$11=\"\",0,CZ30*SUMIFS($Z$738:$FD$738,$Z$2:$FD$2,IF(CZ$2-INT($Q36)<1,1,CZ$2-INT($Q36))))","v":244092.15699048026},253048.86101621928,257123.72190214874,261198.5827880782,265273.44367400766,269348.30455993715,273423.16544586659,283047.98685843195,287204.34496208001,291360.70306572807,295517.06116937613,299673.41927302413,303829.77737667219,314145.8581899266,318385.34345564758,322624.82872136863,326864.31398708961,331103.79925281066,335343.28451853164,346374.42517993774,350698.70015097316,355022.97512200859,359347.25009304401,363671.52506407944,367995.80003511487,379766.47650627338,384177.23697672953,388587.99744718563,392998.75791764178,397409.51838809793,401820.27885855403,414355.66011559032,418854.6357954556,423353.61147532082,427852.58715518611,432351.56283505139,436850.53851491661,450176.50447867747,454765.45967214007,459354.41486560262,463943.37005906517,468532.32525252772,473121.28044599033,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Стоимостной поток оказания сервиса"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z43:$FD43)","v":2254623.3918714183},null,null,{"$f":"IF(AA$11=\"\",0,AA31*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AA$2-INT($Q37)<1,1,AA$2-INT($Q37))))","v":31.5},97.65,170.09999999999997,248.84999999999997,333.9,425.25,533.35799999999995,639.38699999999994,751.84199999999987,870.72299999999984,996.02999999999986,1127.7629999999999,{"$f":"IF(AM$11=\"\",0,AM31*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AM$2-INT($Q37)<1,1,AM$2-INT($Q37))))","v":1291.2404399999998},{"$f":"IF(AN$11=\"\",0,AN31*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AN$2-INT($Q37)<1,1,AN$2-INT($Q37))))","v":1438.71714},1592.7483599999998,1753.3340999999998,1920.4743599999997,2094.16914,2319.9068087999999,2510.4467051999995,2707.6722119999995,2911.5833291999998,3122.1800567999994,3339.4623947999989,3634.6989500639993,3869.9655800399996,4112.0515326239993,4360.956807816,4616.6814056159992,4879.2253260239995,5251.5603404208005,5533.2665573572804,5821.9284833539195,6117.5461184107207,6420.1194625276803,6729.6485157047991,7187.0559435009218,7516.9652242243101,7853.9693281890632,8198.0682553951774,8549.2620058426564,8904.003167910816,9443.9192165785553,9805.7552018880779,10167.5911871976,10529.427172507125,10891.263157816647,11253.09914312617,11847.233831004405,12216.30653602012,12585.379241035833,12954.451946051546,13323.52465106726,13692.597356082973,14342.903462320663,14719.357621436689,15095.811780552718,15472.265939668745,15848.720098784774,16225.174257900802,16933.660985357168,17317.644227655517,17701.627469953866,18085.610712252212,18469.593954550561,18853.57719684891,19622.311647930201,20013.974555074514,20405.63746221883,20797.300369363147,21188.96327650746,21580.626183651777,22411.734872612018,22811.231037899219,23210.72720318642,23610.223368473624,24009.719533760825,{"$f":"IF(CZ$11=\"\",0,CZ31*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(CZ$2-INT($Q37)<1,1,CZ$2-INT($Q37))))","v":24409.215699048025},25304.886101621931,25712.372190214875,26119.858278807824,26527.344367400772,26934.830455993717,27342.316544586662,28304.798685843194,28720.434496207999,29136.070306572805,29551.70611693761,29967.341927302416,30382.977737667217,31414.585818992655,31838.534345564756,32262.482872136858,32686.431398708959,33110.379925281057,33534.328451853158,34637.442517993775,35069.870015097316,35502.297512200857,35934.725009304399,36367.152506407947,36799.580003511488,37976.647650627332,38417.723697672947,38858.799744718563,39299.875791764171,39740.951838809786,40182.027885855401,41435.566011559029,41885.463579545562,42335.361147532087,42785.258715518612,43235.156283505137,43685.053851491662,45017.650447867753,45476.545967214006,45935.441486560259,46394.33700590652,46853.232525252773,47312.128044599034,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},"Конверсия в продажу",null,null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X46>=0,X46<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$FD46)","v":0.98},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*AA47)","v":0.98},{"$f":"IF(AB$11=\"\",0,$Q47*AB47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q47*CN47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EZ$11=\"\",0,$Q47*EZ47)","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*FA47)","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*FB47)","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*FC47)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H46","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.98,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF($X47=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z47:$FD47)","v":1},"*",null,1]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X46-SUM($Z48:$FD48)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Отмены продаж / отказы / возвраты",null,null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q50-(100%-Q47))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X49>=0,X49<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z49:$FD49)","v":2.0000000000000018E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q50*AA50)","v":2.0000000000000018E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q50*CM50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EY$11=\"\",0,$Q50*EY50)","v":0},{"$f":"IF(EZ$11=\"\",0,$Q50*EZ50)","v":0},{"$f":"IF(FA$11=\"\",0,$Q50*FA50)","v":0},{"$f":"IF(FB$11=\"\",0,$Q50*FB50)","v":0},{"$f":"IF(FC$11=\"\",0,$Q50*FC50)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Отмены продаж / отказы / возвраты"},"Процент отмен и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q47","v":2.0000000000000018E-2},null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},{"$f":"IF($X50=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z50:$FD50)","v":1},"*",null,1]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X49-SUM($Z51:$FD51)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z49:$FD49,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z49:$FD49,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z49:$FD49,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z49:$FD49,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-2]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I53=\"\",$I53=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z53:$FD53)","v":168346.45799999998},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.0869999999999997},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.569700000000001},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.669799999999999},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.387299999999996},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.722200000000001},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.674499999999995},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51.244199999999999},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61.431299999999993},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72.235799999999998},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83.657699999999991},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.696999999999989},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.35369999999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":121.62779999999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135.51929999999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150.02819999999997},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165.15449999999998},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180.89819999999997},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":197.2593},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.23780000000002},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231.83369999999999},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250.04699999999997},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268.8777},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288.32579999999996},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308.39129999999994},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.07419999999996},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":350.37449999999995},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372.29219999999998},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":394.82729999999998},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":417.97980000000001},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":441.74969999999996},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":466.13699999999994},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":491.14169999999996},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":516.76379999999995},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":543.00330000000008},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.86019999999996},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":597.33449999999982},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":625.42619999999988},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":654.13529999999992},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":683.46179999999993},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":713.40569999999991},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":743.96699999999998},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":774.83699999999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":805.70699999999999},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":836.577},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867.447},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":898.31700000000001},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":929.18700000000001},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":960.05700000000002},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":990.92699999999979},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1021.7969999999998},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1052.6669999999999},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1083.5369999999998},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1114.4069999999999},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1145.2769999999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1176.1469999999999},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1207.0169999999998},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1237.8869999999999},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1268.7569999999998},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1299.627},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1330.4969999999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1361.3669999999997},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1392.2369999999999},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA29:CK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1423.1069999999997},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA29:CL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1453.9769999999999},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA29:CM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1484.8469999999998},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA29:CN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1515.7169999999999},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA29:CO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1546.5869999999998},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA29:CP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1577.4569999999999},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1608.3269999999998},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA29:CR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1639.1969999999999},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA29:CS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1670.0669999999998},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA29:CT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1700.9369999999999},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA29:CU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1731.8069999999998},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA29:CV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1762.6769999999999},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA29:CW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1793.5469999999998},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA29:CX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1824.4169999999999},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA29:CY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1855.2869999999998},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1886.1569999999999},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA29:DA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1917.0269999999998},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA29:DB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1947.8969999999999},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA29:DC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1978.7669999999998},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA29:DD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2009.6369999999999},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA29:DE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2040.5070000000001},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA29:DF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2071.377},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA29:DG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2102.2469999999994},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA29:DH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2133.1169999999997},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA29:DI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2163.9869999999996},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:DJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2194.8569999999995},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA29:DK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2225.7269999999994},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA29:DL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2256.5969999999998},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA29:DM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2287.4669999999996},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA29:DN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2318.3369999999995},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA29:DO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2349.2069999999994},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA29:DP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2380.0769999999998},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:DQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2410.9469999999997},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA29:DR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2441.8169999999996},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA29:DS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2472.6869999999994},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA29:DT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2503.5569999999998},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA29:DU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2534.4269999999997},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA29:DV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2565.2969999999996},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA29:DW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2596.1669999999995},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA29:DX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2627.0369999999998},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA29:DY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2657.9069999999997},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:DZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2688.7769999999996},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA29:EA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2719.6469999999995},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA29:EB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2750.5169999999994},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA29:EC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2781.3869999999997},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA29:ED29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2812.2569999999996},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA29:EE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2843.1269999999995},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA29:EF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2873.9969999999994},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA29:EG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2904.8669999999997},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA29:EH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2935.7369999999996},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA29:EI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2966.6069999999995},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:EJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2997.4769999999994},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA29:EK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3028.3469999999998},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA29:EL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3059.2169999999996},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA29:EM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3090.0869999999995},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA29:EN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3120.9569999999994},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA29:EO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3151.8269999999998},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA29:EP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3182.6969999999997},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:EQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA29:ER29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA29:ES29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA29:ET29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA29:EU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA29:EV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA29:EW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA29:EX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA29:EY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:EZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA29:FA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA29:FB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA29:FC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I54=\"\",$I54=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z54:$FD54)","v":168346.45799999998},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.0869999999999997},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.569700000000001},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.669799999999999},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.387299999999996},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.722200000000001},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.674499999999995},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51.244199999999999},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61.431299999999993},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72.235799999999998},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83.657699999999991},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.696999999999989},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.35369999999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":121.62779999999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135.51929999999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150.02819999999997},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165.15449999999998},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180.89819999999997},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":197.2593},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.23780000000002},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231.83369999999999},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250.04699999999997},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268.8777},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288.32579999999996},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308.39129999999994},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.07419999999996},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":350.37449999999995},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372.29219999999998},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":394.82729999999998},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":417.97980000000001},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":441.74969999999996},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":466.13699999999994},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":491.14169999999996},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":516.76379999999995},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":543.00330000000008},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.86019999999996},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":597.33449999999982},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":625.42619999999988},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":654.13529999999992},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":683.46179999999993},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":713.40569999999991},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":743.96699999999998},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":774.83699999999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":805.70699999999999},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":836.577},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867.447},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":898.31700000000001},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":929.18700000000001},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":960.05700000000002},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":990.92699999999979},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1021.7969999999998},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1052.6669999999999},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1083.5369999999998},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1114.4069999999999},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1145.2769999999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1176.1469999999999},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1207.0169999999998},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1237.8869999999999},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1268.7569999999998},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1299.627},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1330.4969999999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1361.3669999999997},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1392.2369999999999},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1423.1069999999997},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1453.9769999999999},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1484.8469999999998},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1515.7169999999999},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1546.5869999999998},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1577.4569999999999},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1608.3269999999998},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1639.1969999999999},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1670.0669999999998},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1700.9369999999999},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1731.8069999999998},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA30:CV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1762.6769999999999},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA30:CW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1793.5469999999998},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA30:CX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1824.4169999999999},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA30:CY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1855.2869999999998},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1886.1569999999999},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA30:DA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1917.0269999999998},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA30:DB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1947.8969999999999},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA30:DC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1978.7669999999998},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA30:DD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2009.6369999999999},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA30:DE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2040.5070000000001},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA30:DF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2071.377},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA30:DG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2102.2469999999994},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA30:DH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2133.1169999999997},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA30:DI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2163.9869999999996},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:DJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2194.8569999999995},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA30:DK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2225.7269999999994},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA30:DL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2256.5969999999998},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA30:DM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2287.4669999999996},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA30:DN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2318.3369999999995},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA30:DO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2349.2069999999994},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA30:DP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2380.0769999999998},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:DQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2410.9469999999997},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA30:DR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2441.8169999999996},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA30:DS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2472.6869999999994},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA30:DT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2503.5569999999998},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA30:DU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2534.4269999999997},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA30:DV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2565.2969999999996},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA30:DW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2596.1669999999995},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA30:DX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2627.0369999999998},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA30:DY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2657.9069999999997},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:DZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2688.7769999999996},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA30:EA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2719.6469999999995},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA30:EB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2750.5169999999994},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA30:EC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2781.3869999999997},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA30:ED30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2812.2569999999996},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA30:EE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2843.1269999999995},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA30:EF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2873.9969999999994},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA30:EG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2904.8669999999997},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA30:EH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2935.7369999999996},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA30:EI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2966.6069999999995},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:EJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2997.4769999999994},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA30:EK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3028.3469999999998},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA30:EL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3059.2169999999996},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA30:EM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3090.0869999999995},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA30:EN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3120.9569999999994},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA30:EO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3151.8269999999998},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA30:EP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3182.6969999999997},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:EQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA30:ER30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA30:ES30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA30:ET30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA30:EU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA30:EV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA30:EW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA30:EX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA30:EY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:EZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA30:FA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA30:FB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA30:FC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H54","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I55=\"\",$I55=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z55:$FD55)","v":168346.45799999998},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.0869999999999997},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.569700000000001},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.669799999999999},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.387299999999996},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.722200000000001},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.674499999999995},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51.244199999999999},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61.431299999999993},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72.235799999999998},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83.657699999999991},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.696999999999989},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.35369999999999},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":121.62779999999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135.51929999999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150.02819999999997},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165.15449999999998},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180.89819999999997},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":197.2593},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.23780000000002},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231.83369999999999},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250.04699999999997},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268.8777},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288.32579999999996},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308.39129999999994},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.07419999999996},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":350.37449999999995},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372.29219999999998},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":394.82729999999998},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":417.97980000000001},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":441.74969999999996},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":466.13699999999994},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":491.14169999999996},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":516.76379999999995},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":543.00330000000008},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.86019999999996},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":597.33449999999982},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":625.42619999999988},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":654.13529999999992},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":683.46179999999993},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":713.40569999999991},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":743.96699999999998},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":774.83699999999999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":805.70699999999999},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":836.577},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867.447},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":898.31700000000001},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":929.18700000000001},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":960.05700000000002},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":990.92699999999979},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1021.7969999999998},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1052.6669999999999},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1083.5369999999998},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1114.4069999999999},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1145.2769999999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1176.1469999999999},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1207.0169999999998},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1237.8869999999999},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1268.7569999999998},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1299.627},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1330.4969999999998},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1361.3669999999997},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1392.2369999999999},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA31:CK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1423.1069999999997},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA31:CL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1453.9769999999999},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA31:CM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1484.8469999999998},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA31:CN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1515.7169999999999},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA31:CO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1546.5869999999998},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA31:CP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1577.4569999999999},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1608.3269999999998},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA31:CR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1639.1969999999999},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA31:CS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1670.0669999999998},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA31:CT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1700.9369999999999},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA31:CU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1731.8069999999998},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA31:CV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1762.6769999999999},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA31:CW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1793.5469999999998},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA31:CX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1824.4169999999999},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA31:CY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1855.2869999999998},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1886.1569999999999},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA31:DA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1917.0269999999998},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA31:DB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1947.8969999999999},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA31:DC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1978.7669999999998},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA31:DD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2009.6369999999999},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA31:DE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2040.5070000000001},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA31:DF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2071.377},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA31:DG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2102.2469999999994},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA31:DH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2133.1169999999997},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA31:DI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2163.9869999999996},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:DJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2194.8569999999995},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA31:DK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2225.7269999999994},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA31:DL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2256.5969999999998},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA31:DM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2287.4669999999996},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA31:DN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2318.3369999999995},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA31:DO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2349.2069999999994},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA31:DP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2380.0769999999998},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:DQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2410.9469999999997},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA31:DR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2441.8169999999996},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA31:DS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2472.6869999999994},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA31:DT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2503.5569999999998},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA31:DU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2534.4269999999997},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA31:DV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2565.2969999999996},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA31:DW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2596.1669999999995},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA31:DX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2627.0369999999998},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA31:DY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2657.9069999999997},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:DZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2688.7769999999996},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA31:EA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2719.6469999999995},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA31:EB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2750.5169999999994},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA31:EC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2781.3869999999997},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA31:ED31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2812.2569999999996},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA31:EE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2843.1269999999995},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA31:EF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2873.9969999999994},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA31:EG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2904.8669999999997},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA31:EH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2935.7369999999996},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA31:EI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2966.6069999999995},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:EJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2997.4769999999994},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA31:EK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3028.3469999999998},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA31:EL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3059.2169999999996},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA31:EM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3090.0869999999995},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA31:EN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3120.9569999999994},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA31:EO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3151.8269999999998},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA31:EP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3182.6969999999997},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:EQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA31:ER31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA31:ES31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA31:ET31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA31:EU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA31:EV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA31:EW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA31:EX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA31:EY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:EZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA31:FA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA31:FB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA31:FC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},"Стоимостной поток списаний произв. расходов",null,null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z58:$FD58)","v":134781386.36607334},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA59:AA62))","v":1883.07},{"$f":"IF(AB$11=\"\",0,SUM(AB59:AB62))","v":5837.5170000000007},10168.577999999998,14876.252999999997,19960.542000000001,25421.445,31884.141239999997,38222.554860000004,44945.114759999997,52051.820939999991,59542.673399999992,67417.672139999995,{"$f":"IF(AM$11=\"\",0,SUM(AM59:AM62))","v":77190.353503199993},{"$f":"IF(AN$11=\"\",0,SUM(AN59:AN62))","v":86006.510629199998},95214.496960799996,104814.312498,114805.95724079997,125189.43118920003,138684.029030064,150074.50403685597,161864.64483335993,174054.45141957601,186643.923795504,199633.06196114395,217282.3032348259,231346.5423747912,245818.44062026273,260697.99797124049,275985.21442772448,291680.08998971473,313938.2771503554,330778.67479881819,348034.88473489729,365706.90695859282,383794.74146990472,402298.38826883282,429642.2043024851,449364.1811041293,469510.28643914213,490080.52030752372,511074.88270927407,532281.30937770859,564557.49076706602,586188.04596886924,607818.60117067257,629449.15637247567,651079.71157427912,672710.26677608234,708227.63841744326,730290.80472328269,752353.97102912213,774417.13733496144,796480.30364080076,818543.46994664019,857418.76897752914,879923.19860948529,902427.62824144145,924932.0578733976,947436.48750535364,969940.91713730991,1012294.2537046515,1035248.7719292468,1058203.2901538422,1081157.8083784373,1104112.3266030326,1127066.844827628,1173021.7903132671,1196435.3989023545,1219849.0074914417,1243262.6160805288,1266676.224669616,1290089.8332587029,1339773.5106847466,1363655.3914456153,1387537.2722064843,1411419.1529673531,1435301.0337282219,{"$f":"IF(CZ$11=\"\",0,SUM(CZ59:CZ62))","v":1459182.9144890909},1512726.0911549591,1537085.6095310452,1561445.1279071313,1585804.6462832182,1610164.1646593043,1634523.6830353905,1692060.8654397062,1716907.5741833141,1741754.2829269224,1766600.9916705303,1791447.7004141381,1816294.4091577462,1877963.940259381,1903307.5831778608,1928651.2260963412,1953994.8690148212,1979338.5119333018,2004682.1548517817,2070626.3137256678,2096476.8295025176,2122327.3452793672,2148177.861056217,2174028.3768330673,2199878.8926099166,2270243.9965545018,2296611.5226468886,2322979.0487392754,2349346.5748316627,2375714.1009240495,2402081.6270164358,2477018.1361709991,2503913.0127852336,2530807.889399468,2557702.7660137024,2584597.6426279368,2611492.5192421712,2691155.1437735334,2718587.917920053,2746020.6920665726,2773453.4662130913,2800886.2403596109,2828319.01450613,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H58","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z59:$FD59)","v":110476546.20169948},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1543.5},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4784.8500000000004},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8334.8999999999978},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12193.649999999998},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16361.1},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20837.25},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26134.541999999998},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31329.963},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36840.257999999994},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42665.426999999996},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":48805.469999999994},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55260.387000000002},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63270.781559999996},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":70497.139859999996},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":78044.669639999993},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":85913.370899999994},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":94103.243639999986},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":102614.28786000001},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":113675.43363119998},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":123011.88855479998},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":132675.93838799995},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":142667.58313079999},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":152986.82278319998},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":163633.65734519993},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":178100.24855313601},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":189628.31342195999},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":201490.52509857601},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":213686.88358298401},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":226217.38887518403},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":239082.040975176},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":257326.45668061916},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":271130.06131050672},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":285274.49568434205},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":299759.75980212528},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":314585.85366385634},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329752.77726953512},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":352165.74123154517},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":368331.2959869912},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":384844.49708126404},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":401705.34451436374},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":418913.83828629024},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":436296.15522762999},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":462752.04161234916},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":480482.00489251578},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":498211.96817268239},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":515941.93145284895},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":533671.89473301568},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":551401.8580131823},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":580514.45771921577},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":598599.02026498585},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":616683.58281075582},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":634768.14535652578},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":652852.70790229575},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":670937.27044806571},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":702802.2696537124},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":721248.52345039777},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":739694.77724708314},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":758141.03104376851},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":776587.28484045388},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":795033.53863713925},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":829749.38828250126},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":848564.56715512031},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA41:CK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867379.74602773937},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA41:CL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":886194.92490035843},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA41:CM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":905010.10377297748},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA41:CN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":923825.28264559666},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA41:CO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":961493.27074857976},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA41:CP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":980684.75319865113},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":999876.23564872262},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA41:CR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1019067.7180987941},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA41:CS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1038259.2005488655},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA41:CT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1057450.6829989369},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA41:CU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1098175.0087579889},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA41:CV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1117750.3208570618},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA41:CW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1137325.6329561346},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA41:CX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1156900.9450552075},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA41:CY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1176476.2571542803},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1196051.5692533532},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA41:DA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1239939.4189794746},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA41:DB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1259906.2373205288},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA41:DC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1279873.0556615831},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA41:DD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1299839.8740026378},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA41:DE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1319806.6923436921},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA41:DF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1339773.5106847463},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA41:DG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1386935.1356063166},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA41:DH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1407301.290314192},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA41:DI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1427667.4450220675},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:DJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1448033.5997299429},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA41:DK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1468399.7544378182},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA41:DL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1488765.9091456938},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA41:DM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1539314.70513064},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA41:DN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1560088.1829326728},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA41:DO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1580861.6607347059},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA41:DP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1601635.1385367387},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:DQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1622408.6163387718},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA41:DR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1643182.0941408046},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA41:DS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1697234.6833816948},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA41:DT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1718423.6307397685},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA41:DU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1739612.5780978419},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA41:DV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1760801.5254559156},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA41:DW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1781990.4728139893},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA41:DX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1803179.4201720627},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA41:DY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1860855.7348807394},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:DZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1882468.4611859743},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA41:EA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1904081.1874912095},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA41:EB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1925693.9137964447},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA41:EC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1947306.6401016798},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA41:ED41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1968919.3664069148},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA41:EE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2030342.7345663926},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA41:EF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2052387.7153977323},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA41:EG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2074432.6962290721},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA41:EH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2096477.6770604118},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA41:EI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2118522.6578917513},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:EJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2140567.6387230912},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA41:EK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2205864.8719455195},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA41:EL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2228350.752393486},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA41:EM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2250836.632841453},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA41:EN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2273322.513289419},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA41:EO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2295808.393737386},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA41:EP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2318294.2741853525},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:EQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA41:ER41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA41:ES41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA41:ET41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA41:EU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA41:EV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA41:EW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA41:EX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA41:EY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:EZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA41:FA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA41:FB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA41:FC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H59","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z60:$FD60)","v":22095309.240339894},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308.7},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":956.97},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1666.9799999999998},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2438.73},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3272.22},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4167.45},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5226.9084000000003},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6265.9925999999996},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7368.0515999999989},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8533.0853999999999},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9761.0939999999991},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11052.077399999998},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12654.156311999997},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14099.427971999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15608.933927999995},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17182.674179999998},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18820.648727999993},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20522.857572000001},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22735.086726239999},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24602.377710959994},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26535.187677599995},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28533.516626159999},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30597.364556639994},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32726.731469039994},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35620.049710627194},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37925.662684391995},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40298.1050197152},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42737.376716596802},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45243.477775036801},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47816.408195035205},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51465.291336123839},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":54226.012262101336},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57054.899136868407},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59951.95196042506},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":62917.170732771257},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":65950.555453907014},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":70433.148246309021},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73666.259197398234},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":76968.899416252811},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":80341.068902872736},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83782.767657258024},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":87259.231045525987},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":92550.408322469812},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":96096.400978503152},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99642.393634536478},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":103188.3862905698},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106734.37894660313},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":110280.37160263646},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":116102.89154384319},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":119719.80405299718},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":123336.71656215117},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":126953.62907130516},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":130570.54158045916},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":134187.45408961314},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":140560.45393074249},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":144249.70469007955},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":147938.95544941662},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":151628.20620875372},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":155317.45696809076},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":159006.70772742786},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165949.87765650023},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":169712.91343102403},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA42:CK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":173475.94920554786},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA42:CL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":177238.98498007169},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA42:CM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":181002.02075459552},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA42:CN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":184765.05652911932},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA42:CO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":192298.65414971596},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA42:CP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":196136.95063973023},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":199975.24712974453},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA42:CR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":203813.5436197588},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA42:CS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":207651.84010977313},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA42:CT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":211490.13659978739},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA42:CU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":219635.00175159777},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA42:CV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":223550.06417141232},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA42:CW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":227465.12659122693},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA42:CX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231380.18901104148},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA42:CY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":235295.25143085609},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":239210.31385067065},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA42:DA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":247987.88379589489},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA42:DB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":251981.24746410575},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA42:DC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":255974.61113231664},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA42:DD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":259967.9748005275},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA42:DE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":263961.33846873842},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA42:DF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":267954.70213694923},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA42:DG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":277387.02712126332},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA42:DH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":281460.2580628384},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA42:DI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":285533.48900441348},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:DJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":289606.71994598862},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA42:DK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":293679.95088756364},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA42:DL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":297753.18182913872},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA42:DM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":307862.94102612807},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA42:DN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":312017.63658653462},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA42:DO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":316172.33214694128},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA42:DP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":320327.02770734782},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:DQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":324481.72326775442},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA42:DR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":328636.41882816103},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA42:DS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":339446.93667633896},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA42:DT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":343684.72614795371},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA42:DU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":347922.51561956841},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA42:DV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":352160.30509118311},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA42:DW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":356398.09456279787},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA42:DX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":360635.88403441256},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA42:DY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372171.14697614789},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:DZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":376493.69223719492},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA42:EA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":380816.23749824188},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA42:EB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":385138.78275928891},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA42:EC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":389461.32802033599},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA42:ED42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":393783.87328138296},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA42:EE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":406068.54691327852},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA42:EF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":410477.54307954648},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA42:EG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":414886.53924581438},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA42:EH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":419295.53541208239},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA42:EI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":423704.53157835035},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:EJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":428113.52774461824},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA42:EK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":441172.97438910388},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA42:EL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":445670.15047869727},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA42:EM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":450167.32656829059},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA42:EN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":454664.50265788386},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA42:EO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":459161.67874747718},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA42:EP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":463658.85483707051},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:EQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA42:ER42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA42:ES42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA42:ET42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA42:EU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA42:EV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA42:EW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA42:EX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA42:EY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:EZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA42:FA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA42:FB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA42:FC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z61:$FD61)","v":2209530.9240339887},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30.87},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.697000000000003},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":166.69799999999995},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":243.87299999999996},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":327.22199999999998},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":416.745},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":522.69083999999998},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":626.59925999999996},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":736.80515999999989},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":853.30853999999988},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":976.10939999999982},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1105.2077399999998},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1265.4156311999998},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1409.9427971999999},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1560.8933927999999},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1718.2674179999997},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1882.0648727999996},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2052.2857571999998},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2273.5086726239997},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2460.2377710959995},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2653.5187677599993},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2853.3516626159999},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3059.7364556639995},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3272.6731469039987},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3562.0049710627191},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3792.5662684391996},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4029.810501971519},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4273.73767165968},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4524.347777503679},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4781.6408195035192},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5146.5291336123846},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5422.6012262101349},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5705.4899136868407},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5995.1951960425058},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6291.7170732771265},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6595.0555453907027},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7043.3148246309029},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7366.625919739824},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7696.8899416252816},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8034.1068902872739},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8378.2767657258028},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8725.9231045525994},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9255.0408322469848},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9609.640097850317},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9964.2393634536475},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10318.838629056982},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10673.437894660314},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11028.037160263646},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11610.289154384316},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11971.980405299717},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12333.671656215116},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12695.362907130515},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13057.054158045916},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13418.745408961313},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14056.04539307425},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14424.970469007956},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14793.895544941663},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15162.820620875369},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15531.745696809077},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15900.670772742786},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16594.987765650025},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16971.291343102406},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA43:CK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17347.594920554788},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA43:CL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17723.898498007165},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA43:CM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18100.202075459551},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA43:CN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18476.505652911932},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA43:CO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19229.865414971595},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA43:CP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19613.695063973024},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19997.524712974453},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA43:CR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20381.354361975882},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA43:CS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20765.184010977311},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA43:CT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21149.01365997874},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA43:CU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21963.500175159777},{"$f":"IF(CV$11=\"\",0,$Q47*SUMPRODUCT($AA43:CV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22355.006417141234},{"$f":"IF(CW$11=\"\",0,$Q47*SUMPRODUCT($AA43:CW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22746.512659122691},{"$f":"IF(CX$11=\"\",0,$Q47*SUMPRODUCT($AA43:CX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23138.018901104151},{"$f":"IF(CY$11=\"\",0,$Q47*SUMPRODUCT($AA43:CY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23529.525143085608},{"$f":"IF(CZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23921.031385067065},{"$f":"IF(DA$11=\"\",0,$Q47*SUMPRODUCT($AA43:DA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24798.788379589492},{"$f":"IF(DB$11=\"\",0,$Q47*SUMPRODUCT($AA43:DB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25198.124746410576},{"$f":"IF(DC$11=\"\",0,$Q47*SUMPRODUCT($AA43:DC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25597.461113231668},{"$f":"IF(DD$11=\"\",0,$Q47*SUMPRODUCT($AA43:DD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25996.797480052755},{"$f":"IF(DE$11=\"\",0,$Q47*SUMPRODUCT($AA43:DE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26396.133846873843},{"$f":"IF(DF$11=\"\",0,$Q47*SUMPRODUCT($AA43:DF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26795.470213694927},{"$f":"IF(DG$11=\"\",0,$Q47*SUMPRODUCT($AA43:DG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27738.702712126331},{"$f":"IF(DH$11=\"\",0,$Q47*SUMPRODUCT($AA43:DH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28146.02580628384},{"$f":"IF(DI$11=\"\",0,$Q47*SUMPRODUCT($AA43:DI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28553.34890044135},{"$f":"IF(DJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:DJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28960.671994598859},{"$f":"IF(DK$11=\"\",0,$Q47*SUMPRODUCT($AA43:DK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29367.995088756368},{"$f":"IF(DL$11=\"\",0,$Q47*SUMPRODUCT($AA43:DL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29775.318182913874},{"$f":"IF(DM$11=\"\",0,$Q47*SUMPRODUCT($AA43:DM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30786.294102612803},{"$f":"IF(DN$11=\"\",0,$Q47*SUMPRODUCT($AA43:DN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31201.763658653461},{"$f":"IF(DO$11=\"\",0,$Q47*SUMPRODUCT($AA43:DO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31617.233214694119},{"$f":"IF(DP$11=\"\",0,$Q47*SUMPRODUCT($AA43:DP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32032.702770734781},{"$f":"IF(DQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:DQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32448.172326775435},{"$f":"IF(DR$11=\"\",0,$Q47*SUMPRODUCT($AA43:DR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32863.641882816097},{"$f":"IF(DS$11=\"\",0,$Q47*SUMPRODUCT($AA43:DS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33944.693667633896},{"$f":"IF(DT$11=\"\",0,$Q47*SUMPRODUCT($AA43:DT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34368.47261479537},{"$f":"IF(DU$11=\"\",0,$Q47*SUMPRODUCT($AA43:DU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34792.251561956837},{"$f":"IF(DV$11=\"\",0,$Q47*SUMPRODUCT($AA43:DV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35216.030509118311},{"$f":"IF(DW$11=\"\",0,$Q47*SUMPRODUCT($AA43:DW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35639.809456279785},{"$f":"IF(DX$11=\"\",0,$Q47*SUMPRODUCT($AA43:DX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36063.588403441259},{"$f":"IF(DY$11=\"\",0,$Q47*SUMPRODUCT($AA43:DY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37217.114697614787},{"$f":"IF(DZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:DZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37649.369223719485},{"$f":"IF(EA$11=\"\",0,$Q47*SUMPRODUCT($AA43:EA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38081.62374982419},{"$f":"IF(EB$11=\"\",0,$Q47*SUMPRODUCT($AA43:EB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38513.878275928888},{"$f":"IF(EC$11=\"\",0,$Q47*SUMPRODUCT($AA43:EC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38946.132802033586},{"$f":"IF(ED$11=\"\",0,$Q47*SUMPRODUCT($AA43:ED43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39378.387328138291},{"$f":"IF(EE$11=\"\",0,$Q47*SUMPRODUCT($AA43:EE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40606.854691327848},{"$f":"IF(EF$11=\"\",0,$Q47*SUMPRODUCT($AA43:EF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41047.754307954652},{"$f":"IF(EG$11=\"\",0,$Q47*SUMPRODUCT($AA43:EG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41488.653924581442},{"$f":"IF(EH$11=\"\",0,$Q47*SUMPRODUCT($AA43:EH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41929.553541208239},{"$f":"IF(EI$11=\"\",0,$Q47*SUMPRODUCT($AA43:EI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42370.453157835036},{"$f":"IF(EJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:EJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42811.352774461826},{"$f":"IF(EK$11=\"\",0,$Q47*SUMPRODUCT($AA43:EK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44117.297438910398},{"$f":"IF(EL$11=\"\",0,$Q47*SUMPRODUCT($AA43:EL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44567.015047869725},{"$f":"IF(EM$11=\"\",0,$Q47*SUMPRODUCT($AA43:EM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45016.732656829052},{"$f":"IF(EN$11=\"\",0,$Q47*SUMPRODUCT($AA43:EN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45466.450265788386},{"$f":"IF(EO$11=\"\",0,$Q47*SUMPRODUCT($AA43:EO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45916.16787474772},{"$f":"IF(EP$11=\"\",0,$Q47*SUMPRODUCT($AA43:EP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46365.885483707054},{"$f":"IF(EQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:EQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q47*SUMPRODUCT($AA43:ER43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q47*SUMPRODUCT($AA43:ES43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q47*SUMPRODUCT($AA43:ET43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q47*SUMPRODUCT($AA43:EU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q47*SUMPRODUCT($AA43:EV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q47*SUMPRODUCT($AA43:EW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q47*SUMPRODUCT($AA43:EX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q47*SUMPRODUCT($AA43:EY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:EZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q47*SUMPRODUCT($AA43:FA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q47*SUMPRODUCT($AA43:FB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q47*SUMPRODUCT($AA43:FC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на 1 поставщика"},{"$f":"Lists!$BO$17","v":"Техническая поддержка"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",20,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0},{"$f":"IF($X66=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z66:$FD66)","v":1},"*",null,1]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},"Затраты времени производственного персонала",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z76:$FD76)","v":171782.09999999983},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.15},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.7650000000000006},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17.009999999999998},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.884999999999998},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33.39},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42.524999999999999},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52.29},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":62.684999999999995},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73.709999999999994},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":85.364999999999995},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":97.649999999999991},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":110.565},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":124.10999999999999},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":138.285},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":153.08999999999997},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":168.52499999999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":184.58999999999997},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":201.285},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":218.61},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":236.565},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":255.14999999999998},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":274.36500000000001},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":294.20999999999998},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":314.68499999999995},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":335.78999999999996},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":357.52499999999998},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":379.89},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":402.88499999999999},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":426.51},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":450.76499999999999},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":475.65},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":501.16499999999996},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":527.30999999999995},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":554.08500000000004},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":581.49},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":609.52499999999986},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":638.18999999999994},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":667.4849999999999},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":697.41},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":727.96499999999992},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":759.15},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":790.65},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":822.15},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":853.65},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":885.15},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":916.65},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":948.15},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":979.65},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1011.1499999999999},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1042.6499999999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1074.1499999999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1105.6499999999999},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1137.1499999999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1168.6499999999999},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1200.1499999999999},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1231.6499999999999},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1263.1499999999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1294.6499999999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1326.1499999999999},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1357.6499999999999},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1389.1499999999999},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1420.6499999999999},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1452.1499999999999},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1483.6499999999999},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1515.1499999999999},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1546.6499999999999},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1578.1499999999999},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1609.6499999999999},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1641.1499999999999},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1672.6499999999999},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1704.1499999999999},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1735.6499999999999},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1767.1499999999999},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA17:CV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1798.6499999999999},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA17:CW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1830.1499999999999},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA17:CX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1861.6499999999999},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA17:CY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1893.1499999999999},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA17:CZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1924.6499999999999},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA17:DA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1956.1499999999999},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA17:DB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1987.6499999999999},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA17:DC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2019.1499999999999},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA17:DD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2050.65},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA17:DE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2082.15},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA17:DF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2113.65},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA17:DG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2145.1499999999996},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA17:DH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2176.6499999999996},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA17:DI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2208.1499999999996},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA17:DJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2239.6499999999996},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA17:DK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2271.1499999999996},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA17:DL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2302.6499999999996},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA17:DM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2334.1499999999996},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA17:DN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2365.6499999999996},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA17:DO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2397.1499999999996},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA17:DP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2428.6499999999996},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA17:DQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2460.1499999999996},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA17:DR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2491.6499999999996},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA17:DS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2523.1499999999996},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA17:DT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2554.6499999999996},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA17:DU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2586.1499999999996},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA17:DV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2617.6499999999996},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA17:DW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2649.1499999999996},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA17:DX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2680.6499999999996},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA17:DY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2712.1499999999996},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA17:DZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2743.6499999999996},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA17:EA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2775.1499999999996},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA17:EB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2806.6499999999996},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA17:EC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2838.1499999999996},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA17:ED17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2869.6499999999996},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA17:EE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2901.1499999999996},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA17:EF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2932.6499999999996},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA17:EG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2964.1499999999996},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA17:EH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2995.6499999999996},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA17:EI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3027.1499999999996},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA17:EJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3058.6499999999996},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA17:EK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3090.1499999999996},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA17:EL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3121.6499999999996},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA17:EM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3153.1499999999996},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA17:EN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3184.6499999999996},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA17:EO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3216.1499999999996},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA17:EP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3247.6499999999996},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA17:EQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA17:ER17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA17:ES17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA17:ET17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA17:EU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA17:EV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA17:EW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA17:EX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA17:EY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA17:EZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA17:FA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA17:FB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA17:FC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I92=\"\",$I92=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z92:$FD92)","v":168346.45799999998},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.0869999999999997},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.569700000000001},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.669799999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.387299999999996},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.722200000000001},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.674499999999995},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51.244199999999999},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61.431299999999993},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72.235799999999998},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83.657699999999991},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.696999999999989},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.35369999999999},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":121.62779999999998},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135.51929999999999},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150.02819999999997},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":165.15449999999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180.89819999999997},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":197.2593},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.23780000000002},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231.83369999999999},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":250.04699999999997},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268.8777},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288.32579999999996},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308.39129999999994},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.07419999999996},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":350.37449999999995},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372.29219999999998},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":394.82729999999998},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":417.97980000000001},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":441.74969999999996},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":466.13699999999994},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":491.14169999999996},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":516.76379999999995},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":543.00330000000008},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.86019999999996},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":597.33449999999982},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":625.42619999999988},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":654.13529999999992},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":683.46179999999993},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":713.40569999999991},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":743.96699999999998},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":774.83699999999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":805.70699999999999},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":836.577},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867.447},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":898.31700000000001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":929.18700000000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":960.05700000000002},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":990.92699999999979},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1021.7969999999998},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1052.6669999999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1083.5369999999998},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1114.4069999999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1145.2769999999998},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1176.1469999999999},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1207.0169999999998},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1237.8869999999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1268.7569999999998},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1299.627},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1330.4969999999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1361.3669999999997},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1392.2369999999999},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1423.1069999999997},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1453.9769999999999},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1484.8469999999998},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1515.7169999999999},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1546.5869999999998},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1577.4569999999999},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1608.3269999999998},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1639.1969999999999},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1670.0669999999998},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1700.9369999999999},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1731.8069999999998},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA30:CV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1762.6769999999999},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA30:CW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1793.5469999999998},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA30:CX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1824.4169999999999},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA30:CY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1855.2869999999998},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA30:CZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1886.1569999999999},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA30:DA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1917.0269999999998},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA30:DB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1947.8969999999999},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA30:DC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1978.7669999999998},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA30:DD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2009.6369999999999},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA30:DE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2040.5070000000001},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA30:DF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2071.377},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA30:DG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2102.2469999999994},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA30:DH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2133.1169999999997},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA30:DI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2163.9869999999996},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA30:DJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2194.8569999999995},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA30:DK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2225.7269999999994},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA30:DL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2256.5969999999998},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA30:DM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2287.4669999999996},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA30:DN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2318.3369999999995},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA30:DO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2349.2069999999994},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA30:DP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2380.0769999999998},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA30:DQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2410.9469999999997},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA30:DR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2441.8169999999996},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA30:DS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2472.6869999999994},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA30:DT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2503.5569999999998},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA30:DU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2534.4269999999997},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA30:DV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2565.2969999999996},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA30:DW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2596.1669999999995},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA30:DX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2627.0369999999998},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA30:DY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2657.9069999999997},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA30:DZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2688.7769999999996},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA30:EA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2719.6469999999995},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA30:EB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2750.5169999999994},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA30:EC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2781.3869999999997},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA30:ED30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2812.2569999999996},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA30:EE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2843.1269999999995},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA30:EF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2873.9969999999994},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA30:EG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2904.8669999999997},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA30:EH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2935.7369999999996},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA30:EI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2966.6069999999995},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA30:EJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2997.4769999999994},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA30:EK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3028.3469999999998},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA30:EL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3059.2169999999996},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA30:EM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3090.0869999999995},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA30:EN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3120.9569999999994},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA30:EO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3151.8269999999998},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA30:EP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3182.6969999999997},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA30:EQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA30:ER30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA30:ES30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA30:ET30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA30:EU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA30:EV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA30:EW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA30:EX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA30:EY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA30:EZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA30:FA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA30:FB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA30:FC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2023-03-01","^",{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z138:$FD138)","v":37222217.177090518},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":921.19999999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":1938.636},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":3052.8959999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":4264.5679999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":5574.24},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":6982.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":8489.9359999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":10097.135999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":11804.687999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":13613.18},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":15523.199999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":17535.335999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":20632.684799999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":22961.723399999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":25399.835999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":27947.639999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":30605.752799999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":33374.791799999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":36255.374400000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":39248.117999999995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":42353.639999999992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":45572.557800000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":48905.488799999992},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":52353.0504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":58711.652999999991},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":62574.261749999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":66559.177439999985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":70667.048339999979},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":74898.522719999994},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":79254.248850000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":83734.875},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":88164.719999999987},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":92702.609999999986},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":97348.544999999984},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":102102.52499999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":106964.54999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":117531.35100000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":122863.37174999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":128308.83974999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":133867.755},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":139540.11749999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":145212.48000000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":150884.8425},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":156557.20499999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":162229.56749999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":167901.93},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":173574.29250000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":179246.655},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":194164.968375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":200120.94899999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":206076.92962499999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":212032.91024999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":217988.89087499998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":223944.87149999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":229900.85212499998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":235856.83275},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":241812.81337499997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":247768.79399999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":253724.77462499999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":259680.75524999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":278918.57266875001},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":285172.35232499999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":291426.13198125002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":297679.91163749999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":303933.69129375002},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":310187.47095000005},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":316441.25060625002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":322695.03026249999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":328948.80991875002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":335202.58957499999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":341456.36923124996},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":347710.14888749999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":371662.12497093744},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":378228.59360999998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":384795.06224906252},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":391361.53088812495},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":397927.99952718749},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":404494.46816625004},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":411060.93680531246},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":417627.40544437501},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":424193.87408343755},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":430760.34272249998},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":437326.81136156252},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":443893.28000062495},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":472982.73607167194},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":479877.52814268752},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":486772.32021370315},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":493667.11228471878},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":500561.90435573447},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":507456.69642675004},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":514351.48849776568},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":521246.28056878125},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":528141.07263979688},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":535035.86471081257},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":541930.65678182815},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":548825.44885284384},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":583506.2529700523},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":590745.78464461875},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":597985.31631918508},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":605224.84799375152},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":612464.37966831797},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":619703.9113428843},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":626943.44301745074},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":634182.97469201719},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":641422.50636658352},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":648662.03804114996},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":655901.56971571641},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":663141.10139028274},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":703899.66471809172},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":711501.17297638638},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":719102.68123468116},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":726704.18949297583},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":734305.69775127061},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":741907.20600956527},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":749508.71426786005},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":757110.22252615483},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":764711.73078444949},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":772313.23904274427},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":779914.74730103894},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":787516.2555593336},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H138,Sales!$L:$L,$L138))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Prdction!$H$34","v":"Период оборач-ти произв.затрат. в сервисе"}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"Prdction!$H$52","v":"Натуральный поток списаний произв. расходов"},null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z178:$FD178)","v":21154619.564741142},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA179:AA182))","v":585.84400000000005},{"$f":"IF(AB$11=\"\",0,SUM(AB179:AB182))","v":1230.2723999999998},1933.2852,2694.8823999999995,3515.0639999999994,4393.83,5437.8040079999992,6453.6575039999998,7529.2670879999996,8664.6327600000004,9859.7545199999986,11114.632367999997,{"$f":"IF(AM$11=\"\",0,SUM(AM179:AM182))","v":12677.851630080002},{"$f":"IF(AN$11=\"\",0,SUM(AN179:AN182))","v":14079.729454559998},15542.558488799999,17066.338732800003,18651.070186559999,20296.75285008,22443.4544578272,24246.391242527992,26111.498261183995,28038.775513795197,30028.223000361591,32079.840720883189,34877.501248867207,37096.978601067836,39379.869591902789,41726.174221372028,44135.892489475576,46609.024396213441,50128.481340417311,52780.439708103891,55497.079987197481,58278.402177698059,61124.406279605617,64035.092292920177,68350.669421994549,71451.520254845687,74618.346637331895,77851.14856945326,81149.926051209768,84448.703532966261,89502.430635017197,92867.18366640879,96231.936697800411,99596.689729192047,102961.44276058367,106326.19579197529,111884.7677998343,115316.81589185372,118748.86398387319,122180.91207589263,125612.96016791211,129045.00825993155,135126.59747899004,138627.28653284989,142127.97558670971,145628.66464056959,149129.35369442942,152630.04274828927,159253.34643819206,162824.04927312909,166394.7521080662,169965.45494300322,173536.15777794027,177106.8606128773,184291.11471677059,187933.23160840635,191575.34850004214,195217.46539167792,198859.58228331371,202501.69917494952,210266.69238791702,213981.65161738551,217696.61084685405,221411.57007632247,225126.52930579102,{"$f":"IF(CZ$11=\"\",0,SUM(CZ179:CZ182))","v":228841.4885352595},237207.57672002251,240996.83513408044,244786.09354813828,248575.35196219615,252364.61037625402,256153.86879031191,265141.98974845721,269007.03333079623,272872.07691313518,276737.12049547426,280602.16407781327,284467.20766015234,294098.8962673411,298041.2407213269,301983.58517531271,305925.92962929851,309868.27408328431,313810.61853727011,324108.02225108107,328129.21359414665,332150.40493721218,336171.59628027771,340192.78762334317,344213.97896640876,355199.87371566379,359301.48888559069,363403.10405551747,367504.71922544425,371606.33439537109,375707.94956529792,387405.75602992927,391589.40350325458,395773.05097657995,399956.69844990526,404140.34592323063,408323.99339655606,420757.79368727899,425025.11411007092,429292.4345328628,433559.75495565467,437827.07537844649,442094.39580123831,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z206:$FD206)","v":2697.5480000000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.8000000000000073E-2},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.20580000000000018},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.32340000000000024},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.45080000000000031},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.58800000000000052},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.73500000000000065},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.8918000000000007},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.0584000000000009},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.2348000000000008},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.4210000000000012},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.6170000000000011},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.8228000000000013},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.0384000000000015},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.2638000000000016},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.4990000000000019},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.744000000000002},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.9988000000000019},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.2634000000000025},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.5378000000000029},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.8220000000000032},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.1160000000000032},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.4198000000000039},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.7334000000000032},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5.0568000000000044},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5.390000000000005},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5.733000000000005},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6.0858000000000043},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6.4484000000000048},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6.8208000000000055},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.2030000000000056},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.5950000000000069},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.9968000000000057},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8.4084000000000056},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8.8298000000000076},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.2610000000000081},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9.7020000000000071},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10.152800000000008},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10.613400000000009},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11.083800000000009},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11.564000000000009},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12.054000000000009},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12.544000000000009},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13.03400000000001},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13.52400000000001},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14.014000000000012},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14.504000000000012},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14.994000000000012},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15.484000000000012},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15.974000000000013},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.464000000000013},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16.954000000000015},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17.444000000000013},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17.934000000000015},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18.424000000000014},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18.914000000000016},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19.404000000000014},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19.894000000000016},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20.384000000000018},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20.87400000000002},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21.364000000000019},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21.854000000000017},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA137:CJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22.344000000000015},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA137:CK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22.834000000000017},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA137:CL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23.324000000000016},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA137:CM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23.814000000000018},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA137:CN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.304000000000016},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA137:CO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.794000000000018},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA137:CP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25.28400000000002},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA137:CQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25.774000000000019},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA137:CR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26.264000000000021},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA137:CS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26.754000000000019},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA137:CT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27.244000000000021},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA137:CU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27.73400000000002},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA137:CV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28.224000000000022},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA137:CW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28.714000000000024},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA137:CX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29.204000000000022},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA137:CY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29.694000000000024},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA137:CZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30.184000000000022},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA137:DA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30.674000000000024},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA137:DB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31.164000000000023},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA137:DC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31.654000000000025},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA137:DD137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.144000000000027},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA137:DE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.634000000000029},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA137:DF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33.124000000000024},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA137:DG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33.614000000000026},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA137:DH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34.104000000000028},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA137:DI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34.59400000000003},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA137:DJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35.084000000000024},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA137:DK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35.574000000000026},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA137:DL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36.064000000000028},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA137:DM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36.55400000000003},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA137:DN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37.044000000000032},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA137:DO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37.534000000000027},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA137:DP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38.024000000000029},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA137:DQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38.514000000000031},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA137:DR137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39.004000000000033},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA137:DS137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39.494000000000028},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA137:DT137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39.98400000000003},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA137:DU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40.474000000000032},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA137:DV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40.964000000000034},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA137:DW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.454000000000036},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA137:DX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.944000000000031},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA137:DY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42.434000000000033},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA137:DZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42.924000000000035},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA137:EA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":43.414000000000037},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA137:EB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":43.904000000000032},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA137:EC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44.394000000000034},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA137:ED137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44.884000000000036},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA137:EE137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45.374000000000038},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA137:EF137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45.86400000000004},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA137:EG137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46.354000000000035},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA137:EH137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46.844000000000037},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA137:EI137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47.334000000000039},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA137:EJ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47.824000000000041},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA137:EK137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":48.314000000000043},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA137:EL137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":48.804000000000038},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA137:EM137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49.29400000000004},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA137:EN137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49.784000000000042},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA137:EO137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":50.274000000000029},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA137:EP137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":50.764000000000031},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA137:EQ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA137:ER137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA137:ES137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA137:ET137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA137:EU137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA137:EV137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA137:EW137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA137:EX137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA137:EY137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA137:EZ137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA137:FA137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA137:FB137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA137:FC137,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H211","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I212=\"\",$I212=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z212:$FD212)","v":26435.970399999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA150:AA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.96039999999999992},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA150:AB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.0168399999999997},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA150:AC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3.1693199999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA150:AD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.4178399999999991},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA150:AE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5.7623999999999995},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA150:AF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.2030000000000003},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA150:AG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8.7396399999999996},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA150:AH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10.37232},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA150:AI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12.101039999999999},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA150:AJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13.925800000000001},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA150:AK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15.846599999999999},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA150:AL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17.863439999999997},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA150:AM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19.976320000000001},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA150:AN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22.185239999999997},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA150:AO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24.490199999999998},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA150:AP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26.891199999999998},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA150:AQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29.388239999999996},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA150:AR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31.98132},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA150:AS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34.670439999999999},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA150:AT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37.455599999999997},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA150:AU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40.336799999999997},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA150:AV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":43.314039999999999},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA150:AW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":46.387319999999995},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA150:AX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49.556639999999994},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA150:AY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52.822000000000003},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA150:AZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":56.183399999999999},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA150:BA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59.640839999999997},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA150:BB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63.194319999999991},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA150:BC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":66.84384},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA150:BD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":70.589399999999998},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA150:BE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":74.430999999999997},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA150:BF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":78.368639999999985},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA150:BG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":82.402319999999989},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA150:BH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":86.532039999999995},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA150:BI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":90.757800000000003},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA150:BJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95.079599999999999},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA150:BK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99.497439999999983},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA150:BL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":104.01132},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA150:BM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.62123999999999},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA150:BN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":113.32719999999999},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA150:BO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":118.12919999999998},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA150:BP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":122.93119999999999},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA150:BQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":127.7332},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA150:BR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":132.53519999999997},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA150:BS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":137.3372},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA150:BT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":142.13919999999999},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA150:BU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":146.94120000000001},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA150:BV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":151.7432},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA150:BW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":156.54519999999999},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA150:BX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":161.34719999999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA150:BY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":166.14919999999998},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA150:BZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":170.9512},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA150:CA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":175.75319999999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA150:CB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":180.55520000000001},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA150:CC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":185.35719999999998},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA150:CD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":190.1592},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA150:CE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":194.96119999999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA150:CF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":199.76320000000001},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA150:CG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":204.5652},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA150:CH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":209.3672},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA150:CI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.16919999999996},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA150:CJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":218.97119999999995},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA150:CK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":223.77319999999997},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA150:CL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":228.57519999999997},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA150:CM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":233.37719999999999},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA150:CN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":238.17919999999995},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA150:CO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":242.98119999999997},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA150:CP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":247.78319999999997},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA150:CQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":252.58519999999996},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA150:CR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":257.38720000000001},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA150:CS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":262.18919999999997},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA150:CT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":266.99119999999999},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA150:CU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":271.79319999999996},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA150:CV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":276.59519999999992},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA150:CW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":281.3972},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA150:CX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":286.19919999999996},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA150:CY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":291.00119999999998},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA150:CZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":295.80319999999995},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA150:DA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":300.60519999999997},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA150:DB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":305.40719999999999},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA150:DC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":310.20919999999995},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA150:DD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":315.01119999999997},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA150:DE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":319.81319999999999},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA150:DF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":324.61520000000002},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA150:DG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.41719999999998},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA150:DH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":334.21919999999994},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA150:DI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":339.02119999999996},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA150:DJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":343.82319999999999},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA150:DK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":348.62520000000001},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA150:DL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":353.42719999999997},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA150:DM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":358.22919999999993},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA150:DN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":363.03120000000001},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA150:DO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":367.83319999999998},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA150:DP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":372.6352},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA150:DQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":377.43719999999996},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA150:DR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":382.23919999999998},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA150:DS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":387.0412},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA150:DT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":391.84319999999997},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA150:DU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":396.64519999999999},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA150:DV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":401.44719999999995},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA150:DW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":406.24919999999997},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA150:DX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":411.05119999999999},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA150:DY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":415.85319999999996},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA150:DZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":420.65519999999998},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA150:EA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":425.4572},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA150:EB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":430.25919999999996},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA150:EC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":435.06119999999999},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA150:ED150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":439.86319999999995},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA150:EE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":444.66520000000003},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA150:EF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":449.46719999999999},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA150:EG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":454.26919999999996},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA150:EH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":459.07119999999998},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA150:EI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":463.87319999999994},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA150:EJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":468.67520000000002},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA150:EK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":473.47719999999998},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA150:EL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":478.27919999999995},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA150:EM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":483.08119999999997},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA150:EN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":487.88319999999999},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA150:EO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":492.6851999999999},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA150:EP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":497.48719999999986},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA150:EQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA150:ER150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA150:ES150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA150:ET150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA150:EU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA150:EV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA150:EW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA150:EX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA150:EY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA150:EZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA150:FA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA150:FB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA150:FC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",1,null,{"$f":"IF(G240<>0,1,IF(OR($Q240=\"\",$Q240=0),0,IF($R240=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H240))),$Q240)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"I248","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$269","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X249-SUM($Z250:$FD250))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z249:$FD249,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z249:$FD249,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z249:$FD249,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z249:$FD249,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X261-SUM($Z265:$FD265))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z261:$FD261,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z261:$FD261,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z261:$FD261,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z261:$FD261,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"Prdction!$H$34","v":"Период оборач-ти произв.затрат. в сервисе"}]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H293","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I294=\"\",$I294=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I294)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I294)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z294:$FD294)","v":151062.68800000002},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA270:AA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5.4879999999999995},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA270:AB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11.524799999999999},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA270:AC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18.110399999999998},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA270:AD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25.244800000000001},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA270:AE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32.927999999999997},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA270:AF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41.16},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA270:AG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49.940799999999996},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA270:AH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59.270399999999995},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA270:AI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":69.148799999999994},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":79.575999999999993},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA270:AK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":90.551999999999992},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA270:AL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":102.07679999999999},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA270:AM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":114.15039999999999},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA270:AN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":126.77280000000002},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA270:AO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":139.94399999999999},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA270:AP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":153.66399999999999},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":167.93279999999999},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA270:AR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":182.75040000000001},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA270:AS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":198.11679999999998},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA270:AT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.03199999999998},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA270:AU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":230.49599999999998},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA270:AV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":247.50880000000001},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA270:AW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":265.07040000000001},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA270:AX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":283.18079999999998},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA270:AY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":301.83999999999997},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:AZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":321.04799999999994},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA270:BA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":340.8048},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA270:BB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":361.11039999999997},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA270:BC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":381.96480000000003},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA270:BD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":403.36799999999994},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA270:BE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":425.32},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA270:BF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":447.82080000000002},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA270:BG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":470.87040000000002},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA270:BH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":494.46879999999999},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA270:BI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":518.61599999999987},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":543.31200000000001},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA270:BK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":568.55679999999995},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA270:BL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":594.35040000000004},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA270:BM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":620.69280000000003},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA270:BN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":647.58399999999995},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA270:BO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":675.02399999999989},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA270:BP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":702.46399999999994},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":729.904},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA270:BR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":757.34399999999994},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA270:BS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":784.78399999999999},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA270:BT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":812.22399999999993},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA270:BU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":839.66399999999999},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA270:BV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":867.10399999999993},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA270:BW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":894.54399999999998},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA270:BX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":921.98399999999992},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA270:BY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":949.42399999999998},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:BZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":976.86399999999992},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA270:CA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1004.304},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA270:CB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1031.7439999999999},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA270:CC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1059.184},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA270:CD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1086.624},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA270:CE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1114.0639999999999},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA270:CF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1141.5039999999999},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA270:CG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1168.944},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA270:CH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1196.384},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA270:CI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1223.8239999999998},{"$f":"IF(CJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:CJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1251.2639999999999},{"$f":"IF(CK$11=\"\",0,$Q287*SUMPRODUCT($AA270:CK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1278.704},{"$f":"IF(CL$11=\"\",0,$Q287*SUMPRODUCT($AA270:CL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1306.144},{"$f":"IF(CM$11=\"\",0,$Q287*SUMPRODUCT($AA270:CM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1333.5839999999998},{"$f":"IF(CN$11=\"\",0,$Q287*SUMPRODUCT($AA270:CN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1361.0239999999999},{"$f":"IF(CO$11=\"\",0,$Q287*SUMPRODUCT($AA270:CO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1388.4639999999999},{"$f":"IF(CP$11=\"\",0,$Q287*SUMPRODUCT($AA270:CP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1415.904},{"$f":"IF(CQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:CQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1443.3439999999998},{"$f":"IF(CR$11=\"\",0,$Q287*SUMPRODUCT($AA270:CR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1470.7839999999999},{"$f":"IF(CS$11=\"\",0,$Q287*SUMPRODUCT($AA270:CS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1498.2239999999999},{"$f":"IF(CT$11=\"\",0,$Q287*SUMPRODUCT($AA270:CT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1525.664},{"$f":"IF(CU$11=\"\",0,$Q287*SUMPRODUCT($AA270:CU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1553.1039999999998},{"$f":"IF(CV$11=\"\",0,$Q287*SUMPRODUCT($AA270:CV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1580.5439999999999},{"$f":"IF(CW$11=\"\",0,$Q287*SUMPRODUCT($AA270:CW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1607.9839999999999},{"$f":"IF(CX$11=\"\",0,$Q287*SUMPRODUCT($AA270:CX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1635.424},{"$f":"IF(CY$11=\"\",0,$Q287*SUMPRODUCT($AA270:CY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1662.864},{"$f":"IF(CZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:CZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1690.3039999999999},{"$f":"IF(DA$11=\"\",0,$Q287*SUMPRODUCT($AA270:DA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1717.7439999999999},{"$f":"IF(DB$11=\"\",0,$Q287*SUMPRODUCT($AA270:DB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1745.184},{"$f":"IF(DC$11=\"\",0,$Q287*SUMPRODUCT($AA270:DC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1772.624},{"$f":"IF(DD$11=\"\",0,$Q287*SUMPRODUCT($AA270:DD270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1800.0639999999999},{"$f":"IF(DE$11=\"\",0,$Q287*SUMPRODUCT($AA270:DE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1827.5039999999999},{"$f":"IF(DF$11=\"\",0,$Q287*SUMPRODUCT($AA270:DF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1854.944},{"$f":"IF(DG$11=\"\",0,$Q287*SUMPRODUCT($AA270:DG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1882.384},{"$f":"IF(DH$11=\"\",0,$Q287*SUMPRODUCT($AA270:DH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1909.8239999999998},{"$f":"IF(DI$11=\"\",0,$Q287*SUMPRODUCT($AA270:DI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1937.2639999999999},{"$f":"IF(DJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:DJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1964.704},{"$f":"IF(DK$11=\"\",0,$Q287*SUMPRODUCT($AA270:DK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1992.144},{"$f":"IF(DL$11=\"\",0,$Q287*SUMPRODUCT($AA270:DL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2019.5839999999996},{"$f":"IF(DM$11=\"\",0,$Q287*SUMPRODUCT($AA270:DM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2047.0239999999997},{"$f":"IF(DN$11=\"\",0,$Q287*SUMPRODUCT($AA270:DN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2074.4639999999995},{"$f":"IF(DO$11=\"\",0,$Q287*SUMPRODUCT($AA270:DO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2101.9039999999995},{"$f":"IF(DP$11=\"\",0,$Q287*SUMPRODUCT($AA270:DP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2129.3439999999996},{"$f":"IF(DQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:DQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2156.7839999999997},{"$f":"IF(DR$11=\"\",0,$Q287*SUMPRODUCT($AA270:DR270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2184.2239999999997},{"$f":"IF(DS$11=\"\",0,$Q287*SUMPRODUCT($AA270:DS270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2211.6639999999998},{"$f":"IF(DT$11=\"\",0,$Q287*SUMPRODUCT($AA270:DT270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2239.1039999999998},{"$f":"IF(DU$11=\"\",0,$Q287*SUMPRODUCT($AA270:DU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2266.5439999999999},{"$f":"IF(DV$11=\"\",0,$Q287*SUMPRODUCT($AA270:DV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2293.9839999999995},{"$f":"IF(DW$11=\"\",0,$Q287*SUMPRODUCT($AA270:DW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2321.4239999999995},{"$f":"IF(DX$11=\"\",0,$Q287*SUMPRODUCT($AA270:DX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2348.8639999999996},{"$f":"IF(DY$11=\"\",0,$Q287*SUMPRODUCT($AA270:DY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2376.3039999999996},{"$f":"IF(DZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:DZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2403.7439999999997},{"$f":"IF(EA$11=\"\",0,$Q287*SUMPRODUCT($AA270:EA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2431.1839999999997},{"$f":"IF(EB$11=\"\",0,$Q287*SUMPRODUCT($AA270:EB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2458.6239999999998},{"$f":"IF(EC$11=\"\",0,$Q287*SUMPRODUCT($AA270:EC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2486.0639999999999},{"$f":"IF(ED$11=\"\",0,$Q287*SUMPRODUCT($AA270:ED270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2513.5039999999999},{"$f":"IF(EE$11=\"\",0,$Q287*SUMPRODUCT($AA270:EE270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2540.9439999999995},{"$f":"IF(EF$11=\"\",0,$Q287*SUMPRODUCT($AA270:EF270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2568.3839999999996},{"$f":"IF(EG$11=\"\",0,$Q287*SUMPRODUCT($AA270:EG270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2595.8239999999996},{"$f":"IF(EH$11=\"\",0,$Q287*SUMPRODUCT($AA270:EH270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2623.2639999999997},{"$f":"IF(EI$11=\"\",0,$Q287*SUMPRODUCT($AA270:EI270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2650.7039999999997},{"$f":"IF(EJ$11=\"\",0,$Q287*SUMPRODUCT($AA270:EJ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2678.1439999999998},{"$f":"IF(EK$11=\"\",0,$Q287*SUMPRODUCT($AA270:EK270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2705.5839999999998},{"$f":"IF(EL$11=\"\",0,$Q287*SUMPRODUCT($AA270:EL270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2733.0239999999999},{"$f":"IF(EM$11=\"\",0,$Q287*SUMPRODUCT($AA270:EM270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2760.4639999999995},{"$f":"IF(EN$11=\"\",0,$Q287*SUMPRODUCT($AA270:EN270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2787.9039999999995},{"$f":"IF(EO$11=\"\",0,$Q287*SUMPRODUCT($AA270:EO270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2815.3439999999996},{"$f":"IF(EP$11=\"\",0,$Q287*SUMPRODUCT($AA270:EP270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2842.7839999999997},{"$f":"IF(EQ$11=\"\",0,$Q287*SUMPRODUCT($AA270:EQ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q287*SUMPRODUCT($AA270:ER270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q287*SUMPRODUCT($AA270:ES270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q287*SUMPRODUCT($AA270:ET270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q287*SUMPRODUCT($AA270:EU270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q287*SUMPRODUCT($AA270:EV270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q287*SUMPRODUCT($AA270:EW270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q287*SUMPRODUCT($AA270:EX270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q287*SUMPRODUCT($AA270:EY270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q287*SUMPRODUCT($AA270:EZ270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q287*SUMPRODUCT($AA270:FA270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q287*SUMPRODUCT($AA270:FB270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q287*SUMPRODUCT($AA270:FC270,INDIRECT(ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A266,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H300","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z301:$FD301)","v":1981697.3831139239},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA283:AA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":54.879999999999995},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA283:AB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":115.24799999999999},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA283:AC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":181.10400000000001},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA283:AD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":252.44800000000001},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA283:AE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329.27999999999992},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA283:AF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":411.59999999999997},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA283:AG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":509.3961599999999},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA283:AH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":604.5580799999999},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA283:AI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":705.31776000000002},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":811.67519999999979},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA283:AK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":923.63039999999978},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA283:AL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1041.1833599999998},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA283:AM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1187.6207615999999},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA283:AN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1318.9442112000002},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA283:AO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1455.9773759999998},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA283:AP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1598.7202559999996},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1747.1728511999997},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA283:AR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1901.3351616},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA283:AS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2102.4313309439995},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA283:AT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2271.3247065599994},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA283:AU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2446.0419916799997},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA283:AV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2626.5831863039998},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA283:AW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2812.9482904319998},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA283:AX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3005.1373040639992},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA283:AY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3267.2132317439996},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:AZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3475.1268010367994},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA283:BA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3688.9807580236798},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA283:BB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3908.7751027046393},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA283:BC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4134.5098350796798},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA283:BD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4366.1849551487994},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA283:BE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4695.876472170241},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA283:BF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4944.3034855366659},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA283:BG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5198.7896943510532},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA283:BH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5459.3350986134019},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA283:BI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5725.939698323712},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5998.6034934819845},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA283:BK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6402.8730137699822},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA283:BL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6693.3508435452623},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA283:BM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6990.009052677462},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA283:BN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7292.8476411665815},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA283:BO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7601.8666090126235},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA283:BP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7910.8855768586654},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8384.3026355987986},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA283:BR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8699.5019828017612},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA283:BS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9014.7013300047238},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA283:BT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9329.9006772076864},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA283:BU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9645.100024410649},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA283:BV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9960.2993716136116},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA283:BW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10481.008693192905},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA283:BX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10802.512027339926},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA283:BY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11124.015361486949},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:BZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11445.518695633969},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA283:CA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11767.022029780992},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA283:CB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12088.525363928013},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA283:CC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12658.229272036535},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA283:CD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12986.162672866498},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA283:CE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13314.096073696459},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA283:CF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13642.029474526422},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA283:CG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13969.962875356383},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA283:CH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14297.896276186346},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA283:CI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14918.346270556636},{"$f":"IF(CJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:CJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15252.838339403197},{"$f":"IF(CK$11=\"\",0,$Q287*SUMPRODUCT($AA283:CK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15587.33040824976},{"$f":"IF(CL$11=\"\",0,$Q287*SUMPRODUCT($AA283:CL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15921.822477096321},{"$f":"IF(CM$11=\"\",0,$Q287*SUMPRODUCT($AA283:CM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16256.31454594288},{"$f":"IF(CN$11=\"\",0,$Q287*SUMPRODUCT($AA283:CN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16590.806614789442},{"$f":"IF(CO$11=\"\",0,$Q287*SUMPRODUCT($AA283:CO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17263.804657308719},{"$f":"IF(CP$11=\"\",0,$Q287*SUMPRODUCT($AA283:CP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17604.986567532214},{"$f":"IF(CQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:CQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17946.168477755706},{"$f":"IF(CR$11=\"\",0,$Q287*SUMPRODUCT($AA283:CR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18287.350387979197},{"$f":"IF(CS$11=\"\",0,$Q287*SUMPRODUCT($AA283:CS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18628.532298202692},{"$f":"IF(CT$11=\"\",0,$Q287*SUMPRODUCT($AA283:CT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18969.714208426183},{"$f":"IF(CU$11=\"\",0,$Q287*SUMPRODUCT($AA283:CU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19697.114041022673},{"$f":"IF(CV$11=\"\",0,$Q287*SUMPRODUCT($AA283:CV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20045.119589450635},{"$f":"IF(CW$11=\"\",0,$Q287*SUMPRODUCT($AA283:CW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20393.125137878596},{"$f":"IF(CX$11=\"\",0,$Q287*SUMPRODUCT($AA283:CX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20741.130686306558},{"$f":"IF(CY$11=\"\",0,$Q287*SUMPRODUCT($AA283:CY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21089.136234734524},{"$f":"IF(CZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:CZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21437.141783162482},{"$f":"IF(DA$11=\"\",0,$Q287*SUMPRODUCT($AA283:DA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22220.850278222257},{"$f":"IF(DB$11=\"\",0,$Q287*SUMPRODUCT($AA283:DB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22575.815937618776},{"$f":"IF(DC$11=\"\",0,$Q287*SUMPRODUCT($AA283:DC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22930.781597015299},{"$f":"IF(DD$11=\"\",0,$Q287*SUMPRODUCT($AA283:DD283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23285.747256411822},{"$f":"IF(DE$11=\"\",0,$Q287*SUMPRODUCT($AA283:DE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23640.712915808341},{"$f":"IF(DF$11=\"\",0,$Q287*SUMPRODUCT($AA283:DF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23995.678575204864},{"$f":"IF(DG$11=\"\",0,$Q287*SUMPRODUCT($AA283:DG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24837.657119293413},{"$f":"IF(DH$11=\"\",0,$Q287*SUMPRODUCT($AA283:DH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25199.722091877866},{"$f":"IF(DI$11=\"\",0,$Q287*SUMPRODUCT($AA283:DI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25561.787064462314},{"$f":"IF(DJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:DJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25923.85203704677},{"$f":"IF(DK$11=\"\",0,$Q287*SUMPRODUCT($AA283:DK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26285.917009631219},{"$f":"IF(DL$11=\"\",0,$Q287*SUMPRODUCT($AA283:DL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26647.981982215671},{"$f":"IF(DM$11=\"\",0,$Q287*SUMPRODUCT($AA283:DM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27550.247893896118},{"$f":"IF(DN$11=\"\",0,$Q287*SUMPRODUCT($AA283:DN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27919.554165932259},{"$f":"IF(DO$11=\"\",0,$Q287*SUMPRODUCT($AA283:DO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28288.8604379684},{"$f":"IF(DP$11=\"\",0,$Q287*SUMPRODUCT($AA283:DP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28658.166710004538},{"$f":"IF(DQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:DQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29027.472982040679},{"$f":"IF(DR$11=\"\",0,$Q287*SUMPRODUCT($AA283:DR283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29396.779254076821},{"$f":"IF(DS$11=\"\",0,$Q287*SUMPRODUCT($AA283:DS283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30361.40723663523},{"$f":"IF(DT$11=\"\",0,$Q287*SUMPRODUCT($AA283:DT283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":30738.099634112092},{"$f":"IF(DU$11=\"\",0,$Q287*SUMPRODUCT($AA283:DU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31114.792031588957},{"$f":"IF(DV$11=\"\",0,$Q287*SUMPRODUCT($AA283:DV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31491.484429065822},{"$f":"IF(DW$11=\"\",0,$Q287*SUMPRODUCT($AA283:DW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31868.176826542687},{"$f":"IF(DX$11=\"\",0,$Q287*SUMPRODUCT($AA283:DX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32244.869224019545},{"$f":"IF(DY$11=\"\",0,$Q287*SUMPRODUCT($AA283:DY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33273.992853926342},{"$f":"IF(DZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:DZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33658.21909935274},{"$f":"IF(EA$11=\"\",0,$Q287*SUMPRODUCT($AA283:EA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34042.445344779146},{"$f":"IF(EB$11=\"\",0,$Q287*SUMPRODUCT($AA283:EB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34426.671590205544},{"$f":"IF(EC$11=\"\",0,$Q287*SUMPRODUCT($AA283:EC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34810.897835631949},{"$f":"IF(ED$11=\"\",0,$Q287*SUMPRODUCT($AA283:ED283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":35195.124081058355},{"$f":"IF(EE$11=\"\",0,$Q287*SUMPRODUCT($AA283:EE283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36290.937333014444},{"$f":"IF(EF$11=\"\",0,$Q287*SUMPRODUCT($AA283:EF283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36682.848103349374},{"$f":"IF(EG$11=\"\",0,$Q287*SUMPRODUCT($AA283:EG283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37074.758873684303},{"$f":"IF(EH$11=\"\",0,$Q287*SUMPRODUCT($AA283:EH283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37466.669644019232},{"$f":"IF(EI$11=\"\",0,$Q287*SUMPRODUCT($AA283:EI283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37858.580414354161},{"$f":"IF(EJ$11=\"\",0,$Q287*SUMPRODUCT($AA283:EJ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":38250.49118468909},{"$f":"IF(EK$11=\"\",0,$Q287*SUMPRODUCT($AA283:EK283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39415.249994124504},{"$f":"IF(EL$11=\"\",0,$Q287*SUMPRODUCT($AA283:EL283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39814.998979866126},{"$f":"IF(EM$11=\"\",0,$Q287*SUMPRODUCT($AA283:EM283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40214.747965607756},{"$f":"IF(EN$11=\"\",0,$Q287*SUMPRODUCT($AA283:EN283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40614.496951349378},{"$f":"IF(EO$11=\"\",0,$Q287*SUMPRODUCT($AA283:EO283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41014.245937091007},{"$f":"IF(EP$11=\"\",0,$Q287*SUMPRODUCT($AA283:EP283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41413.994922832637},{"$f":"IF(EQ$11=\"\",0,$Q287*SUMPRODUCT($AA283:EQ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q287*SUMPRODUCT($AA283:ER283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q287*SUMPRODUCT($AA283:ES283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q287*SUMPRODUCT($AA283:ET283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q287*SUMPRODUCT($AA283:EU283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q287*SUMPRODUCT($AA283:EV283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q287*SUMPRODUCT($AA283:EW283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q287*SUMPRODUCT($AA283:EX283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q287*SUMPRODUCT($AA283:EY283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q287*SUMPRODUCT($AA283:EZ283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q287*SUMPRODUCT($AA283:FA283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q287*SUMPRODUCT($AA283:FB283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q287*SUMPRODUCT($AA283:FC283,INDIRECT(ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A267,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,null,{"$f":"K256","v":3},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z318:$FD318)","v":0.48170499999999983},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z316:AA316)=0,0,IF(MAX($Z318:Z318)>IF(Macro!$Q$20=0,0,AA316/Macro!$Q$20),MAX($Z318:Z318),IF(Macro!$Q$20=0,0,AA316/Macro!$Q$20))))","v":1.7499999999999998E-5},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z316:AB316)=0,0,IF(MAX($Z318:AA318)>IF(Macro!$Q$20=0,0,AB316/Macro!$Q$20),MAX($Z318:AA318),IF(Macro!$Q$20=0,0,AB316/Macro!$Q$20))))","v":3.6749999999999999E-5},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z316:AC316)=0,0,IF(MAX($Z318:AB318)>IF(Macro!$Q$20=0,0,AC316/Macro!$Q$20),MAX($Z318:AB318),IF(Macro!$Q$20=0,0,AC316/Macro!$Q$20))))","v":5.7750000000000001E-5},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z316:AD316)=0,0,IF(MAX($Z318:AC318)>IF(Macro!$Q$20=0,0,AD316/Macro!$Q$20),MAX($Z318:AC318),IF(Macro!$Q$20=0,0,AD316/Macro!$Q$20))))","v":8.0500000000000005E-5},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z316:AE316)=0,0,IF(MAX($Z318:AD318)>IF(Macro!$Q$20=0,0,AE316/Macro!$Q$20),MAX($Z318:AD318),IF(Macro!$Q$20=0,0,AE316/Macro!$Q$20))))","v":1.0499999999999999E-4},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z316:AF316)=0,0,IF(MAX($Z318:AE318)>IF(Macro!$Q$20=0,0,AF316/Macro!$Q$20),MAX($Z318:AE318),IF(Macro!$Q$20=0,0,AF316/Macro!$Q$20))))","v":1.3125000000000002E-4},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z316:AG316)=0,0,IF(MAX($Z318:AF318)>IF(Macro!$Q$20=0,0,AG316/Macro!$Q$20),MAX($Z318:AF318),IF(Macro!$Q$20=0,0,AG316/Macro!$Q$20))))","v":1.5924999999999997E-4},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z316:AH316)=0,0,IF(MAX($Z318:AG318)>IF(Macro!$Q$20=0,0,AH316/Macro!$Q$20),MAX($Z318:AG318),IF(Macro!$Q$20=0,0,AH316/Macro!$Q$20))))","v":1.8899999999999999E-4},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z316:AI316)=0,0,IF(MAX($Z318:AH318)>IF(Macro!$Q$20=0,0,AI316/Macro!$Q$20),MAX($Z318:AH318),IF(Macro!$Q$20=0,0,AI316/Macro!$Q$20))))","v":2.2049999999999999E-4},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z316:AJ316)=0,0,IF(MAX($Z318:AI318)>IF(Macro!$Q$20=0,0,AJ316/Macro!$Q$20),MAX($Z318:AI318),IF(Macro!$Q$20=0,0,AJ316/Macro!$Q$20))))","v":2.5374999999999996E-4},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z316:AK316)=0,0,IF(MAX($Z318:AJ318)>IF(Macro!$Q$20=0,0,AK316/Macro!$Q$20),MAX($Z318:AJ318),IF(Macro!$Q$20=0,0,AK316/Macro!$Q$20))))","v":2.8875E-4},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z316:AL316)=0,0,IF(MAX($Z318:AK318)>IF(Macro!$Q$20=0,0,AL316/Macro!$Q$20),MAX($Z318:AK318),IF(Macro!$Q$20=0,0,AL316/Macro!$Q$20))))","v":3.255E-4},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z316:AM316)=0,0,IF(MAX($Z318:AL318)>IF(Macro!$Q$20=0,0,AM316/Macro!$Q$20),MAX($Z318:AL318),IF(Macro!$Q$20=0,0,AM316/Macro!$Q$20))))","v":3.6399999999999996E-4},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z316:AN316)=0,0,IF(MAX($Z318:AM318)>IF(Macro!$Q$20=0,0,AN316/Macro!$Q$20),MAX($Z318:AM318),IF(Macro!$Q$20=0,0,AN316/Macro!$Q$20))))","v":4.0424999999999999E-4},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z316:AO316)=0,0,IF(MAX($Z318:AN318)>IF(Macro!$Q$20=0,0,AO316/Macro!$Q$20),MAX($Z318:AN318),IF(Macro!$Q$20=0,0,AO316/Macro!$Q$20))))","v":4.4624999999999992E-4},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z316:AP316)=0,0,IF(MAX($Z318:AO318)>IF(Macro!$Q$20=0,0,AP316/Macro!$Q$20),MAX($Z318:AO318),IF(Macro!$Q$20=0,0,AP316/Macro!$Q$20))))","v":4.8999999999999998E-4},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z316:AQ316)=0,0,IF(MAX($Z318:AP318)>IF(Macro!$Q$20=0,0,AQ316/Macro!$Q$20),MAX($Z318:AP318),IF(Macro!$Q$20=0,0,AQ316/Macro!$Q$20))))","v":5.3549999999999995E-4},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z316:AR316)=0,0,IF(MAX($Z318:AQ318)>IF(Macro!$Q$20=0,0,AR316/Macro!$Q$20),MAX($Z318:AQ318),IF(Macro!$Q$20=0,0,AR316/Macro!$Q$20))))","v":5.8275000000000015E-4},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z316:AS316)=0,0,IF(MAX($Z318:AR318)>IF(Macro!$Q$20=0,0,AS316/Macro!$Q$20),MAX($Z318:AR318),IF(Macro!$Q$20=0,0,AS316/Macro!$Q$20))))","v":6.3175000000000004E-4},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z316:AT316)=0,0,IF(MAX($Z318:AS318)>IF(Macro!$Q$20=0,0,AT316/Macro!$Q$20),MAX($Z318:AS318),IF(Macro!$Q$20=0,0,AT316/Macro!$Q$20))))","v":6.8249999999999995E-4},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z316:AU316)=0,0,IF(MAX($Z318:AT318)>IF(Macro!$Q$20=0,0,AU316/Macro!$Q$20),MAX($Z318:AT318),IF(Macro!$Q$20=0,0,AU316/Macro!$Q$20))))","v":7.3499999999999998E-4},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z316:AV316)=0,0,IF(MAX($Z318:AU318)>IF(Macro!$Q$20=0,0,AV316/Macro!$Q$20),MAX($Z318:AU318),IF(Macro!$Q$20=0,0,AV316/Macro!$Q$20))))","v":7.8925000000000002E-4},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z316:AW316)=0,0,IF(MAX($Z318:AV318)>IF(Macro!$Q$20=0,0,AW316/Macro!$Q$20),MAX($Z318:AV318),IF(Macro!$Q$20=0,0,AW316/Macro!$Q$20))))","v":8.4524999999999997E-4},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z316:AX316)=0,0,IF(MAX($Z318:AW318)>IF(Macro!$Q$20=0,0,AX316/Macro!$Q$20),MAX($Z318:AW318),IF(Macro!$Q$20=0,0,AX316/Macro!$Q$20))))","v":9.0299999999999994E-4},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z316:AY316)=0,0,IF(MAX($Z318:AX318)>IF(Macro!$Q$20=0,0,AY316/Macro!$Q$20),MAX($Z318:AX318),IF(Macro!$Q$20=0,0,AY316/Macro!$Q$20))))","v":9.6250000000000003E-4},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z316:AZ316)=0,0,IF(MAX($Z318:AY318)>IF(Macro!$Q$20=0,0,AZ316/Macro!$Q$20),MAX($Z318:AY318),IF(Macro!$Q$20=0,0,AZ316/Macro!$Q$20))))","v":1.0237499999999999E-3},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z316:BA316)=0,0,IF(MAX($Z318:AZ318)>IF(Macro!$Q$20=0,0,BA316/Macro!$Q$20),MAX($Z318:AZ318),IF(Macro!$Q$20=0,0,BA316/Macro!$Q$20))))","v":1.08675E-3},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z316:BB316)=0,0,IF(MAX($Z318:BA318)>IF(Macro!$Q$20=0,0,BB316/Macro!$Q$20),MAX($Z318:BA318),IF(Macro!$Q$20=0,0,BB316/Macro!$Q$20))))","v":1.1515E-3},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z316:BC316)=0,0,IF(MAX($Z318:BB318)>IF(Macro!$Q$20=0,0,BC316/Macro!$Q$20),MAX($Z318:BB318),IF(Macro!$Q$20=0,0,BC316/Macro!$Q$20))))","v":1.2180000000000001E-3},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z316:BD316)=0,0,IF(MAX($Z318:BC318)>IF(Macro!$Q$20=0,0,BD316/Macro!$Q$20),MAX($Z318:BC318),IF(Macro!$Q$20=0,0,BD316/Macro!$Q$20))))","v":1.2862499999999999E-3},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z316:BE316)=0,0,IF(MAX($Z318:BD318)>IF(Macro!$Q$20=0,0,BE316/Macro!$Q$20),MAX($Z318:BD318),IF(Macro!$Q$20=0,0,BE316/Macro!$Q$20))))","v":1.35625E-3},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z316:BF316)=0,0,IF(MAX($Z318:BE318)>IF(Macro!$Q$20=0,0,BF316/Macro!$Q$20),MAX($Z318:BE318),IF(Macro!$Q$20=0,0,BF316/Macro!$Q$20))))","v":1.428E-3},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z316:BG316)=0,0,IF(MAX($Z318:BF318)>IF(Macro!$Q$20=0,0,BG316/Macro!$Q$20),MAX($Z318:BF318),IF(Macro!$Q$20=0,0,BG316/Macro!$Q$20))))","v":1.5015E-3},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z316:BH316)=0,0,IF(MAX($Z318:BG318)>IF(Macro!$Q$20=0,0,BH316/Macro!$Q$20),MAX($Z318:BG318),IF(Macro!$Q$20=0,0,BH316/Macro!$Q$20))))","v":1.57675E-3},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z316:BI316)=0,0,IF(MAX($Z318:BH318)>IF(Macro!$Q$20=0,0,BI316/Macro!$Q$20),MAX($Z318:BH318),IF(Macro!$Q$20=0,0,BI316/Macro!$Q$20))))","v":1.6537499999999996E-3},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z316:BJ316)=0,0,IF(MAX($Z318:BI318)>IF(Macro!$Q$20=0,0,BJ316/Macro!$Q$20),MAX($Z318:BI318),IF(Macro!$Q$20=0,0,BJ316/Macro!$Q$20))))","v":1.7325000000000001E-3},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z316:BK316)=0,0,IF(MAX($Z318:BJ318)>IF(Macro!$Q$20=0,0,BK316/Macro!$Q$20),MAX($Z318:BJ318),IF(Macro!$Q$20=0,0,BK316/Macro!$Q$20))))","v":1.8129999999999999E-3},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z316:BL316)=0,0,IF(MAX($Z318:BK318)>IF(Macro!$Q$20=0,0,BL316/Macro!$Q$20),MAX($Z318:BK318),IF(Macro!$Q$20=0,0,BL316/Macro!$Q$20))))","v":1.89525E-3},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z316:BM316)=0,0,IF(MAX($Z318:BL318)>IF(Macro!$Q$20=0,0,BM316/Macro!$Q$20),MAX($Z318:BL318),IF(Macro!$Q$20=0,0,BM316/Macro!$Q$20))))","v":1.9792500000000001E-3},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z316:BN316)=0,0,IF(MAX($Z318:BM318)>IF(Macro!$Q$20=0,0,BN316/Macro!$Q$20),MAX($Z318:BM318),IF(Macro!$Q$20=0,0,BN316/Macro!$Q$20))))","v":2.065E-3},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z316:BO316)=0,0,IF(MAX($Z318:BN318)>IF(Macro!$Q$20=0,0,BO316/Macro!$Q$20),MAX($Z318:BN318),IF(Macro!$Q$20=0,0,BO316/Macro!$Q$20))))","v":2.1524999999999999E-3},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z316:BP316)=0,0,IF(MAX($Z318:BO318)>IF(Macro!$Q$20=0,0,BP316/Macro!$Q$20),MAX($Z318:BO318),IF(Macro!$Q$20=0,0,BP316/Macro!$Q$20))))","v":2.2399999999999998E-3},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z316:BQ316)=0,0,IF(MAX($Z318:BP318)>IF(Macro!$Q$20=0,0,BQ316/Macro!$Q$20),MAX($Z318:BP318),IF(Macro!$Q$20=0,0,BQ316/Macro!$Q$20))))","v":2.3275000000000001E-3},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z316:BR316)=0,0,IF(MAX($Z318:BQ318)>IF(Macro!$Q$20=0,0,BR316/Macro!$Q$20),MAX($Z318:BQ318),IF(Macro!$Q$20=0,0,BR316/Macro!$Q$20))))","v":2.4149999999999996E-3},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z316:BS316)=0,0,IF(MAX($Z318:BR318)>IF(Macro!$Q$20=0,0,BS316/Macro!$Q$20),MAX($Z318:BR318),IF(Macro!$Q$20=0,0,BS316/Macro!$Q$20))))","v":2.5025E-3},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z316:BT316)=0,0,IF(MAX($Z318:BS318)>IF(Macro!$Q$20=0,0,BT316/Macro!$Q$20),MAX($Z318:BS318),IF(Macro!$Q$20=0,0,BT316/Macro!$Q$20))))","v":2.5899999999999999E-3},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z316:BU316)=0,0,IF(MAX($Z318:BT318)>IF(Macro!$Q$20=0,0,BU316/Macro!$Q$20),MAX($Z318:BT318),IF(Macro!$Q$20=0,0,BU316/Macro!$Q$20))))","v":2.6775000000000002E-3},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z316:BV316)=0,0,IF(MAX($Z318:BU318)>IF(Macro!$Q$20=0,0,BV316/Macro!$Q$20),MAX($Z318:BU318),IF(Macro!$Q$20=0,0,BV316/Macro!$Q$20))))","v":2.7649999999999997E-3},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z316:BW316)=0,0,IF(MAX($Z318:BV318)>IF(Macro!$Q$20=0,0,BW316/Macro!$Q$20),MAX($Z318:BV318),IF(Macro!$Q$20=0,0,BW316/Macro!$Q$20))))","v":2.8525E-3},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z316:BX316)=0,0,IF(MAX($Z318:BW318)>IF(Macro!$Q$20=0,0,BX316/Macro!$Q$20),MAX($Z318:BW318),IF(Macro!$Q$20=0,0,BX316/Macro!$Q$20))))","v":2.9399999999999999E-3},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z316:BY316)=0,0,IF(MAX($Z318:BX318)>IF(Macro!$Q$20=0,0,BY316/Macro!$Q$20),MAX($Z318:BX318),IF(Macro!$Q$20=0,0,BY316/Macro!$Q$20))))","v":3.0274999999999998E-3},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z316:BZ316)=0,0,IF(MAX($Z318:BY318)>IF(Macro!$Q$20=0,0,BZ316/Macro!$Q$20),MAX($Z318:BY318),IF(Macro!$Q$20=0,0,BZ316/Macro!$Q$20))))","v":3.1150000000000001E-3},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z316:CA316)=0,0,IF(MAX($Z318:BZ318)>IF(Macro!$Q$20=0,0,CA316/Macro!$Q$20),MAX($Z318:BZ318),IF(Macro!$Q$20=0,0,CA316/Macro!$Q$20))))","v":3.2024999999999996E-3},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z316:CB316)=0,0,IF(MAX($Z318:CA318)>IF(Macro!$Q$20=0,0,CB316/Macro!$Q$20),MAX($Z318:CA318),IF(Macro!$Q$20=0,0,CB316/Macro!$Q$20))))","v":3.29E-3},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z316:CC316)=0,0,IF(MAX($Z318:CB318)>IF(Macro!$Q$20=0,0,CC316/Macro!$Q$20),MAX($Z318:CB318),IF(Macro!$Q$20=0,0,CC316/Macro!$Q$20))))","v":3.3774999999999999E-3},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z316:CD316)=0,0,IF(MAX($Z318:CC318)>IF(Macro!$Q$20=0,0,CD316/Macro!$Q$20),MAX($Z318:CC318),IF(Macro!$Q$20=0,0,CD316/Macro!$Q$20))))","v":3.4650000000000002E-3},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z316:CE316)=0,0,IF(MAX($Z318:CD318)>IF(Macro!$Q$20=0,0,CE316/Macro!$Q$20),MAX($Z318:CD318),IF(Macro!$Q$20=0,0,CE316/Macro!$Q$20))))","v":3.5525000000000001E-3},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z316:CF316)=0,0,IF(MAX($Z318:CE318)>IF(Macro!$Q$20=0,0,CF316/Macro!$Q$20),MAX($Z318:CE318),IF(Macro!$Q$20=0,0,CF316/Macro!$Q$20))))","v":3.64E-3},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z316:CG316)=0,0,IF(MAX($Z318:CF318)>IF(Macro!$Q$20=0,0,CG316/Macro!$Q$20),MAX($Z318:CF318),IF(Macro!$Q$20=0,0,CG316/Macro!$Q$20))))","v":3.7275000000000003E-3},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z316:CH316)=0,0,IF(MAX($Z318:CG318)>IF(Macro!$Q$20=0,0,CH316/Macro!$Q$20),MAX($Z318:CG318),IF(Macro!$Q$20=0,0,CH316/Macro!$Q$20))))","v":3.8149999999999998E-3},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z316:CI316)=0,0,IF(MAX($Z318:CH318)>IF(Macro!$Q$20=0,0,CI316/Macro!$Q$20),MAX($Z318:CH318),IF(Macro!$Q$20=0,0,CI316/Macro!$Q$20))))","v":3.9024999999999997E-3},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z316:CJ316)=0,0,IF(MAX($Z318:CI318)>IF(Macro!$Q$20=0,0,CJ316/Macro!$Q$20),MAX($Z318:CI318),IF(Macro!$Q$20=0,0,CJ316/Macro!$Q$20))))","v":3.9899999999999996E-3},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z316:CK316)=0,0,IF(MAX($Z318:CJ318)>IF(Macro!$Q$20=0,0,CK316/Macro!$Q$20),MAX($Z318:CJ318),IF(Macro!$Q$20=0,0,CK316/Macro!$Q$20))))","v":4.0774999999999995E-3},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z316:CL316)=0,0,IF(MAX($Z318:CK318)>IF(Macro!$Q$20=0,0,CL316/Macro!$Q$20),MAX($Z318:CK318),IF(Macro!$Q$20=0,0,CL316/Macro!$Q$20))))","v":4.1650000000000003E-3},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z316:CM316)=0,0,IF(MAX($Z318:CL318)>IF(Macro!$Q$20=0,0,CM316/Macro!$Q$20),MAX($Z318:CL318),IF(Macro!$Q$20=0,0,CM316/Macro!$Q$20))))","v":4.2525000000000002E-3},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z316:CN316)=0,0,IF(MAX($Z318:CM318)>IF(Macro!$Q$20=0,0,CN316/Macro!$Q$20),MAX($Z318:CM318),IF(Macro!$Q$20=0,0,CN316/Macro!$Q$20))))","v":4.3400000000000001E-3},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z316:CO316)=0,0,IF(MAX($Z318:CN318)>IF(Macro!$Q$20=0,0,CO316/Macro!$Q$20),MAX($Z318:CN318),IF(Macro!$Q$20=0,0,CO316/Macro!$Q$20))))","v":4.4275E-3},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z316:CP316)=0,0,IF(MAX($Z318:CO318)>IF(Macro!$Q$20=0,0,CP316/Macro!$Q$20),MAX($Z318:CO318),IF(Macro!$Q$20=0,0,CP316/Macro!$Q$20))))","v":4.5149999999999999E-3},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z316:CQ316)=0,0,IF(MAX($Z318:CP318)>IF(Macro!$Q$20=0,0,CQ316/Macro!$Q$20),MAX($Z318:CP318),IF(Macro!$Q$20=0,0,CQ316/Macro!$Q$20))))","v":4.6024999999999998E-3},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z316:CR316)=0,0,IF(MAX($Z318:CQ318)>IF(Macro!$Q$20=0,0,CR316/Macro!$Q$20),MAX($Z318:CQ318),IF(Macro!$Q$20=0,0,CR316/Macro!$Q$20))))","v":4.6899999999999997E-3},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z316:CS316)=0,0,IF(MAX($Z318:CR318)>IF(Macro!$Q$20=0,0,CS316/Macro!$Q$20),MAX($Z318:CR318),IF(Macro!$Q$20=0,0,CS316/Macro!$Q$20))))","v":4.7774999999999996E-3},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z316:CT316)=0,0,IF(MAX($Z318:CS318)>IF(Macro!$Q$20=0,0,CT316/Macro!$Q$20),MAX($Z318:CS318),IF(Macro!$Q$20=0,0,CT316/Macro!$Q$20))))","v":4.8649999999999995E-3},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z316:CU316)=0,0,IF(MAX($Z318:CT318)>IF(Macro!$Q$20=0,0,CU316/Macro!$Q$20),MAX($Z318:CT318),IF(Macro!$Q$20=0,0,CU316/Macro!$Q$20))))","v":4.9525000000000003E-3},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z316:CV316)=0,0,IF(MAX($Z318:CU318)>IF(Macro!$Q$20=0,0,CV316/Macro!$Q$20),MAX($Z318:CU318),IF(Macro!$Q$20=0,0,CV316/Macro!$Q$20))))","v":5.0400000000000002E-3},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z316:CW316)=0,0,IF(MAX($Z318:CV318)>IF(Macro!$Q$20=0,0,CW316/Macro!$Q$20),MAX($Z318:CV318),IF(Macro!$Q$20=0,0,CW316/Macro!$Q$20))))","v":5.1275000000000001E-3},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z316:CX316)=0,0,IF(MAX($Z318:CW318)>IF(Macro!$Q$20=0,0,CX316/Macro!$Q$20),MAX($Z318:CW318),IF(Macro!$Q$20=0,0,CX316/Macro!$Q$20))))","v":5.215E-3},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z316:CY316)=0,0,IF(MAX($Z318:CX318)>IF(Macro!$Q$20=0,0,CY316/Macro!$Q$20),MAX($Z318:CX318),IF(Macro!$Q$20=0,0,CY316/Macro!$Q$20))))","v":5.3024999999999999E-3},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z316:CZ316)=0,0,IF(MAX($Z318:CY318)>IF(Macro!$Q$20=0,0,CZ316/Macro!$Q$20),MAX($Z318:CY318),IF(Macro!$Q$20=0,0,CZ316/Macro!$Q$20))))","v":5.3899999999999998E-3},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z316:DA316)=0,0,IF(MAX($Z318:CZ318)>IF(Macro!$Q$20=0,0,DA316/Macro!$Q$20),MAX($Z318:CZ318),IF(Macro!$Q$20=0,0,DA316/Macro!$Q$20))))","v":5.4774999999999997E-3},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z316:DB316)=0,0,IF(MAX($Z318:DA318)>IF(Macro!$Q$20=0,0,DB316/Macro!$Q$20),MAX($Z318:DA318),IF(Macro!$Q$20=0,0,DB316/Macro!$Q$20))))","v":5.5649999999999996E-3},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z316:DC316)=0,0,IF(MAX($Z318:DB318)>IF(Macro!$Q$20=0,0,DC316/Macro!$Q$20),MAX($Z318:DB318),IF(Macro!$Q$20=0,0,DC316/Macro!$Q$20))))","v":5.6524999999999995E-3},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z316:DD316)=0,0,IF(MAX($Z318:DC318)>IF(Macro!$Q$20=0,0,DD316/Macro!$Q$20),MAX($Z318:DC318),IF(Macro!$Q$20=0,0,DD316/Macro!$Q$20))))","v":5.7400000000000003E-3},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z316:DE316)=0,0,IF(MAX($Z318:DD318)>IF(Macro!$Q$20=0,0,DE316/Macro!$Q$20),MAX($Z318:DD318),IF(Macro!$Q$20=0,0,DE316/Macro!$Q$20))))","v":5.8275000000000002E-3},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z316:DF316)=0,0,IF(MAX($Z318:DE318)>IF(Macro!$Q$20=0,0,DF316/Macro!$Q$20),MAX($Z318:DE318),IF(Macro!$Q$20=0,0,DF316/Macro!$Q$20))))","v":5.9150000000000001E-3},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z316:DG316)=0,0,IF(MAX($Z318:DF318)>IF(Macro!$Q$20=0,0,DG316/Macro!$Q$20),MAX($Z318:DF318),IF(Macro!$Q$20=0,0,DG316/Macro!$Q$20))))","v":6.0025E-3},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z316:DH316)=0,0,IF(MAX($Z318:DG318)>IF(Macro!$Q$20=0,0,DH316/Macro!$Q$20),MAX($Z318:DG318),IF(Macro!$Q$20=0,0,DH316/Macro!$Q$20))))","v":6.0899999999999999E-3},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z316:DI316)=0,0,IF(MAX($Z318:DH318)>IF(Macro!$Q$20=0,0,DI316/Macro!$Q$20),MAX($Z318:DH318),IF(Macro!$Q$20=0,0,DI316/Macro!$Q$20))))","v":6.1774999999999998E-3},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z316:DJ316)=0,0,IF(MAX($Z318:DI318)>IF(Macro!$Q$20=0,0,DJ316/Macro!$Q$20),MAX($Z318:DI318),IF(Macro!$Q$20=0,0,DJ316/Macro!$Q$20))))","v":6.2649999999999997E-3},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z316:DK316)=0,0,IF(MAX($Z318:DJ318)>IF(Macro!$Q$20=0,0,DK316/Macro!$Q$20),MAX($Z318:DJ318),IF(Macro!$Q$20=0,0,DK316/Macro!$Q$20))))","v":6.3524999999999996E-3},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z316:DL316)=0,0,IF(MAX($Z318:DK318)>IF(Macro!$Q$20=0,0,DL316/Macro!$Q$20),MAX($Z318:DK318),IF(Macro!$Q$20=0,0,DL316/Macro!$Q$20))))","v":6.4399999999999995E-3},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z316:DM316)=0,0,IF(MAX($Z318:DL318)>IF(Macro!$Q$20=0,0,DM316/Macro!$Q$20),MAX($Z318:DL318),IF(Macro!$Q$20=0,0,DM316/Macro!$Q$20))))","v":6.5275000000000003E-3},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z316:DN316)=0,0,IF(MAX($Z318:DM318)>IF(Macro!$Q$20=0,0,DN316/Macro!$Q$20),MAX($Z318:DM318),IF(Macro!$Q$20=0,0,DN316/Macro!$Q$20))))","v":6.6149999999999985E-3},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z316:DO316)=0,0,IF(MAX($Z318:DN318)>IF(Macro!$Q$20=0,0,DO316/Macro!$Q$20),MAX($Z318:DN318),IF(Macro!$Q$20=0,0,DO316/Macro!$Q$20))))","v":6.7024999999999984E-3},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z316:DP316)=0,0,IF(MAX($Z318:DO318)>IF(Macro!$Q$20=0,0,DP316/Macro!$Q$20),MAX($Z318:DO318),IF(Macro!$Q$20=0,0,DP316/Macro!$Q$20))))","v":6.7899999999999992E-3},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z316:DQ316)=0,0,IF(MAX($Z318:DP318)>IF(Macro!$Q$20=0,0,DQ316/Macro!$Q$20),MAX($Z318:DP318),IF(Macro!$Q$20=0,0,DQ316/Macro!$Q$20))))","v":6.8774999999999991E-3},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z316:DR316)=0,0,IF(MAX($Z318:DQ318)>IF(Macro!$Q$20=0,0,DR316/Macro!$Q$20),MAX($Z318:DQ318),IF(Macro!$Q$20=0,0,DR316/Macro!$Q$20))))","v":6.964999999999999E-3},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z316:DS316)=0,0,IF(MAX($Z318:DR318)>IF(Macro!$Q$20=0,0,DS316/Macro!$Q$20),MAX($Z318:DR318),IF(Macro!$Q$20=0,0,DS316/Macro!$Q$20))))","v":7.0524999999999989E-3},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z316:DT316)=0,0,IF(MAX($Z318:DS318)>IF(Macro!$Q$20=0,0,DT316/Macro!$Q$20),MAX($Z318:DS318),IF(Macro!$Q$20=0,0,DT316/Macro!$Q$20))))","v":7.1399999999999988E-3},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z316:DU316)=0,0,IF(MAX($Z318:DT318)>IF(Macro!$Q$20=0,0,DU316/Macro!$Q$20),MAX($Z318:DT318),IF(Macro!$Q$20=0,0,DU316/Macro!$Q$20))))","v":7.2274999999999995E-3},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z316:DV316)=0,0,IF(MAX($Z318:DU318)>IF(Macro!$Q$20=0,0,DV316/Macro!$Q$20),MAX($Z318:DU318),IF(Macro!$Q$20=0,0,DV316/Macro!$Q$20))))","v":7.3149999999999995E-3},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z316:DW316)=0,0,IF(MAX($Z318:DV318)>IF(Macro!$Q$20=0,0,DW316/Macro!$Q$20),MAX($Z318:DV318),IF(Macro!$Q$20=0,0,DW316/Macro!$Q$20))))","v":7.4024999999999994E-3},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z316:DX316)=0,0,IF(MAX($Z318:DW318)>IF(Macro!$Q$20=0,0,DX316/Macro!$Q$20),MAX($Z318:DW318),IF(Macro!$Q$20=0,0,DX316/Macro!$Q$20))))","v":7.4899999999999993E-3},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z316:DY316)=0,0,IF(MAX($Z318:DX318)>IF(Macro!$Q$20=0,0,DY316/Macro!$Q$20),MAX($Z318:DX318),IF(Macro!$Q$20=0,0,DY316/Macro!$Q$20))))","v":7.5774999999999992E-3},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z316:DZ316)=0,0,IF(MAX($Z318:DY318)>IF(Macro!$Q$20=0,0,DZ316/Macro!$Q$20),MAX($Z318:DY318),IF(Macro!$Q$20=0,0,DZ316/Macro!$Q$20))))","v":7.6649999999999999E-3},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z316:EA316)=0,0,IF(MAX($Z318:DZ318)>IF(Macro!$Q$20=0,0,EA316/Macro!$Q$20),MAX($Z318:DZ318),IF(Macro!$Q$20=0,0,EA316/Macro!$Q$20))))","v":7.7524999999999998E-3},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z316:EB316)=0,0,IF(MAX($Z318:EA318)>IF(Macro!$Q$20=0,0,EB316/Macro!$Q$20),MAX($Z318:EA318),IF(Macro!$Q$20=0,0,EB316/Macro!$Q$20))))","v":7.8399999999999997E-3},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z316:EC316)=0,0,IF(MAX($Z318:EB318)>IF(Macro!$Q$20=0,0,EC316/Macro!$Q$20),MAX($Z318:EB318),IF(Macro!$Q$20=0,0,EC316/Macro!$Q$20))))","v":7.9275000000000005E-3},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z316:ED316)=0,0,IF(MAX($Z318:EC318)>IF(Macro!$Q$20=0,0,ED316/Macro!$Q$20),MAX($Z318:EC318),IF(Macro!$Q$20=0,0,ED316/Macro!$Q$20))))","v":8.0149999999999996E-3},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z316:EE316)=0,0,IF(MAX($Z318:ED318)>IF(Macro!$Q$20=0,0,EE316/Macro!$Q$20),MAX($Z318:ED318),IF(Macro!$Q$20=0,0,EE316/Macro!$Q$20))))","v":8.1025000000000003E-3},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z316:EF316)=0,0,IF(MAX($Z318:EE318)>IF(Macro!$Q$20=0,0,EF316/Macro!$Q$20),MAX($Z318:EE318),IF(Macro!$Q$20=0,0,EF316/Macro!$Q$20))))","v":8.1899999999999994E-3},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z316:EG316)=0,0,IF(MAX($Z318:EF318)>IF(Macro!$Q$20=0,0,EG316/Macro!$Q$20),MAX($Z318:EF318),IF(Macro!$Q$20=0,0,EG316/Macro!$Q$20))))","v":8.2774999999999984E-3},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z316:EH316)=0,0,IF(MAX($Z318:EG318)>IF(Macro!$Q$20=0,0,EH316/Macro!$Q$20),MAX($Z318:EG318),IF(Macro!$Q$20=0,0,EH316/Macro!$Q$20))))","v":8.3649999999999992E-3},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z316:EI316)=0,0,IF(MAX($Z318:EH318)>IF(Macro!$Q$20=0,0,EI316/Macro!$Q$20),MAX($Z318:EH318),IF(Macro!$Q$20=0,0,EI316/Macro!$Q$20))))","v":8.4524999999999982E-3},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z316:EJ316)=0,0,IF(MAX($Z318:EI318)>IF(Macro!$Q$20=0,0,EJ316/Macro!$Q$20),MAX($Z318:EI318),IF(Macro!$Q$20=0,0,EJ316/Macro!$Q$20))))","v":8.539999999999999E-3},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z316:EK316)=0,0,IF(MAX($Z318:EJ318)>IF(Macro!$Q$20=0,0,EK316/Macro!$Q$20),MAX($Z318:EJ318),IF(Macro!$Q$20=0,0,EK316/Macro!$Q$20))))","v":8.6274999999999998E-3},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z316:EL316)=0,0,IF(MAX($Z318:EK318)>IF(Macro!$Q$20=0,0,EL316/Macro!$Q$20),MAX($Z318:EK318),IF(Macro!$Q$20=0,0,EL316/Macro!$Q$20))))","v":8.7149999999999988E-3},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z316:EM316)=0,0,IF(MAX($Z318:EL318)>IF(Macro!$Q$20=0,0,EM316/Macro!$Q$20),MAX($Z318:EL318),IF(Macro!$Q$20=0,0,EM316/Macro!$Q$20))))","v":8.8024999999999996E-3},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z316:EN316)=0,0,IF(MAX($Z318:EM318)>IF(Macro!$Q$20=0,0,EN316/Macro!$Q$20),MAX($Z318:EM318),IF(Macro!$Q$20=0,0,EN316/Macro!$Q$20))))","v":8.8899999999999986E-3},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z316:EO316)=0,0,IF(MAX($Z318:EN318)>IF(Macro!$Q$20=0,0,EO316/Macro!$Q$20),MAX($Z318:EN318),IF(Macro!$Q$20=0,0,EO316/Macro!$Q$20))))","v":8.9774999999999994E-3},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z316:EP316)=0,0,IF(MAX($Z318:EO318)>IF(Macro!$Q$20=0,0,EP316/Macro!$Q$20),MAX($Z318:EO318),IF(Macro!$Q$20=0,0,EP316/Macro!$Q$20))))","v":9.0650000000000001E-3},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z316:EQ316)=0,0,IF(MAX($Z318:EP318)>IF(Macro!$Q$20=0,0,EQ316/Macro!$Q$20),MAX($Z318:EP318),IF(Macro!$Q$20=0,0,EQ316/Macro!$Q$20))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z316:ER316)=0,0,IF(MAX($Z318:EQ318)>IF(Macro!$Q$20=0,0,ER316/Macro!$Q$20),MAX($Z318:EQ318),IF(Macro!$Q$20=0,0,ER316/Macro!$Q$20))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z316:ES316)=0,0,IF(MAX($Z318:ER318)>IF(Macro!$Q$20=0,0,ES316/Macro!$Q$20),MAX($Z318:ER318),IF(Macro!$Q$20=0,0,ES316/Macro!$Q$20))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z316:ET316)=0,0,IF(MAX($Z318:ES318)>IF(Macro!$Q$20=0,0,ET316/Macro!$Q$20),MAX($Z318:ES318),IF(Macro!$Q$20=0,0,ET316/Macro!$Q$20))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z316:EU316)=0,0,IF(MAX($Z318:ET318)>IF(Macro!$Q$20=0,0,EU316/Macro!$Q$20),MAX($Z318:ET318),IF(Macro!$Q$20=0,0,EU316/Macro!$Q$20))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z316:EV316)=0,0,IF(MAX($Z318:EU318)>IF(Macro!$Q$20=0,0,EV316/Macro!$Q$20),MAX($Z318:EU318),IF(Macro!$Q$20=0,0,EV316/Macro!$Q$20))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z316:EW316)=0,0,IF(MAX($Z318:EV318)>IF(Macro!$Q$20=0,0,EW316/Macro!$Q$20),MAX($Z318:EV318),IF(Macro!$Q$20=0,0,EW316/Macro!$Q$20))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z316:EX316)=0,0,IF(MAX($Z318:EW318)>IF(Macro!$Q$20=0,0,EX316/Macro!$Q$20),MAX($Z318:EW318),IF(Macro!$Q$20=0,0,EX316/Macro!$Q$20))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z316:EY316)=0,0,IF(MAX($Z318:EX318)>IF(Macro!$Q$20=0,0,EY316/Macro!$Q$20),MAX($Z318:EX318),IF(Macro!$Q$20=0,0,EY316/Macro!$Q$20))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z316:EZ316)=0,0,IF(MAX($Z318:EY318)>IF(Macro!$Q$20=0,0,EZ316/Macro!$Q$20),MAX($Z318:EY318),IF(Macro!$Q$20=0,0,EZ316/Macro!$Q$20))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z316:FA316)=0,0,IF(MAX($Z318:EZ318)>IF(Macro!$Q$20=0,0,FA316/Macro!$Q$20),MAX($Z318:EZ318),IF(Macro!$Q$20=0,0,FA316/Macro!$Q$20))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z316:FB316)=0,0,IF(MAX($Z318:FA318)>IF(Macro!$Q$20=0,0,FB316/Macro!$Q$20),MAX($Z318:FA318),IF(Macro!$Q$20=0,0,FB316/Macro!$Q$20))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z316:FC316)=0,0,IF(MAX($Z318:FB318)>IF(Macro!$Q$20=0,0,FC316/Macro!$Q$20),MAX($Z318:FB318),IF(Macro!$Q$20=0,0,FC316/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":352},null,null,null,null,null,{"$f":"IF($R352=\"^\",IF(COUNTIF(Lists!$13:$13,H352)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G352<>0,1,IF(OR($Q352=\"\",$Q352=0),0,IF($R352=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H352))),$Q352)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":364},null,null,null,null,null,{"$f":"IF($R364=\"^\",IF(COUNTIF(Lists!$13:$13,H364)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G364<>0,1,IF(OR($Q364=\"\",$Q364=0),0,IF($R364=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H364))),$Q364)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":369},null,null,null,null,null,{"$f":"IF($R369=\"^\",IF(COUNTIF(Lists!$13:$13,H369)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"I368","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$268","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X369=100%,AA369>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z369:$FD369)","v":1},"*",null,{"$f":"100%-SUM($AB369:$FD369)","v":1}]
[{"$f":"ROW()","v":386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X382-SUM($Z386:$FD386))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z382:$FD382,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z382:$FD382,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z382:$FD382,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z382:$FD382,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":397},null,null,null,null,null,{"$f":"IF($R397=\"^\",IF(COUNTIF(Lists!$13:$13,H397)=1,0,1),0)","v":0},{"$f":"H396","v":"Период оборач-ти произв.затрат. в сервисе"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G397<>0,1,IF(OR($Q397=\"\",$Q397=0),0,IF($R397=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H397))),$Q397)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":403},null,null,null,null,null,{"$f":"IF($R403=\"^\",IF(COUNTIF(Lists!$13:$13,H403)=1,0,1),0)","v":0},{"$f":"H402","v":"Стоимостной поток оказания сервиса"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z403:$FD403)","v":758302.57006910385},null,null,{"$f":"IF(AA$11=\"\",0,AA391*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AA$2-INT($Q397)<1,1,AA$2-INT($Q397))))","v":20.999999999999996},44.1,69.3,96.6,125.99999999999997,157.5,194.92199999999997,231.33599999999998,269.892,310.58999999999992,353.42999999999995,398.41199999999998,{"$f":"IF(AM$11=\"\",0,AM391*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AM$2-INT($Q397)<1,1,AM$2-INT($Q397))))","v":454.44671999999991},{"$f":"IF(AN$11=\"\",0,AN391*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(AN$2-INT($Q397)<1,1,AN$2-INT($Q397))))","v":504.69804000000005},557.13419999999996,611.75519999999995,668.56103999999993,727.55172000000005,804.50178479999988,869.12935199999981,935.98545599999977,1005.0700968,1076.3832743999999,1149.9249887999997,1250.2091447999999,1329.7679085599998,1411.5997798559999,1495.7047586879996,1582.0828450560002,1670.7340389599999,1796.8915072080001,1891.9528643635203,1989.3327912057603,2089.0312877347201,2191.0483539504003,2295.3839898527999,2450.0789593507589,2561.2311901321154,2674.7483619939267,2790.6304749361921,2908.8775289589116,3027.1245829816316,3208.2790697444384,3328.8910648476126,3449.5030599507872,3570.1150550539614,3690.7270501571356,3811.3390452603103,4010.5900611707543,4133.6142961759924,4256.6385311812301,4379.6627661864677,4502.6870011917053,4625.7112361969439,4843.7101806262253,4969.1949003315676,5094.6796200369108,5220.1643397422531,5345.6490594475954,5471.1337791529386,5708.5508688354475,5836.5452829348969,5964.5396970343463,6092.5341111337957,6220.5285252332451,6348.5229393326945,6606.047700500786,6736.602002882224,6867.1563052636629,6997.7106076451009,7128.2649100265398,7258.8192124079778,7537.1609850852055,7670.3263735142727,7803.4917619433409,7936.6571503724081,8069.8225388014753,{"$f":"IF(CZ$11=\"\",0,CZ391*SUMIFS($Z$739:$FD$739,$Z$2:$FD$2,IF(CZ$2-INT($Q397)<1,1,CZ$2-INT($Q397))))","v":8202.9879272305425},8502.876381972801,8638.7050781704493,8774.5337743680993,8910.3624705657476,9046.1911667633958,9182.0198629610441,9504.2055303418674,9642.7508004634692,9781.2960705850692,9919.841340706671,10058.386610828273,10196.931880949875,10542.186694092903,10683.502869616937,10824.81904514097,10966.135220665004,11107.451396189037,11248.767571713071,11617.885422181849,11762.027921216364,11906.170420250877,12050.312919285392,12194.455418319907,12338.59791735442,12732.395224716714,12879.420573731919,13026.445922747123,13173.471271762328,13320.496620777532,13467.521969792737,13886.8382651841,14036.804121179608,14186.769977175116,14336.735833170625,14486.701689166133,14636.667545161643,15082.366069180294,15235.331242295713,15388.296415411131,15541.26158852655,15694.226761641969,15847.191934757388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,null,null,null,{"$f":"IF($R420=\"^\",IF(COUNTIF(Lists!$13:$13,H420)=1,0,1),0)","v":0},{"$f":"H419","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z420:$FD420)","v":7431365.1866772128},null,null,{"$f":"IF(AA$11=\"\",0,$Q407*SUMPRODUCT($AA402:AA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":205.79999999999995},{"$f":"IF(AB$11=\"\",0,$Q407*SUMPRODUCT($AA402:AB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":432.18},{"$f":"IF(AC$11=\"\",0,$Q407*SUMPRODUCT($AA402:AC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":679.14},{"$f":"IF(AD$11=\"\",0,$Q407*SUMPRODUCT($AA402:AD402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":946.68},{"$f":"IF(AE$11=\"\",0,$Q407*SUMPRODUCT($AA402:AE402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1234.7999999999997},{"$f":"IF(AF$11=\"\",0,$Q407*SUMPRODUCT($AA402:AF402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1543.5},{"$f":"IF(AG$11=\"\",0,$Q407*SUMPRODUCT($AA402:AG402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1910.2356},{"$f":"IF(AH$11=\"\",0,$Q407*SUMPRODUCT($AA402:AH402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2267.0927999999999},{"$f":"IF(AI$11=\"\",0,$Q407*SUMPRODUCT($AA402:AI402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2644.9416000000001},{"$f":"IF(AJ$11=\"\",0,$Q407*SUMPRODUCT($AA402:AJ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3043.7819999999997},{"$f":"IF(AK$11=\"\",0,$Q407*SUMPRODUCT($AA402:AK402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3463.6139999999996},{"$f":"IF(AL$11=\"\",0,$Q407*SUMPRODUCT($AA402:AL402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3904.4376000000002},{"$f":"IF(AM$11=\"\",0,$Q407*SUMPRODUCT($AA402:AM402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4453.577855999999},{"$f":"IF(AN$11=\"\",0,$Q407*SUMPRODUCT($AA402:AN402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4946.0407920000007},{"$f":"IF(AO$11=\"\",0,$Q407*SUMPRODUCT($AA402:AO402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5459.9151599999996},{"$f":"IF(AP$11=\"\",0,$Q407*SUMPRODUCT($AA402:AP402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5995.2009599999992},{"$f":"IF(AQ$11=\"\",0,$Q407*SUMPRODUCT($AA402:AQ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6551.8981919999987},{"$f":"IF(AR$11=\"\",0,$Q407*SUMPRODUCT($AA402:AR402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7130.006856},{"$f":"IF(AS$11=\"\",0,$Q407*SUMPRODUCT($AA402:AS402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7884.1174910399995},{"$f":"IF(AT$11=\"\",0,$Q407*SUMPRODUCT($AA402:AT402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8517.4676495999975},{"$f":"IF(AU$11=\"\",0,$Q407*SUMPRODUCT($AA402:AU402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9172.6574687999982},{"$f":"IF(AV$11=\"\",0,$Q407*SUMPRODUCT($AA402:AV402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9849.6869486399992},{"$f":"IF(AW$11=\"\",0,$Q407*SUMPRODUCT($AA402:AW402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10548.556089119998},{"$f":"IF(AX$11=\"\",0,$Q407*SUMPRODUCT($AA402:AX402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11269.264890239996},{"$f":"IF(AY$11=\"\",0,$Q407*SUMPRODUCT($AA402:AY402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":12252.049619040001},{"$f":"IF(AZ$11=\"\",0,$Q407*SUMPRODUCT($AA402:AZ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13031.725503888001},{"$f":"IF(BA$11=\"\",0,$Q407*SUMPRODUCT($AA402:BA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13833.677842588799},{"$f":"IF(BB$11=\"\",0,$Q407*SUMPRODUCT($AA402:BB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14657.906635142399},{"$f":"IF(BC$11=\"\",0,$Q407*SUMPRODUCT($AA402:BC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15504.411881548804},{"$f":"IF(BD$11=\"\",0,$Q407*SUMPRODUCT($AA402:BD402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16373.193581808002},{"$f":"IF(BE$11=\"\",0,$Q407*SUMPRODUCT($AA402:BE402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":17609.536770638399},{"$f":"IF(BF$11=\"\",0,$Q407*SUMPRODUCT($AA402:BF402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18541.138070762496},{"$f":"IF(BG$11=\"\",0,$Q407*SUMPRODUCT($AA402:BG402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19495.461353816449},{"$f":"IF(BH$11=\"\",0,$Q407*SUMPRODUCT($AA402:BH402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20472.506619800257},{"$f":"IF(BI$11=\"\",0,$Q407*SUMPRODUCT($AA402:BI402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21472.273868713917},{"$f":"IF(BJ$11=\"\",0,$Q407*SUMPRODUCT($AA402:BJ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":22494.763100557437},{"$f":"IF(BK$11=\"\",0,$Q407*SUMPRODUCT($AA402:BK402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":24010.773801637435},{"$f":"IF(BL$11=\"\",0,$Q407*SUMPRODUCT($AA402:BL402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25100.065663294732},{"$f":"IF(BM$11=\"\",0,$Q407*SUMPRODUCT($AA402:BM402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":26212.53394754048},{"$f":"IF(BN$11=\"\",0,$Q407*SUMPRODUCT($AA402:BN402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27348.178654374682},{"$f":"IF(BO$11=\"\",0,$Q407*SUMPRODUCT($AA402:BO402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":28506.999783797335},{"$f":"IF(BP$11=\"\",0,$Q407*SUMPRODUCT($AA402:BP402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29665.820913219992},{"$f":"IF(BQ$11=\"\",0,$Q407*SUMPRODUCT($AA402:BQ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31441.134883495492},{"$f":"IF(BR$11=\"\",0,$Q407*SUMPRODUCT($AA402:BR402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":32623.132435506599},{"$f":"IF(BS$11=\"\",0,$Q407*SUMPRODUCT($AA402:BS402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33805.129987517706},{"$f":"IF(BT$11=\"\",0,$Q407*SUMPRODUCT($AA402:BT402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":34987.127539528818},{"$f":"IF(BU$11=\"\",0,$Q407*SUMPRODUCT($AA402:BU402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":36169.125091539921},{"$f":"IF(BV$11=\"\",0,$Q407*SUMPRODUCT($AA402:BV402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37351.122643551033},{"$f":"IF(BW$11=\"\",0,$Q407*SUMPRODUCT($AA402:BW402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39303.782599473394},{"$f":"IF(BX$11=\"\",0,$Q407*SUMPRODUCT($AA402:BX402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40509.420102524724},{"$f":"IF(BY$11=\"\",0,$Q407*SUMPRODUCT($AA402:BY402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":41715.057605576054},{"$f":"IF(BZ$11=\"\",0,$Q407*SUMPRODUCT($AA402:BZ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42920.695108627384},{"$f":"IF(CA$11=\"\",0,$Q407*SUMPRODUCT($AA402:CA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44126.332611678721},{"$f":"IF(CB$11=\"\",0,$Q407*SUMPRODUCT($AA402:CB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45331.970114730051},{"$f":"IF(CC$11=\"\",0,$Q407*SUMPRODUCT($AA402:CC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47468.359770137009},{"$f":"IF(CD$11=\"\",0,$Q407*SUMPRODUCT($AA402:CD402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":48698.110023249363},{"$f":"IF(CE$11=\"\",0,$Q407*SUMPRODUCT($AA402:CE402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49927.860276361724},{"$f":"IF(CF$11=\"\",0,$Q407*SUMPRODUCT($AA402:CF402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":51157.610529474077},{"$f":"IF(CG$11=\"\",0,$Q407*SUMPRODUCT($AA402:CG402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52387.360782586438},{"$f":"IF(CH$11=\"\",0,$Q407*SUMPRODUCT($AA402:CH402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":53617.111035698792},{"$f":"IF(CI$11=\"\",0,$Q407*SUMPRODUCT($AA402:CI402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55943.798514587383},{"$f":"IF(CJ$11=\"\",0,$Q407*SUMPRODUCT($AA402:CJ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":57198.143772761985},{"$f":"IF(CK$11=\"\",0,$Q407*SUMPRODUCT($AA402:CK402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":58452.489030936595},{"$f":"IF(CL$11=\"\",0,$Q407*SUMPRODUCT($AA402:CL402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":59706.834289111197},{"$f":"IF(CM$11=\"\",0,$Q407*SUMPRODUCT($AA402:CM402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":60961.179547285799},{"$f":"IF(CN$11=\"\",0,$Q407*SUMPRODUCT($AA402:CN402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":62215.524805460409},{"$f":"IF(CO$11=\"\",0,$Q407*SUMPRODUCT($AA402:CO402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":64739.267464907694},{"$f":"IF(CP$11=\"\",0,$Q407*SUMPRODUCT($AA402:CP402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":66018.699628245799},{"$f":"IF(CQ$11=\"\",0,$Q407*SUMPRODUCT($AA402:CQ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67298.131791583903},{"$f":"IF(CR$11=\"\",0,$Q407*SUMPRODUCT($AA402:CR402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":68577.563954921978},{"$f":"IF(CS$11=\"\",0,$Q407*SUMPRODUCT($AA402:CS402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":69856.996118260082},{"$f":"IF(CT$11=\"\",0,$Q407*SUMPRODUCT($AA402:CT402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":71136.428281598186},{"$f":"IF(CU$11=\"\",0,$Q407*SUMPRODUCT($AA402:CU402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":73864.177653835024},{"$f":"IF(CV$11=\"\",0,$Q407*SUMPRODUCT($AA402:CV402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":75169.198460439875},{"$f":"IF(CW$11=\"\",0,$Q407*SUMPRODUCT($AA402:CW402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":76474.219267044726},{"$f":"IF(CX$11=\"\",0,$Q407*SUMPRODUCT($AA402:CX402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":77779.240073649591},{"$f":"IF(CY$11=\"\",0,$Q407*SUMPRODUCT($AA402:CY402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":79084.260880254456},{"$f":"IF(CZ$11=\"\",0,$Q407*SUMPRODUCT($AA402:CZ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":80389.281686859307},{"$f":"IF(DA$11=\"\",0,$Q407*SUMPRODUCT($AA402:DA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":83328.188543333439},{"$f":"IF(DB$11=\"\",0,$Q407*SUMPRODUCT($AA402:DB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":84659.309766070393},{"$f":"IF(DC$11=\"\",0,$Q407*SUMPRODUCT($AA402:DC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":85990.430988807348},{"$f":"IF(DD$11=\"\",0,$Q407*SUMPRODUCT($AA402:DD402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":87321.552211544316},{"$f":"IF(DE$11=\"\",0,$Q407*SUMPRODUCT($AA402:DE402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":88652.673434281271},{"$f":"IF(DF$11=\"\",0,$Q407*SUMPRODUCT($AA402:DF402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":89983.794657018225},{"$f":"IF(DG$11=\"\",0,$Q407*SUMPRODUCT($AA402:DG402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":93141.214197350302},{"$f":"IF(DH$11=\"\",0,$Q407*SUMPRODUCT($AA402:DH402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":94498.95784454199},{"$f":"IF(DI$11=\"\",0,$Q407*SUMPRODUCT($AA402:DI402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":95856.701491733693},{"$f":"IF(DJ$11=\"\",0,$Q407*SUMPRODUCT($AA402:DJ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":97214.445138925381},{"$f":"IF(DK$11=\"\",0,$Q407*SUMPRODUCT($AA402:DK402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":98572.188786117069},{"$f":"IF(DL$11=\"\",0,$Q407*SUMPRODUCT($AA402:DL402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99929.932433308786},{"$f":"IF(DM$11=\"\",0,$Q407*SUMPRODUCT($AA402:DM402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":103313.42960211047},{"$f":"IF(DN$11=\"\",0,$Q407*SUMPRODUCT($AA402:DN402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":104698.32812224599},{"$f":"IF(DO$11=\"\",0,$Q407*SUMPRODUCT($AA402:DO402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106083.22664238152},{"$f":"IF(DP$11=\"\",0,$Q407*SUMPRODUCT($AA402:DP402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":107468.12516251706},{"$f":"IF(DQ$11=\"\",0,$Q407*SUMPRODUCT($AA402:DQ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108853.02368265258},{"$f":"IF(DR$11=\"\",0,$Q407*SUMPRODUCT($AA402:DR402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":110237.9222027881},{"$f":"IF(DS$11=\"\",0,$Q407*SUMPRODUCT($AA402:DS402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":113855.27713738213},{"$f":"IF(DT$11=\"\",0,$Q407*SUMPRODUCT($AA402:DT402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":115267.87362792037},{"$f":"IF(DU$11=\"\",0,$Q407*SUMPRODUCT($AA402:DU402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":116680.47011845862},{"$f":"IF(DV$11=\"\",0,$Q407*SUMPRODUCT($AA402:DV402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":118093.06660899684},{"$f":"IF(DW$11=\"\",0,$Q407*SUMPRODUCT($AA402:DW402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":119505.66309953509},{"$f":"IF(DX$11=\"\",0,$Q407*SUMPRODUCT($AA402:DX402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":120918.25959007333},{"$f":"IF(DY$11=\"\",0,$Q407*SUMPRODUCT($AA402:DY402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":124777.4732022238},{"$f":"IF(DZ$11=\"\",0,$Q407*SUMPRODUCT($AA402:DZ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":126218.32162257282},{"$f":"IF(EA$11=\"\",0,$Q407*SUMPRODUCT($AA402:EA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":127659.17004292182},{"$f":"IF(EB$11=\"\",0,$Q407*SUMPRODUCT($AA402:EB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":129100.01846327084},{"$f":"IF(EC$11=\"\",0,$Q407*SUMPRODUCT($AA402:EC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":130540.86688361983},{"$f":"IF(ED$11=\"\",0,$Q407*SUMPRODUCT($AA402:ED402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":131981.71530396884},{"$f":"IF(EE$11=\"\",0,$Q407*SUMPRODUCT($AA402:EE402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":136091.0149988042},{"$f":"IF(EF$11=\"\",0,$Q407*SUMPRODUCT($AA402:EF402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":137560.68038756016},{"$f":"IF(EG$11=\"\",0,$Q407*SUMPRODUCT($AA402:EG402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":139030.34577631613},{"$f":"IF(EH$11=\"\",0,$Q407*SUMPRODUCT($AA402:EH402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":140500.01116507212},{"$f":"IF(EI$11=\"\",0,$Q407*SUMPRODUCT($AA402:EI402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":141969.67655382812},{"$f":"IF(EJ$11=\"\",0,$Q407*SUMPRODUCT($AA402:EJ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":143439.34194258411},{"$f":"IF(EK$11=\"\",0,$Q407*SUMPRODUCT($AA402:EK402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":147807.18747796689},{"$f":"IF(EL$11=\"\",0,$Q407*SUMPRODUCT($AA402:EL402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":149306.24617449797},{"$f":"IF(EM$11=\"\",0,$Q407*SUMPRODUCT($AA402:EM402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150805.30487102908},{"$f":"IF(EN$11=\"\",0,$Q407*SUMPRODUCT($AA402:EN402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":152304.36356756018},{"$f":"IF(EO$11=\"\",0,$Q407*SUMPRODUCT($AA402:EO402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":153803.42226409129},{"$f":"IF(EP$11=\"\",0,$Q407*SUMPRODUCT($AA402:EP402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":155302.4809606224},{"$f":"IF(EQ$11=\"\",0,$Q407*SUMPRODUCT($AA402:EQ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q407*SUMPRODUCT($AA402:ER402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q407*SUMPRODUCT($AA402:ES402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q407*SUMPRODUCT($AA402:ET402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q407*SUMPRODUCT($AA402:EU402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q407*SUMPRODUCT($AA402:EV402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q407*SUMPRODUCT($AA402:EW402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q407*SUMPRODUCT($AA402:EX402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q407*SUMPRODUCT($AA402:EY402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q407*SUMPRODUCT($AA402:EZ402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q407*SUMPRODUCT($AA402:FA402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q407*SUMPRODUCT($AA402:FB402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q407*SUMPRODUCT($AA402:FC402,INDIRECT(ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A386,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":426},null,null,null,null,null,{"$f":"IF($R426=\"^\",IF(COUNTIF(Lists!$13:$13,H426)=1,0,1),0)","v":0},{"$f":"H424","v":"Затраты производств. времени на 1 поставщика"},{"$f":"Lists!$BO$17","v":"Техническая поддержка"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",45,null,{"$f":"IF(G426<>0,1,IF(OR($Q426=\"\",$Q426=0),0,IF($R426=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H426))),$Q426)=1,0,1),0)))","v":0},{"$f":"IF($X426=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z426:$FD426)","v":1},"*",null,1]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":454},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":467},null,null,null,null,null,{"$f":"IF($R467=\"^\",IF(COUNTIF(Lists!$13:$13,H467)=1,0,1),0)","v":0},{"$f":"H466","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z467:$FD467)","v":21324178.043905471},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA434:AA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":638.02083333333326},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA434:AB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1339.84375},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA434:AC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2105.4687500000005},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA434:AD434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AD434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2934.8958333333335},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA434:AE434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AE434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3828.125},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA434:AF434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AF434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4785.15625},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA434:AG434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AG434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":5805.989583333333},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA434:AH434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AH434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6890.625},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA434:AI434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AI434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":8039.0625000000018},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA434:AJ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AJ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":9251.3020833333321},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA434:AK434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AK434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10527.34375},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA434:AL434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AL434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":11867.1875},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA434:AM434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AM434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":13668.958333333332},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA434:AN434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AN434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":15180.429687500004},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA434:AO434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AO434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":16757.6171875},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA434:AP434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AP434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":18400.520833333332},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA434:AQ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AQ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":20109.140625},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA434:AR434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AR434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":21883.476562500004},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA434:AS434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AS434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":23723.528645833332},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA434:AT434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AT434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25629.296875},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA434:AU434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AU434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":27600.78125},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA434:AV434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AV434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":29637.981770833336},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA434:AW434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AW434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31740.898437500004},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA434:AX434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AX434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":33909.53125},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA434:AY434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AY434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37228.196614583336},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA434:AZ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:AZ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":39597.263671875},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA434:BA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":42034.018359374997},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA434:BB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":44538.460677083334},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA434:BC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":47110.590625000004},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA434:BD434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BD434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":49750.408203125},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA434:BE434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BE434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52457.913411458336},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA434:BF434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BF434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":55233.106250000004},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA434:BG434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BG434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":58075.986718750006},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA434:BH434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BH434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":60986.554817708333},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA434:BI434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BI434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":63964.810546875},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA434:BJ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BJ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67010.75390625},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA434:BK434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BK434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":72228.116442708342},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA434:BL434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BL434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":75504.874621093768},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA434:BM434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BM434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":78851.351058593762},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA434:BN434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BN434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":82267.545755208339},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA434:BO434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BO434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":85753.458710937499},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA434:BP434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BP434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":89239.371666666659},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA434:BQ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BQ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":92725.284622395848},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA434:BR434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BR434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":96211.197578125008},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA434:BS434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BS434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99697.110533854153},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA434:BT434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BT434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":103183.02348958334},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA434:BU434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BU434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106668.9364453125},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA434:BV434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BV434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":110154.84940104166},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA434:BW434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BW434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":117049.98522747395},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA434:BX434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BX434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":120640.47557187499},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA434:BY434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BY434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":124230.96591627604},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA434:BZ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:BZ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":127821.45626067706},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA434:CA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":131411.94660507812},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA434:CB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":135002.43694947916},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA434:CC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":138592.9272938802},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA434:CD434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CD434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":142183.41763828124},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA434:CE434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CE434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":145773.90798268229},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA434:CF434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CF434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":149364.39832708333},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA434:CG434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CG434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":152954.88867148437},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA434:CH434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CH434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":156545.37901588544},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA434:CI434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CI434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":164939.94544109504},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA434:CJ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CJ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":168638.1504958281},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA434:CK434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CK434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":172336.35555056119},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA434:CL434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CL434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":176034.56060529425},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA434:CM434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CM434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":179732.76566002733},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA434:CN434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CN434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":183430.97071476042},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA434:CO434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CO434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":187129.17576949348},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA434:CP434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CP434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":190827.38082422654},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA434:CQ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CQ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":194525.58587895962},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA434:CR434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CR434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":198223.79093369268},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA434:CS434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CS434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":201921.99598842574},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA434:CT434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CT434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":205620.20104315886},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA434:CU434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CU434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":215597.95828082869},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA434:CV434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CV434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":219407.10948720374},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA434:CW434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CW434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":223216.26069357884},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA434:CX434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CX434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":227025.41189995388},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA434:CY434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CY434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":230834.56310632892},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA434:CZ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:CZ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":234643.71431270402},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA434:DA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":238452.86551907906},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA434:DB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":242262.01672545413},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA434:DC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":246071.1679318292},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA434:DD434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DD434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":249880.31913820427},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA434:DE434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DE434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":253689.47034457931},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA434:DF434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DF434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":257498.62155095441},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA434:DG434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DG434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":269147.00594004936},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA434:DH434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DH434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":273070.43168261566},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA434:DI434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DI434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":276993.85742518201},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA434:DJ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DJ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":280917.2831677483},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA434:DK434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DK434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":284840.7089103146},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA434:DL434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DL434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":288764.13465288089},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA434:DM434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DM434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":292687.56039544725},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA434:DN434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DN434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":296610.98613801354},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA434:DO434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DO434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":300534.41188057989},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA434:DP434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DP434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":304457.83762314619},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA434:DQ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DQ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":308381.26336571254},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA434:DR434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DR434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":312304.68910827884},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA434:DS434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DS434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":325714.95829637046},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA434:DT434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DT434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":329756.08681121375},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA434:DU434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DU434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":333797.21532605705},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA434:DV434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DV434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":337838.34384090034},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA434:DW434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DW434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":341879.4723557437},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA434:DX434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DX434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":345920.60087058693},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA434:DY434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DY434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":349961.72938543028},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA434:DZ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:DZ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":354002.85790027364},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA434:EA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":358043.98641511687},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA434:EB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":362085.11492996017},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA434:EC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":366126.24344480352},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA434:ED434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:ED434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":370167.37195964676},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA434:EE434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EE434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":385434.75548872491},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA434:EF434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EF434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":389597.11785901344},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA434:EG434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EG434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":393759.48022930202},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA434:EH434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EH434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":397921.84259959066},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA434:EI434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EI434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":402084.20496987924},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA434:EJ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EJ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":406246.56734016782},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA434:EK434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EK434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":410408.92971045646},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA434:EL434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EL434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":414571.2920807451},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA434:EM434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EM434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":418733.65445103362},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA434:EN434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EN434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":422896.01682132238},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA434:EO434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EO434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":427058.3791916109},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA434:EP434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EP434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":431220.74156189949},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA434:EQ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EQ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA434:ER434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:ER434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA434:ES434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:ES434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA434:ET434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:ET434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA434:EU434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EU434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA434:EV434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EV434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA434:EW434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EW434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA434:EX434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EX434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA434:EY434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EY434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA434:EZ434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:EZ434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA434:FA434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:FA434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA434:FB434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:FB434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA434:FC434,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA434:FC434,INDIRECT(ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A411,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":471},null,null,null,null,null,{"$f":"IF($R471=\"^\",IF(COUNTIF(Lists!$13:$13,H471)=1,0,1),0)","v":0},{"$f":"H469","v":"Прочие производственные расходы"},{"$f":"I470","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q470)=0,Q470=0,Q470=\"\"),1,SUMIFS($2:$2,$11:$11,Q470))","v":8},null,{"$f":"IF(G471<>0,1,IF(OR($Q471=\"\",$Q471=0),0,IF($R471=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H471))),$Q471)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q471-IF(OR(SUMIFS($2:$2,$11:$11,Q470)=0,Q470=0,Q470=\"\"),1,SUMIFS($2:$2,$11:$11,Q470)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":492},null,null,null,null,null,{"$f":"IF($R492=\"^\",IF(COUNTIF(Lists!$13:$13,H492)=1,0,1),0)","v":0},{"$f":"Prdction!$H$132","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K376&\" блока производства\"","v":"конец 4 блока производства"}]
[{"$f":"ROW()","v":496},null,null,null,null,null,{"$f":"IF($R496=\"^\",IF(COUNTIF(Lists!$13:$13,H496)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о регистрации на площадке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K495)+1)=1,MAX(K$15:K495)+1,0)","v":5},{"$f":"\"начало \"&K496&\" блока производства\"","v":"начало 5 блока производства"}]
[{"$f":"ROW()","v":505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X501-SUM($Z505:$FD505))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z501:$FD501,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z501:$FD501,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z501:$FD501,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z501:$FD501,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":526},null,null,null,null,null,{"$f":"IF($R526=\"^\",IF(COUNTIF(Lists!$13:$13,H526)=1,0,1),0)","v":0},{"$f":"Prdction!$H$46","v":"Конверсия в продажу"},null,null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X526>=0,X526<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z526:$FD526)","v":0.95},null,null,{"$f":"IF(AA$11=\"\",0,$Q527*AA527)","v":0.95},{"$f":"IF(AB$11=\"\",0,$Q527*AB527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q527*CN527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EZ$11=\"\",0,$Q527*EZ527)","v":0},{"$f":"IF(FA$11=\"\",0,$Q527*FA527)","v":0},{"$f":"IF(FB$11=\"\",0,$Q527*FB527)","v":0},{"$f":"IF(FC$11=\"\",0,$Q527*FC527)","v":0}]
[{"$f":"ROW()","v":537}]
[{"$f":"ROW()","v":543}]
[{"$f":"ROW()","v":560},null,null,null,null,null,{"$f":"IF($R560=\"^\",IF(COUNTIF(Lists!$13:$13,H560)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,{"$f":"K496","v":5},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z560:$FD560)","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,AA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":413.4375},{"$f":"IF(AC$11=\"\",0,AC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":8404.7073317307713},{"$f":"IF(AD$11=\"\",0,AD558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":17854.139423076926},{"$f":"IF(AE$11=\"\",0,AE558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":30147.544471153851},{"$f":"IF(AF$11=\"\",0,AF558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":46670.733173076922},{"$f":"IF(AG$11=\"\",0,AG558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":68718.559975961529},{"$f":"IF(AH$11=\"\",0,AH558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":95934.673557692309},{"$f":"IF(AI$11=\"\",0,AI558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":127962.72259615385},{"$f":"IF(AJ$11=\"\",0,AJ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":164446.35576923072},{"$f":"IF(AK$11=\"\",0,AK558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":205029.22175480772},{"$f":"IF(AL$11=\"\",0,AL558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":249354.96923076917},{"$f":"IF(AM$11=\"\",0,AM558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":305979.26428124995},{"$f":"IF(AN$11=\"\",0,AN558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":358243.99446634622},{"$f":"IF(AO$11=\"\",0,AO558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":413262.76700120192},{"$f":"IF(AP$11=\"\",0,AP558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":458253.64795673086},{"$f":"IF(AQ$11=\"\",0,AQ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":503111.04425480781},{"$f":"IF(AR$11=\"\",0,AR558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":545662.34978365386},{"$f":"IF(AS$11=\"\",0,AS558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":583734.95843149046},{"$f":"IF(AT$11=\"\",0,AT558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":615156.26408653846},{"$f":"IF(AU$11=\"\",0,AU558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":640484.93689182692},{"$f":"IF(AV$11=\"\",0,AV558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":660279.64699038467},{"$f":"IF(AW$11=\"\",0,AW558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":675099.06452524033},{"$f":"IF(AX$11=\"\",0,AX558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":685501.85963942308},{"$f":"IF(AY$11=\"\",0,AY558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":712808.10355024028},{"$f":"IF(AZ$11=\"\",0,AZ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":720537.18951072101},{"$f":"IF(BA$11=\"\",0,BA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":726211.02284643019},{"$f":"IF(BB$11=\"\",0,BB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":731172.61153124983},{"$f":"IF(BC$11=\"\",0,BC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":736764.96353906242},{"$f":"IF(BD$11=\"\",0,BD558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":744331.08684374997},{"$f":"IF(BE$11=\"\",0,BE558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":753673.60431562492},{"$f":"IF(BF$11=\"\",0,BF558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":764595.1388249998},{"$f":"IF(BG$11=\"\",0,BG558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":776898.31324218737},{"$f":"IF(BH$11=\"\",0,BH558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":790385.75043749996},{"$f":"IF(BI$11=\"\",0,BI558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":804860.07328124985},{"$f":"IF(BJ$11=\"\",0,BJ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":820123.90464374982},{"$f":"IF(BK$11=\"\",0,BK558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":861059.2634171719},{"$f":"IF(BL$11=\"\",0,BL558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":877797.50193843746},{"$f":"IF(BM$11=\"\",0,BM558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":894739.03890328109},{"$f":"IF(BN$11=\"\",0,BN558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":911680.57586812484},{"$f":"IF(BO$11=\"\",0,BO558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":928622.11283296859},{"$f":"IF(BP$11=\"\",0,BP558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":945563.64979781234},{"$f":"IF(BQ$11=\"\",0,BQ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":962505.1867626562},{"$f":"IF(BR$11=\"\",0,BR558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":979446.72372749983},{"$f":"IF(BS$11=\"\",0,BS558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":996388.26069234358},{"$f":"IF(BT$11=\"\",0,BT558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":1013329.7976571873},{"$f":"IF(BU$11=\"\",0,BU558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":1030271.3346220314},{"$f":"IF(BV$11=\"\",0,BV558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":1047212.8715868752},{"$f":"IF(BW$11=\"\",0,BW558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":1096079.0408082705},{"$f":"IF(BX$11=\"\",0,BX558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":1113528.8238820594},{"$f":"IF(BY$11=\"\",0,BY558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":1130978.6069558484},{"$f":"IF(BZ$11=\"\",0,BZ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":1148428.3900296376},{"$f":"IF(CA$11=\"\",0,CA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":1165878.1731034266},{"$f":"IF(CB$11=\"\",0,CB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":1183327.9561772158},{"$f":"IF(CC$11=\"\",0,CC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":1200777.7392510045},{"$f":"IF(CD$11=\"\",0,CD558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":1218227.5223247937},{"$f":"IF(CE$11=\"\",0,CE558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":1235677.3053985829},{"$f":"IF(CF$11=\"\",0,CF558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":1253127.0884723717},{"$f":"IF(CG$11=\"\",0,CG558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":1270576.8715461611},{"$f":"IF(CH$11=\"\",0,CH558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":1288026.6546199499},{"$f":"IF(CI$11=\"\",0,CI558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":1344640.7308245511},{"$f":"IF(CJ$11=\"\",0,CJ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":1362614.0073905538},{"$f":"IF(CK$11=\"\",0,CK558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":1380587.2839565568},{"$f":"IF(CL$11=\"\",0,CL558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":1398560.5605225596},{"$f":"IF(CM$11=\"\",0,CM558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":1416533.8370885621},{"$f":"IF(CN$11=\"\",0,CN558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":1434507.1136545646},{"$f":"IF(CO$11=\"\",0,CO558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":1452480.3902205674},{"$f":"IF(CP$11=\"\",0,CP558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":1470453.6667865703},{"$f":"IF(CQ$11=\"\",0,CQ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":1488426.9433525731},{"$f":"IF(CR$11=\"\",0,CR558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":1506400.2199185756},{"$f":"IF(CS$11=\"\",0,CS558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":1524373.4964845784},{"$f":"IF(CT$11=\"\",0,CT558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":1542346.7730505811},{"$f":"IF(CU$11=\"\",0,CU558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":1607129.6511050817},{"$f":"IF(CV$11=\"\",0,CV558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CV$2-1)/12)))","v":1625642.1259680646},{"$f":"IF(CW$11=\"\",0,CW558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CW$2-1)/12)))","v":1644154.6008310472},{"$f":"IF(CX$11=\"\",0,CX558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CX$2-1)/12)))","v":1662667.0756940299},{"$f":"IF(CY$11=\"\",0,CY558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CY$2-1)/12)))","v":1681179.5505570127},{"$f":"IF(CZ$11=\"\",0,CZ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CZ$2-1)/12)))","v":1699692.0254199959},{"$f":"IF(DA$11=\"\",0,DA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DA$2-1)/12)))","v":1718204.5002829786},{"$f":"IF(DB$11=\"\",0,DB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DB$2-1)/12)))","v":1736716.9751459612},{"$f":"IF(DC$11=\"\",0,DC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DC$2-1)/12)))","v":1755229.4500089439},{"$f":"IF(DD$11=\"\",0,DD558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DD$2-1)/12)))","v":1773741.9248719269},{"$f":"IF(DE$11=\"\",0,DE558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DE$2-1)/12)))","v":1792254.3997349099},{"$f":"IF(DF$11=\"\",0,DF558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DF$2-1)/12)))","v":1810766.8745978926},{"$f":"IF(DG$11=\"\",0,DG558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DG$2-1)/12)))","v":1884157.7299447015},{"$f":"IF(DH$11=\"\",0,DH558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DH$2-1)/12)))","v":1903225.579053574},{"$f":"IF(DI$11=\"\",0,DI558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DI$2-1)/12)))","v":1922293.4281624462},{"$f":"IF(DJ$11=\"\",0,DJ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DJ$2-1)/12)))","v":1941361.2772713187},{"$f":"IF(DK$11=\"\",0,DK558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DK$2-1)/12)))","v":1960429.1263801912},{"$f":"IF(DL$11=\"\",0,DL558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DL$2-1)/12)))","v":1979496.9754890632},{"$f":"IF(DM$11=\"\",0,DM558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DM$2-1)/12)))","v":1998564.8245979354},{"$f":"IF(DN$11=\"\",0,DN558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DN$2-1)/12)))","v":2017632.6737068077},{"$f":"IF(DO$11=\"\",0,DO558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DO$2-1)/12)))","v":2036700.5228156804},{"$f":"IF(DP$11=\"\",0,DP558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DP$2-1)/12)))","v":2055768.3719245526},{"$f":"IF(DQ$11=\"\",0,DQ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DQ$2-1)/12)))","v":2074836.2210334246},{"$f":"IF(DR$11=\"\",0,DR558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DR$2-1)/12)))","v":2093904.0701422968},{"$f":"IF(DS$11=\"\",0,DS558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DS$2-1)/12)))","v":2176361.0768287042},{"$f":"IF(DT$11=\"\",0,DT558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DT$2-1)/12)))","v":2196000.9614108428},{"$f":"IF(DU$11=\"\",0,DU558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DU$2-1)/12)))","v":2215640.8459929815},{"$f":"IF(DV$11=\"\",0,DV558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DV$2-1)/12)))","v":2235280.7305751196},{"$f":"IF(DW$11=\"\",0,DW558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DW$2-1)/12)))","v":2254920.6151572578},{"$f":"IF(DX$11=\"\",0,DX558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DX$2-1)/12)))","v":2274560.4997393964},{"$f":"IF(DY$11=\"\",0,DY558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DY$2-1)/12)))","v":2294200.384321535},{"$f":"IF(DZ$11=\"\",0,DZ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((DZ$2-1)/12)))","v":2313840.2689036736},{"$f":"IF(EA$11=\"\",0,EA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EA$2-1)/12)))","v":2333480.1534858118},{"$f":"IF(EB$11=\"\",0,EB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EB$2-1)/12)))","v":2353120.0380679504},{"$f":"IF(EC$11=\"\",0,EC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EC$2-1)/12)))","v":2372759.9226500886},{"$f":"IF(ED$11=\"\",0,ED558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((ED$2-1)/12)))","v":2392399.8072322267},{"$f":"IF(EE$11=\"\",0,EE558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EE$2-1)/12)))","v":2484400.8825687962},{"$f":"IF(EF$11=\"\",0,EF558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EF$2-1)/12)))","v":2504629.9636883987},{"$f":"IF(EG$11=\"\",0,EG558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EG$2-1)/12)))","v":2524859.0448080017},{"$f":"IF(EH$11=\"\",0,EH558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EH$2-1)/12)))","v":2545088.1259276043},{"$f":"IF(EI$11=\"\",0,EI558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EI$2-1)/12)))","v":2565317.2070472068},{"$f":"IF(EJ$11=\"\",0,EJ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EJ$2-1)/12)))","v":2585546.2881668094},{"$f":"IF(EK$11=\"\",0,EK558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EK$2-1)/12)))","v":2605775.3692864119},{"$f":"IF(EL$11=\"\",0,EL558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EL$2-1)/12)))","v":2626004.4504060149},{"$f":"IF(EM$11=\"\",0,EM558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EM$2-1)/12)))","v":2646233.5315256175},{"$f":"IF(EN$11=\"\",0,EN558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EN$2-1)/12)))","v":2666462.61264522},{"$f":"IF(EO$11=\"\",0,EO558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EO$2-1)/12)))","v":2686691.6937648221},{"$f":"IF(EP$11=\"\",0,EP558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EP$2-1)/12)))","v":2706920.7748844251},{"$f":"IF(EQ$11=\"\",0,EQ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EQ$2-1)/12)))","v":0},{"$f":"IF(ER$11=\"\",0,ER558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((ER$2-1)/12)))","v":0},{"$f":"IF(ES$11=\"\",0,ES558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((ES$2-1)/12)))","v":0},{"$f":"IF(ET$11=\"\",0,ET558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((ET$2-1)/12)))","v":0},{"$f":"IF(EU$11=\"\",0,EU558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EU$2-1)/12)))","v":0},{"$f":"IF(EV$11=\"\",0,EV558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EV$2-1)/12)))","v":0},{"$f":"IF(EW$11=\"\",0,EW558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EW$2-1)/12)))","v":0},{"$f":"IF(EX$11=\"\",0,EX558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EX$2-1)/12)))","v":0},{"$f":"IF(EY$11=\"\",0,EY558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EY$2-1)/12)))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((EZ$2-1)/12)))","v":0},{"$f":"IF(FA$11=\"\",0,FA558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((FA$2-1)/12)))","v":0},{"$f":"IF(FB$11=\"\",0,FB558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((FB$2-1)/12)))","v":0},{"$f":"IF(FC$11=\"\",0,FC558*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((FC$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":566},null,null,null,null,null,{"$f":"IF($R566=\"^\",IF(COUNTIF(Lists!$13:$13,H566)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K496","v":5},{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z566:$FD566)","v":20732.255775000023},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA497:AA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA497:AB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":6.3000000000000056E-2},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA497:AC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1.2807173076923091},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA497:AD497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2.7206307692307719},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA497:AE497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4.5939115384615432},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA497:AF497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":7.1117307692307756},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA497:AG497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":10.471399615384623},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA497:AH497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":14.618616923076935},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA497:AI497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19.499081538461557},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA497:AJ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":25.058492307692322},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA497:AK497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":31.242548076923104},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA497:AL497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":37.996947692307721},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA497:AM497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":45.267390000000042},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA497:AN497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":52.999573846153901},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA497:AO497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":61.139198076923122},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA497:AP497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":67.795269230769293},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA497:AQ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":74.431592307692384},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA497:AR497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":80.726746153846221},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA497:AS497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":86.359309615384703},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA497:AT497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":91.007861538461611},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA497:AU497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":94.755053076923147},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA497:AV497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":97.683535384615467},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA497:AW497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":99.875959615384687},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA497:AX497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":101.41497692307701},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA497:AY497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":102.38323846153854},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA497:AZ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":103.49339538461547},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA497:BA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":104.30834884615395},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA497:BB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":105.02100000000007},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA497:BC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":105.82425000000011},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA497:BD497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106.91100000000009},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA497:BE497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":108.2529000000001},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA497:BF497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":109.82160000000009},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA497:BG497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":111.58875000000008},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA497:BH497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":113.5260000000001},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA497:BI497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":115.6050000000001},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA497:BJ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":117.7974000000001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA497:BK497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":120.0748500000001},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA497:BL497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":122.40900000000011},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA497:BM497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":124.7715000000001},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA497:BN497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":127.1340000000001},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA497:BO497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":129.49650000000011},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA497:BP497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":131.85900000000012},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA497:BQ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":134.22150000000011},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA497:BR497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":136.58400000000012},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA497:BS497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":138.94650000000013},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA497:BT497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":141.30900000000011},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA497:BU497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":143.67150000000015},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA497:BV497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":146.03400000000013},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA497:BW497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":148.39650000000015},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA497:BX497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":150.75900000000016},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA497:BY497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":153.12150000000014},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA497:BZ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":155.48400000000015},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA497:CA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":157.84650000000016},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA497:CB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":160.20900000000015},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA497:CC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":162.57150000000016},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA497:CD497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":164.93400000000017},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA497:CE497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":167.29650000000015},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA497:CF497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":169.65900000000016},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA497:CG497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":172.02150000000017},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA497:CH497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":174.38400000000016},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA497:CI497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":176.74650000000017},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA497:CJ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":179.10900000000018},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA497:CK497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":181.47150000000016},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA497:CL497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":183.83400000000017},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA497:CM497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":186.19650000000019},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA497:CN497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":188.55900000000017},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA497:CO497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":190.92150000000018},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA497:CP497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":193.28400000000019},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA497:CQ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":195.6465000000002},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA497:CR497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":198.00900000000019},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA497:CS497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":200.3715000000002},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA497:CT497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":202.73400000000021},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA497:CU497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":205.09650000000019},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA497:CV497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":207.4590000000002},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA497:CW497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":209.82150000000021},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA497:CX497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":212.1840000000002},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA497:CY497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":214.54650000000021},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA497:CZ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":216.90900000000022},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA497:DA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":219.2715000000002},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA497:DB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":221.63400000000021},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA497:DC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":223.99650000000022},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA497:DD497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":226.35900000000021},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA497:DE497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":228.72150000000022},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA497:DF497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":231.08400000000023},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA497:DG497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":233.44650000000021},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA497:DH497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":235.80900000000022},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA497:DI497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":238.17150000000024},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA497:DJ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":240.53400000000022},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA497:DK497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":242.89650000000023},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA497:DL497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":245.25900000000024},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA497:DM497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":247.62150000000022},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA497:DN497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":249.98400000000024},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA497:DO497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":252.34650000000025},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA497:DP497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":254.70900000000023},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA497:DQ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":257.07150000000024},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA497:DR497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":259.43400000000025},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA497:DS497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":261.79650000000026},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA497:DT497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":264.15900000000028},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA497:DU497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":266.52150000000023},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA497:DV497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":268.88400000000024},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA497:DW497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":271.24650000000025},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA497:DX497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":273.60900000000026},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA497:DY497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":275.97150000000028},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA497:DZ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":278.33400000000029},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA497:EA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":280.69650000000024},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA497:EB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":283.05900000000025},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA497:EC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":285.42150000000026},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA497:ED497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":287.78400000000022},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA497:EE497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":290.14650000000023},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA497:EF497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":292.50900000000024},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA497:EG497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":294.87150000000025},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA497:EH497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":297.23400000000021},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA497:EI497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":299.59650000000022},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA497:EJ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":301.95900000000023},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA497:EK497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":304.32150000000024},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA497:EL497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":306.68400000000025},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA497:EM497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":309.04650000000026},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA497:EN497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":311.40900000000022},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA497:EO497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":313.77150000000023},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA497:EP497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":316.13400000000024},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA497:EQ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA497:ER497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA497:ES497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA497:ET497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA497:EU497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA497:EV497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA497:EW497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA497:EX497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA497:EY497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA497:EZ497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA497:FA497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA497:FB497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA497:FC497,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":577},null,null,null,null,null,{"$f":"IF($R577=\"^\",IF(COUNTIF(Lists!$13:$13,H577)=1,0,1),0)","v":0},{"$f":"H576","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z577:$FD577)","v":310983.83662500035},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA550:AA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA550:AB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0.94500000000000006},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA550:AC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":19.210759615384617},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA550:AD550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AD550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":40.809461538461541},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA550:AE550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AE550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":68.908673076923094},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA550:AF550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AF550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":106.67596153846154},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA550:AG550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AG550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":157.0709942307692},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA550:AH550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AH550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":219.27925384615384},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA550:AI550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AI550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":292.48622307692307},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA550:AJ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AJ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":375.87738461538453},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA550:AK550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AK550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":468.63822115384619},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA550:AL550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AL550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":569.95421538461528},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA550:AM550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AM550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":679.01085},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA550:AN550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AN550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":794.99360769230771},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA550:AO550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AO550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":917.08797115384607},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA550:AP550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AP550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1016.9290384615385},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA550:AQ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AQ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1116.4738846153848},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA550:AR550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AR550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1210.9011923076923},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA550:AS550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AS550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1295.3896442307694},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA550:AT550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AT550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1365.117923076923},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA550:AU550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AU550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1421.3257961538459},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA550:AV550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AV550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1465.2530307692307},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA550:AW550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AW550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1498.1393942307691},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA550:AX550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AX550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1521.2246538461536},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA550:AY550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AY550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1535.7485769230768},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA550:AZ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:AZ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,AZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1552.4009307692309},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA550:BA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1564.6252326923077},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA550:BB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1575.3149999999996},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA550:BC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1587.36375},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA550:BD550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BD550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1603.665},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA550:BE550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BE550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1623.7935},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA550:BF550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BF550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1647.3239999999998},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA550:BG550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BG550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1673.8312499999997},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA550:BH550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BH550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1702.8899999999999},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA550:BI550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BI550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1734.0749999999998},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA550:BJ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BJ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1766.9609999999998},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA550:BK550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BK550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1801.12275},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA550:BL550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BL550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1836.1349999999998},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA550:BM550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BM550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1871.5724999999998},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA550:BN550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BN550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1907.0099999999998},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA550:BO550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BO550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1942.4474999999998},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA550:BP550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BP550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":1977.8849999999998},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA550:BQ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BQ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2013.3224999999998},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA550:BR550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BR550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2048.7599999999998},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA550:BS550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BS550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2084.1974999999998},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA550:BT550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BT550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2119.6349999999998},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA550:BU550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BU550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2155.0725000000002},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA550:BV550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BV550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2190.5100000000002},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA550:BW550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BW550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2225.9475000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA550:BX550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BX550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2261.3850000000002},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA550:BY550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BY550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2296.8225000000002},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA550:BZ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:BZ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,BZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2332.2600000000002},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA550:CA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2367.6975000000002},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA550:CB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2403.1350000000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA550:CC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2438.5725000000002},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA550:CD550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CD550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2474.0100000000002},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA550:CE550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CE550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2509.4475000000002},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA550:CF550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CF550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2544.8850000000002},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA550:CG550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CG550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2580.3225000000002},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA550:CH550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CH550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2615.7600000000002},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA550:CI550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CI550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2651.1975000000002},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA550:CJ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CJ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2686.6350000000002},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA550:CK550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CK550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2722.0725000000002},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA550:CL550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CL550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2757.51},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA550:CM550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CM550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2792.9475000000002},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA550:CN550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CN550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2828.3850000000002},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA550:CO550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CO550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2863.8225000000002},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA550:CP550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CP550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2899.26},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA550:CQ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CQ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2934.6975000000002},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA550:CR550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CR550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":2970.1350000000002},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA550:CS550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CS550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3005.5725000000002},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA550:CT550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CT550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3041.01},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA550:CU550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CU550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3076.4475000000002},{"$f":"IF(CV$11=\"\",0,SUMPRODUCT($AA550:CV550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CV550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3111.8850000000002},{"$f":"IF(CW$11=\"\",0,SUMPRODUCT($AA550:CW550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CW550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3147.3225000000002},{"$f":"IF(CX$11=\"\",0,SUMPRODUCT($AA550:CX550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CX550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3182.76},{"$f":"IF(CY$11=\"\",0,SUMPRODUCT($AA550:CY550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CY550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3218.1975000000002},{"$f":"IF(CZ$11=\"\",0,SUMPRODUCT($AA550:CZ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:CZ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,CZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3253.6350000000002},{"$f":"IF(DA$11=\"\",0,SUMPRODUCT($AA550:DA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3289.0725000000002},{"$f":"IF(DB$11=\"\",0,SUMPRODUCT($AA550:DB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3324.51},{"$f":"IF(DC$11=\"\",0,SUMPRODUCT($AA550:DC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3359.9475000000002},{"$f":"IF(DD$11=\"\",0,SUMPRODUCT($AA550:DD550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DD550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DD$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3395.3850000000002},{"$f":"IF(DE$11=\"\",0,SUMPRODUCT($AA550:DE550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DE550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3430.8225000000002},{"$f":"IF(DF$11=\"\",0,SUMPRODUCT($AA550:DF550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DF550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3466.26},{"$f":"IF(DG$11=\"\",0,SUMPRODUCT($AA550:DG550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DG550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3501.6975000000002},{"$f":"IF(DH$11=\"\",0,SUMPRODUCT($AA550:DH550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DH550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3537.1350000000002},{"$f":"IF(DI$11=\"\",0,SUMPRODUCT($AA550:DI550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DI550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3572.5725000000002},{"$f":"IF(DJ$11=\"\",0,SUMPRODUCT($AA550:DJ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DJ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3608.01},{"$f":"IF(DK$11=\"\",0,SUMPRODUCT($AA550:DK550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DK550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3643.4475000000002},{"$f":"IF(DL$11=\"\",0,SUMPRODUCT($AA550:DL550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DL550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3678.8850000000002},{"$f":"IF(DM$11=\"\",0,SUMPRODUCT($AA550:DM550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DM550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3714.3225000000002},{"$f":"IF(DN$11=\"\",0,SUMPRODUCT($AA550:DN550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DN550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3749.76},{"$f":"IF(DO$11=\"\",0,SUMPRODUCT($AA550:DO550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DO550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3785.1975000000002},{"$f":"IF(DP$11=\"\",0,SUMPRODUCT($AA550:DP550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DP550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3820.6350000000002},{"$f":"IF(DQ$11=\"\",0,SUMPRODUCT($AA550:DQ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DQ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3856.0725000000002},{"$f":"IF(DR$11=\"\",0,SUMPRODUCT($AA550:DR550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DR550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DR$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3891.51},{"$f":"IF(DS$11=\"\",0,SUMPRODUCT($AA550:DS550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DS550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DS$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3926.9475000000002},{"$f":"IF(DT$11=\"\",0,SUMPRODUCT($AA550:DT550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DT550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DT$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3962.3850000000002},{"$f":"IF(DU$11=\"\",0,SUMPRODUCT($AA550:DU550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DU550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":3997.8225000000002},{"$f":"IF(DV$11=\"\",0,SUMPRODUCT($AA550:DV550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DV550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4033.26},{"$f":"IF(DW$11=\"\",0,SUMPRODUCT($AA550:DW550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DW550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4068.6975000000002},{"$f":"IF(DX$11=\"\",0,SUMPRODUCT($AA550:DX550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DX550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4104.1350000000002},{"$f":"IF(DY$11=\"\",0,SUMPRODUCT($AA550:DY550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DY550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4139.5725000000002},{"$f":"IF(DZ$11=\"\",0,SUMPRODUCT($AA550:DZ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:DZ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,DZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4175.01},{"$f":"IF(EA$11=\"\",0,SUMPRODUCT($AA550:EA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4210.4475000000002},{"$f":"IF(EB$11=\"\",0,SUMPRODUCT($AA550:EB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4245.8850000000002},{"$f":"IF(EC$11=\"\",0,SUMPRODUCT($AA550:EC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4281.3225000000002},{"$f":"IF(ED$11=\"\",0,SUMPRODUCT($AA550:ED550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:ED550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ED$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4316.7599999999993},{"$f":"IF(EE$11=\"\",0,SUMPRODUCT($AA550:EE550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EE550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EE$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4352.1974999999993},{"$f":"IF(EF$11=\"\",0,SUMPRODUCT($AA550:EF550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EF550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EF$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4387.6349999999993},{"$f":"IF(EG$11=\"\",0,SUMPRODUCT($AA550:EG550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EG550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EG$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4423.0724999999993},{"$f":"IF(EH$11=\"\",0,SUMPRODUCT($AA550:EH550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EH550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EH$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4458.5099999999993},{"$f":"IF(EI$11=\"\",0,SUMPRODUCT($AA550:EI550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EI550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EI$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4493.9474999999993},{"$f":"IF(EJ$11=\"\",0,SUMPRODUCT($AA550:EJ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EJ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EJ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4529.3849999999993},{"$f":"IF(EK$11=\"\",0,SUMPRODUCT($AA550:EK550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EK550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EK$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4564.8224999999993},{"$f":"IF(EL$11=\"\",0,SUMPRODUCT($AA550:EL550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EL550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EL$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4600.2599999999993},{"$f":"IF(EM$11=\"\",0,SUMPRODUCT($AA550:EM550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EM550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EM$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4635.6974999999993},{"$f":"IF(EN$11=\"\",0,SUMPRODUCT($AA550:EN550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EN550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EN$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4671.1349999999993},{"$f":"IF(EO$11=\"\",0,SUMPRODUCT($AA550:EO550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EO550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EO$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4706.5724999999993},{"$f":"IF(EP$11=\"\",0,SUMPRODUCT($AA550:EP550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EP550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EP$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":4742.0099999999993},{"$f":"IF(EQ$11=\"\",0,SUMPRODUCT($AA550:EQ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EQ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EQ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ER$11=\"\",0,SUMPRODUCT($AA550:ER550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:ER550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ER$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ES$11=\"\",0,SUMPRODUCT($AA550:ES550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:ES550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ES$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(ET$11=\"\",0,SUMPRODUCT($AA550:ET550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:ET550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,ET$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EU$11=\"\",0,SUMPRODUCT($AA550:EU550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EU550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EU$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EV$11=\"\",0,SUMPRODUCT($AA550:EV550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EV550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EV$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EW$11=\"\",0,SUMPRODUCT($AA550:EW550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EW550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EW$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EX$11=\"\",0,SUMPRODUCT($AA550:EX550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EX550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EX$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EY$11=\"\",0,SUMPRODUCT($AA550:EY550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EY550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EY$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMPRODUCT($AA550:EZ550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:EZ550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,EZ$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FA$11=\"\",0,SUMPRODUCT($AA550:FA550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:FA550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FA$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FB$11=\"\",0,SUMPRODUCT($AA550:FB550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:FB550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FB$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0},{"$f":"IF(FC$11=\"\",0,SUMPRODUCT($AA550:FC550,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1)))+SUMPRODUCT($AA550:FC550,INDIRECT(ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,FC$15),4,1)&\":\"&ADDRESS($A531,SUMIFS($Z$1:$FD$1,$Z$2:$FD$2,MAX($Z$2:$FD$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":594},null,null,null,null,null,{"$f":"IF($R594=\"^\",IF(COUNTIF(Lists!$13:$13,H594)=1,0,1),0)","v":0},{"$f":"H589","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$397","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$397","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G594<>0,1,IF(OR($Q594=\"\",$Q594=0),0,IF($R594=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H594))),$Q594)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":595},null,null,null,null,null,{"$f":"IF($R595=\"^\",IF(COUNTIF(Lists!$13:$13,H595)=1,0,1),0)","v":0},{"$f":"H589","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$398","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,"*",1000,null,{"$f":"IF(G595<>0,1,IF(OR($Q595=\"\",$Q595=0),0,IF($R595=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H595))),$Q595)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":611}]
[{"$f":"ROW()","v":628},null,null,null,null,null,{"$f":"IF($R628=\"^\",IF(COUNTIF(Lists!$13:$13,H628)=1,0,1),0)","v":0},{"$f":"Prdction!$H$28","v":"Натуральный поток оказания сервиса"}]
[{"$f":"ROW()","v":640},null,null,null,null,null,{"$f":"IF($R640=\"^\",IF(COUNTIF(Lists!$13:$13,H640)=1,0,1),0)","v":0},{"$f":"Prdction!$H$40","v":"Стоимостной поток оказания сервиса"}]
[{"$f":"ROW()","v":645}]
[{"$f":"ROW()","v":662},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z664:$FD664,$Z$2:$FD$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z664:$FD664,$Z$2:$FD$2,AM$15)","v":0},{"$f":"SUMIFS($Z664:$FD664,$Z$2:$FD$2,AN$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z664:$FD664,$Z$2:$FD$2,CZ$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75]
[{"$f":"ROW()","v":679}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":698},null,null,null,null,null,{"$f":"IF($R698=\"^\",IF(COUNTIF(Lists!$13:$13,H698)=1,0,1),0)","v":0},{"$f":"H696","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K616","v":6},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z698:$FD698)","v":215.96099765625002},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z697:AA697)=0,0,IF(MAX($Z698:Z698)>IF(Macro!$Q$20=0,0,AA697/Macro!$Q$20),MAX($Z698:Z698),IF(Macro!$Q$20=0,0,AA697/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z697:AB697)=0,0,IF(MAX($Z698:AA698)>IF(Macro!$Q$20=0,0,AB697/Macro!$Q$20),MAX($Z698:AA698),IF(Macro!$Q$20=0,0,AB697/Macro!$Q$20))))","v":6.5624999999999993E-4},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z697:AC697)=0,0,IF(MAX($Z698:AB698)>IF(Macro!$Q$20=0,0,AC697/Macro!$Q$20),MAX($Z698:AB698),IF(Macro!$Q$20=0,0,AC697/Macro!$Q$20))))","v":1.3340805288461538E-2},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z697:AD697)=0,0,IF(MAX($Z698:AC698)>IF(Macro!$Q$20=0,0,AD697/Macro!$Q$20),MAX($Z698:AC698),IF(Macro!$Q$20=0,0,AD697/Macro!$Q$20))))","v":2.8339903846153848E-2},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z697:AE697)=0,0,IF(MAX($Z698:AD698)>IF(Macro!$Q$20=0,0,AE697/Macro!$Q$20),MAX($Z698:AD698),IF(Macro!$Q$20=0,0,AE697/Macro!$Q$20))))","v":4.7853245192307693E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z697:AF697)=0,0,IF(MAX($Z698:AE698)>IF(Macro!$Q$20=0,0,AF697/Macro!$Q$20),MAX($Z698:AE698),IF(Macro!$Q$20=0,0,AF697/Macro!$Q$20))))","v":7.4080528846153862E-2},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z697:AG697)=0,0,IF(MAX($Z698:AF698)>IF(Macro!$Q$20=0,0,AG697/Macro!$Q$20),MAX($Z698:AF698),IF(Macro!$Q$20=0,0,AG697/Macro!$Q$20))))","v":0.10907707932692305},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z697:AH697)=0,0,IF(MAX($Z698:AG698)>IF(Macro!$Q$20=0,0,AH697/Macro!$Q$20),MAX($Z698:AG698),IF(Macro!$Q$20=0,0,AH697/Macro!$Q$20))))","v":0.1522772596153846},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z697:AI697)=0,0,IF(MAX($Z698:AH698)>IF(Macro!$Q$20=0,0,AI697/Macro!$Q$20),MAX($Z698:AH698),IF(Macro!$Q$20=0,0,AI697/Macro!$Q$20))))","v":0.2031154326923077},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z697:AJ697)=0,0,IF(MAX($Z698:AI698)>IF(Macro!$Q$20=0,0,AJ697/Macro!$Q$20),MAX($Z698:AI698),IF(Macro!$Q$20=0,0,AJ697/Macro!$Q$20))))","v":0.26102596153846147},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z697:AK697)=0,0,IF(MAX($Z698:AJ698)>IF(Macro!$Q$20=0,0,AK697/Macro!$Q$20),MAX($Z698:AJ698),IF(Macro!$Q$20=0,0,AK697/Macro!$Q$20))))","v":0.32544320913461539},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z697:AL697)=0,0,IF(MAX($Z698:AK698)>IF(Macro!$Q$20=0,0,AL697/Macro!$Q$20),MAX($Z698:AK698),IF(Macro!$Q$20=0,0,AL697/Macro!$Q$20))))","v":0.39580153846153843},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z697:AM697)=0,0,IF(MAX($Z698:AL698)>IF(Macro!$Q$20=0,0,AM697/Macro!$Q$20),MAX($Z698:AL698),IF(Macro!$Q$20=0,0,AM697/Macro!$Q$20))))","v":0.47153531249999991},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z697:AN697)=0,0,IF(MAX($Z698:AM698)>IF(Macro!$Q$20=0,0,AN697/Macro!$Q$20),MAX($Z698:AM698),IF(Macro!$Q$20=0,0,AN697/Macro!$Q$20))))","v":0.55207889423076928},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z697:AO697)=0,0,IF(MAX($Z698:AN698)>IF(Macro!$Q$20=0,0,AO697/Macro!$Q$20),MAX($Z698:AN698),IF(Macro!$Q$20=0,0,AO697/Macro!$Q$20))))","v":0.63686664663461534},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z697:AP697)=0,0,IF(MAX($Z698:AO698)>IF(Macro!$Q$20=0,0,AP697/Macro!$Q$20),MAX($Z698:AO698),IF(Macro!$Q$20=0,0,AP697/Macro!$Q$20))))","v":0.70620072115384624},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z697:AQ697)=0,0,IF(MAX($Z698:AP698)>IF(Macro!$Q$20=0,0,AQ697/Macro!$Q$20),MAX($Z698:AP698),IF(Macro!$Q$20=0,0,AQ697/Macro!$Q$20))))","v":0.77532908653846166},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z697:AR697)=0,0,IF(MAX($Z698:AQ698)>IF(Macro!$Q$20=0,0,AR697/Macro!$Q$20),MAX($Z698:AQ698),IF(Macro!$Q$20=0,0,AR697/Macro!$Q$20))))","v":0.84090360576923062},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z697:AS697)=0,0,IF(MAX($Z698:AR698)>IF(Macro!$Q$20=0,0,AS697/Macro!$Q$20),MAX($Z698:AR698),IF(Macro!$Q$20=0,0,AS697/Macro!$Q$20))))","v":0.89957614182692303},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z697:AT697)=0,0,IF(MAX($Z698:AS698)>IF(Macro!$Q$20=0,0,AT697/Macro!$Q$20),MAX($Z698:AS698),IF(Macro!$Q$20=0,0,AT697/Macro!$Q$20))))","v":0.94799855769230756},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z697:AU697)=0,0,IF(MAX($Z698:AT698)>IF(Macro!$Q$20=0,0,AU697/Macro!$Q$20),MAX($Z698:AT698),IF(Macro!$Q$20=0,0,AU697/Macro!$Q$20))))","v":0.98703180288461534},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z697:AV697)=0,0,IF(MAX($Z698:AU698)>IF(Macro!$Q$20=0,0,AV697/Macro!$Q$20),MAX($Z698:AU698),IF(Macro!$Q$20=0,0,AV697/Macro!$Q$20))))","v":1.0175368269230769},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z697:AW697)=0,0,IF(MAX($Z698:AV698)>IF(Macro!$Q$20=0,0,AW697/Macro!$Q$20),MAX($Z698:AV698),IF(Macro!$Q$20=0,0,AW697/Macro!$Q$20))))","v":1.040374579326923},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z697:AX697)=0,0,IF(MAX($Z698:AW698)>IF(Macro!$Q$20=0,0,AX697/Macro!$Q$20),MAX($Z698:AW698),IF(Macro!$Q$20=0,0,AX697/Macro!$Q$20))))","v":1.0564060096153844},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z697:AY697)=0,0,IF(MAX($Z698:AX698)>IF(Macro!$Q$20=0,0,AY697/Macro!$Q$20),MAX($Z698:AX698),IF(Macro!$Q$20=0,0,AY697/Macro!$Q$20))))","v":1.0664920673076925},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z697:AZ697)=0,0,IF(MAX($Z698:AY698)>IF(Macro!$Q$20=0,0,AZ697/Macro!$Q$20),MAX($Z698:AY698),IF(Macro!$Q$20=0,0,AZ697/Macro!$Q$20))))","v":1.0780562019230771},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z697:BA697)=0,0,IF(MAX($Z698:AZ698)>IF(Macro!$Q$20=0,0,BA697/Macro!$Q$20),MAX($Z698:AZ698),IF(Macro!$Q$20=0,0,BA697/Macro!$Q$20))))","v":1.086545300480769},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z697:BB697)=0,0,IF(MAX($Z698:BA698)>IF(Macro!$Q$20=0,0,BB697/Macro!$Q$20),MAX($Z698:BA698),IF(Macro!$Q$20=0,0,BB697/Macro!$Q$20))))","v":1.0939687499999997},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z697:BC697)=0,0,IF(MAX($Z698:BB698)>IF(Macro!$Q$20=0,0,BC697/Macro!$Q$20),MAX($Z698:BB698),IF(Macro!$Q$20=0,0,BC697/Macro!$Q$20))))","v":1.1023359375000001},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z697:BD697)=0,0,IF(MAX($Z698:BC698)>IF(Macro!$Q$20=0,0,BD697/Macro!$Q$20),MAX($Z698:BC698),IF(Macro!$Q$20=0,0,BD697/Macro!$Q$20))))","v":1.11365625},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z697:BE697)=0,0,IF(MAX($Z698:BD698)>IF(Macro!$Q$20=0,0,BE697/Macro!$Q$20),MAX($Z698:BD698),IF(Macro!$Q$20=0,0,BE697/Macro!$Q$20))))","v":1.1276343750000002},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z697:BF697)=0,0,IF(MAX($Z698:BE698)>IF(Macro!$Q$20=0,0,BF697/Macro!$Q$20),MAX($Z698:BE698),IF(Macro!$Q$20=0,0,BF697/Macro!$Q$20))))","v":1.143975},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z697:BG697)=0,0,IF(MAX($Z698:BF698)>IF(Macro!$Q$20=0,0,BG697/Macro!$Q$20),MAX($Z698:BF698),IF(Macro!$Q$20=0,0,BG697/Macro!$Q$20))))","v":1.1623828125},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z697:BH697)=0,0,IF(MAX($Z698:BG698)>IF(Macro!$Q$20=0,0,BH697/Macro!$Q$20),MAX($Z698:BG698),IF(Macro!$Q$20=0,0,BH697/Macro!$Q$20))))","v":1.1825625},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z697:BI697)=0,0,IF(MAX($Z698:BH698)>IF(Macro!$Q$20=0,0,BI697/Macro!$Q$20),MAX($Z698:BH698),IF(Macro!$Q$20=0,0,BI697/Macro!$Q$20))))","v":1.2042187499999999},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z697:BJ697)=0,0,IF(MAX($Z698:BI698)>IF(Macro!$Q$20=0,0,BJ697/Macro!$Q$20),MAX($Z698:BI698),IF(Macro!$Q$20=0,0,BJ697/Macro!$Q$20))))","v":1.22705625},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z697:BK697)=0,0,IF(MAX($Z698:BJ698)>IF(Macro!$Q$20=0,0,BK697/Macro!$Q$20),MAX($Z698:BJ698),IF(Macro!$Q$20=0,0,BK697/Macro!$Q$20))))","v":1.2507796875000001},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z697:BL697)=0,0,IF(MAX($Z698:BK698)>IF(Macro!$Q$20=0,0,BL697/Macro!$Q$20),MAX($Z698:BK698),IF(Macro!$Q$20=0,0,BL697/Macro!$Q$20))))","v":1.2750937499999999},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z697:BM697)=0,0,IF(MAX($Z698:BL698)>IF(Macro!$Q$20=0,0,BM697/Macro!$Q$20),MAX($Z698:BL698),IF(Macro!$Q$20=0,0,BM697/Macro!$Q$20))))","v":1.299703125},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z697:BN697)=0,0,IF(MAX($Z698:BM698)>IF(Macro!$Q$20=0,0,BN697/Macro!$Q$20),MAX($Z698:BM698),IF(Macro!$Q$20=0,0,BN697/Macro!$Q$20))))","v":1.3243125},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z697:BO697)=0,0,IF(MAX($Z698:BN698)>IF(Macro!$Q$20=0,0,BO697/Macro!$Q$20),MAX($Z698:BN698),IF(Macro!$Q$20=0,0,BO697/Macro!$Q$20))))","v":1.3489218749999998},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z697:BP697)=0,0,IF(MAX($Z698:BO698)>IF(Macro!$Q$20=0,0,BP697/Macro!$Q$20),MAX($Z698:BO698),IF(Macro!$Q$20=0,0,BP697/Macro!$Q$20))))","v":1.3735312499999999},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z697:BQ697)=0,0,IF(MAX($Z698:BP698)>IF(Macro!$Q$20=0,0,BQ697/Macro!$Q$20),MAX($Z698:BP698),IF(Macro!$Q$20=0,0,BQ697/Macro!$Q$20))))","v":1.3981406249999999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z697:BR697)=0,0,IF(MAX($Z698:BQ698)>IF(Macro!$Q$20=0,0,BR697/Macro!$Q$20),MAX($Z698:BQ698),IF(Macro!$Q$20=0,0,BR697/Macro!$Q$20))))","v":1.42275},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z697:BS697)=0,0,IF(MAX($Z698:BR698)>IF(Macro!$Q$20=0,0,BS697/Macro!$Q$20),MAX($Z698:BR698),IF(Macro!$Q$20=0,0,BS697/Macro!$Q$20))))","v":1.447359375},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z697:BT697)=0,0,IF(MAX($Z698:BS698)>IF(Macro!$Q$20=0,0,BT697/Macro!$Q$20),MAX($Z698:BS698),IF(Macro!$Q$20=0,0,BT697/Macro!$Q$20))))","v":1.4719687499999998},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z697:BU697)=0,0,IF(MAX($Z698:BT698)>IF(Macro!$Q$20=0,0,BU697/Macro!$Q$20),MAX($Z698:BT698),IF(Macro!$Q$20=0,0,BU697/Macro!$Q$20))))","v":1.4965781249999999},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z697:BV697)=0,0,IF(MAX($Z698:BU698)>IF(Macro!$Q$20=0,0,BV697/Macro!$Q$20),MAX($Z698:BU698),IF(Macro!$Q$20=0,0,BV697/Macro!$Q$20))))","v":1.5211874999999999},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z697:BW697)=0,0,IF(MAX($Z698:BV698)>IF(Macro!$Q$20=0,0,BW697/Macro!$Q$20),MAX($Z698:BV698),IF(Macro!$Q$20=0,0,BW697/Macro!$Q$20))))","v":1.545796875},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z697:BX697)=0,0,IF(MAX($Z698:BW698)>IF(Macro!$Q$20=0,0,BX697/Macro!$Q$20),MAX($Z698:BW698),IF(Macro!$Q$20=0,0,BX697/Macro!$Q$20))))","v":1.57040625},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z697:BY697)=0,0,IF(MAX($Z698:BX698)>IF(Macro!$Q$20=0,0,BY697/Macro!$Q$20),MAX($Z698:BX698),IF(Macro!$Q$20=0,0,BY697/Macro!$Q$20))))","v":1.5950156249999998},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z697:BZ697)=0,0,IF(MAX($Z698:BY698)>IF(Macro!$Q$20=0,0,BZ697/Macro!$Q$20),MAX($Z698:BY698),IF(Macro!$Q$20=0,0,BZ697/Macro!$Q$20))))","v":1.6196249999999999},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z697:CA697)=0,0,IF(MAX($Z698:BZ698)>IF(Macro!$Q$20=0,0,CA697/Macro!$Q$20),MAX($Z698:BZ698),IF(Macro!$Q$20=0,0,CA697/Macro!$Q$20))))","v":1.6442343749999999},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z697:CB697)=0,0,IF(MAX($Z698:CA698)>IF(Macro!$Q$20=0,0,CB697/Macro!$Q$20),MAX($Z698:CA698),IF(Macro!$Q$20=0,0,CB697/Macro!$Q$20))))","v":1.66884375},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z697:CC697)=0,0,IF(MAX($Z698:CB698)>IF(Macro!$Q$20=0,0,CC697/Macro!$Q$20),MAX($Z698:CB698),IF(Macro!$Q$20=0,0,CC697/Macro!$Q$20))))","v":1.693453125},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z697:CD697)=0,0,IF(MAX($Z698:CC698)>IF(Macro!$Q$20=0,0,CD697/Macro!$Q$20),MAX($Z698:CC698),IF(Macro!$Q$20=0,0,CD697/Macro!$Q$20))))","v":1.7180624999999998},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z697:CE697)=0,0,IF(MAX($Z698:CD698)>IF(Macro!$Q$20=0,0,CE697/Macro!$Q$20),MAX($Z698:CD698),IF(Macro!$Q$20=0,0,CE697/Macro!$Q$20))))","v":1.7426718749999999},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z697:CF697)=0,0,IF(MAX($Z698:CE698)>IF(Macro!$Q$20=0,0,CF697/Macro!$Q$20),MAX($Z698:CE698),IF(Macro!$Q$20=0,0,CF697/Macro!$Q$20))))","v":1.7672812499999999},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z697:CG697)=0,0,IF(MAX($Z698:CF698)>IF(Macro!$Q$20=0,0,CG697/Macro!$Q$20),MAX($Z698:CF698),IF(Macro!$Q$20=0,0,CG697/Macro!$Q$20))))","v":1.791890625},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z697:CH697)=0,0,IF(MAX($Z698:CG698)>IF(Macro!$Q$20=0,0,CH697/Macro!$Q$20),MAX($Z698:CG698),IF(Macro!$Q$20=0,0,CH697/Macro!$Q$20))))","v":1.8165},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z697:CI697)=0,0,IF(MAX($Z698:CH698)>IF(Macro!$Q$20=0,0,CI697/Macro!$Q$20),MAX($Z698:CH698),IF(Macro!$Q$20=0,0,CI697/Macro!$Q$20))))","v":1.8411093749999998},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z697:CJ697)=0,0,IF(MAX($Z698:CI698)>IF(Macro!$Q$20=0,0,CJ697/Macro!$Q$20),MAX($Z698:CI698),IF(Macro!$Q$20=0,0,CJ697/Macro!$Q$20))))","v":1.8657187499999999},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z697:CK697)=0,0,IF(MAX($Z698:CJ698)>IF(Macro!$Q$20=0,0,CK697/Macro!$Q$20),MAX($Z698:CJ698),IF(Macro!$Q$20=0,0,CK697/Macro!$Q$20))))","v":1.8903281249999999},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z697:CL697)=0,0,IF(MAX($Z698:CK698)>IF(Macro!$Q$20=0,0,CL697/Macro!$Q$20),MAX($Z698:CK698),IF(Macro!$Q$20=0,0,CL697/Macro!$Q$20))))","v":1.9149375},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z697:CM697)=0,0,IF(MAX($Z698:CL698)>IF(Macro!$Q$20=0,0,CM697/Macro!$Q$20),MAX($Z698:CL698),IF(Macro!$Q$20=0,0,CM697/Macro!$Q$20))))","v":1.939546875},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z697:CN697)=0,0,IF(MAX($Z698:CM698)>IF(Macro!$Q$20=0,0,CN697/Macro!$Q$20),MAX($Z698:CM698),IF(Macro!$Q$20=0,0,CN697/Macro!$Q$20))))","v":1.9641562499999998},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z697:CO697)=0,0,IF(MAX($Z698:CN698)>IF(Macro!$Q$20=0,0,CO697/Macro!$Q$20),MAX($Z698:CN698),IF(Macro!$Q$20=0,0,CO697/Macro!$Q$20))))","v":1.9887656249999999},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z697:CP697)=0,0,IF(MAX($Z698:CO698)>IF(Macro!$Q$20=0,0,CP697/Macro!$Q$20),MAX($Z698:CO698),IF(Macro!$Q$20=0,0,CP697/Macro!$Q$20))))","v":2.0133749999999999},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z697:CQ697)=0,0,IF(MAX($Z698:CP698)>IF(Macro!$Q$20=0,0,CQ697/Macro!$Q$20),MAX($Z698:CP698),IF(Macro!$Q$20=0,0,CQ697/Macro!$Q$20))))","v":2.0379843749999997},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z697:CR697)=0,0,IF(MAX($Z698:CQ698)>IF(Macro!$Q$20=0,0,CR697/Macro!$Q$20),MAX($Z698:CQ698),IF(Macro!$Q$20=0,0,CR697/Macro!$Q$20))))","v":2.06259375},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z697:CS697)=0,0,IF(MAX($Z698:CR698)>IF(Macro!$Q$20=0,0,CS697/Macro!$Q$20),MAX($Z698:CR698),IF(Macro!$Q$20=0,0,CS697/Macro!$Q$20))))","v":2.0872031249999998},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z697:CT697)=0,0,IF(MAX($Z698:CS698)>IF(Macro!$Q$20=0,0,CT697/Macro!$Q$20),MAX($Z698:CS698),IF(Macro!$Q$20=0,0,CT697/Macro!$Q$20))))","v":2.1118125000000001},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z697:CU697)=0,0,IF(MAX($Z698:CT698)>IF(Macro!$Q$20=0,0,CU697/Macro!$Q$20),MAX($Z698:CT698),IF(Macro!$Q$20=0,0,CU697/Macro!$Q$20))))","v":2.1364218749999999},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z697:CV697)=0,0,IF(MAX($Z698:CU698)>IF(Macro!$Q$20=0,0,CV697/Macro!$Q$20),MAX($Z698:CU698),IF(Macro!$Q$20=0,0,CV697/Macro!$Q$20))))","v":2.1610312499999997},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z697:CW697)=0,0,IF(MAX($Z698:CV698)>IF(Macro!$Q$20=0,0,CW697/Macro!$Q$20),MAX($Z698:CV698),IF(Macro!$Q$20=0,0,CW697/Macro!$Q$20))))","v":2.185640625},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z697:CX697)=0,0,IF(MAX($Z698:CW698)>IF(Macro!$Q$20=0,0,CX697/Macro!$Q$20),MAX($Z698:CW698),IF(Macro!$Q$20=0,0,CX697/Macro!$Q$20))))","v":2.2102499999999998},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z697:CY697)=0,0,IF(MAX($Z698:CX698)>IF(Macro!$Q$20=0,0,CY697/Macro!$Q$20),MAX($Z698:CX698),IF(Macro!$Q$20=0,0,CY697/Macro!$Q$20))))","v":2.2348593750000001},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z697:CZ697)=0,0,IF(MAX($Z698:CY698)>IF(Macro!$Q$20=0,0,CZ697/Macro!$Q$20),MAX($Z698:CY698),IF(Macro!$Q$20=0,0,CZ697/Macro!$Q$20))))","v":2.2594687499999999},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z697:DA697)=0,0,IF(MAX($Z698:CZ698)>IF(Macro!$Q$20=0,0,DA697/Macro!$Q$20),MAX($Z698:CZ698),IF(Macro!$Q$20=0,0,DA697/Macro!$Q$20))))","v":2.2840781249999997},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z697:DB697)=0,0,IF(MAX($Z698:DA698)>IF(Macro!$Q$20=0,0,DB697/Macro!$Q$20),MAX($Z698:DA698),IF(Macro!$Q$20=0,0,DB697/Macro!$Q$20))))","v":2.3086875},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z697:DC697)=0,0,IF(MAX($Z698:DB698)>IF(Macro!$Q$20=0,0,DC697/Macro!$Q$20),MAX($Z698:DB698),IF(Macro!$Q$20=0,0,DC697/Macro!$Q$20))))","v":2.3332968749999998},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z697:DD697)=0,0,IF(MAX($Z698:DC698)>IF(Macro!$Q$20=0,0,DD697/Macro!$Q$20),MAX($Z698:DC698),IF(Macro!$Q$20=0,0,DD697/Macro!$Q$20))))","v":2.3579062500000001},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z697:DE697)=0,0,IF(MAX($Z698:DD698)>IF(Macro!$Q$20=0,0,DE697/Macro!$Q$20),MAX($Z698:DD698),IF(Macro!$Q$20=0,0,DE697/Macro!$Q$20))))","v":2.3825156249999999},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z697:DF697)=0,0,IF(MAX($Z698:DE698)>IF(Macro!$Q$20=0,0,DF697/Macro!$Q$20),MAX($Z698:DE698),IF(Macro!$Q$20=0,0,DF697/Macro!$Q$20))))","v":2.4071249999999997},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z697:DG697)=0,0,IF(MAX($Z698:DF698)>IF(Macro!$Q$20=0,0,DG697/Macro!$Q$20),MAX($Z698:DF698),IF(Macro!$Q$20=0,0,DG697/Macro!$Q$20))))","v":2.431734375},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z697:DH697)=0,0,IF(MAX($Z698:DG698)>IF(Macro!$Q$20=0,0,DH697/Macro!$Q$20),MAX($Z698:DG698),IF(Macro!$Q$20=0,0,DH697/Macro!$Q$20))))","v":2.4563437499999998},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z697:DI697)=0,0,IF(MAX($Z698:DH698)>IF(Macro!$Q$20=0,0,DI697/Macro!$Q$20),MAX($Z698:DH698),IF(Macro!$Q$20=0,0,DI697/Macro!$Q$20))))","v":2.4809531250000001},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z697:DJ697)=0,0,IF(MAX($Z698:DI698)>IF(Macro!$Q$20=0,0,DJ697/Macro!$Q$20),MAX($Z698:DI698),IF(Macro!$Q$20=0,0,DJ697/Macro!$Q$20))))","v":2.5055624999999999},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z697:DK697)=0,0,IF(MAX($Z698:DJ698)>IF(Macro!$Q$20=0,0,DK697/Macro!$Q$20),MAX($Z698:DJ698),IF(Macro!$Q$20=0,0,DK697/Macro!$Q$20))))","v":2.5301718749999997},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z697:DL697)=0,0,IF(MAX($Z698:DK698)>IF(Macro!$Q$20=0,0,DL697/Macro!$Q$20),MAX($Z698:DK698),IF(Macro!$Q$20=0,0,DL697/Macro!$Q$20))))","v":2.55478125},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z697:DM697)=0,0,IF(MAX($Z698:DL698)>IF(Macro!$Q$20=0,0,DM697/Macro!$Q$20),MAX($Z698:DL698),IF(Macro!$Q$20=0,0,DM697/Macro!$Q$20))))","v":2.5793906249999998},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z697:DN697)=0,0,IF(MAX($Z698:DM698)>IF(Macro!$Q$20=0,0,DN697/Macro!$Q$20),MAX($Z698:DM698),IF(Macro!$Q$20=0,0,DN697/Macro!$Q$20))))","v":2.6040000000000001},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z697:DO697)=0,0,IF(MAX($Z698:DN698)>IF(Macro!$Q$20=0,0,DO697/Macro!$Q$20),MAX($Z698:DN698),IF(Macro!$Q$20=0,0,DO697/Macro!$Q$20))))","v":2.6286093749999999},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z697:DP697)=0,0,IF(MAX($Z698:DO698)>IF(Macro!$Q$20=0,0,DP697/Macro!$Q$20),MAX($Z698:DO698),IF(Macro!$Q$20=0,0,DP697/Macro!$Q$20))))","v":2.6532187499999997},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z697:DQ697)=0,0,IF(MAX($Z698:DP698)>IF(Macro!$Q$20=0,0,DQ697/Macro!$Q$20),MAX($Z698:DP698),IF(Macro!$Q$20=0,0,DQ697/Macro!$Q$20))))","v":2.677828125},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z697:DR697)=0,0,IF(MAX($Z698:DQ698)>IF(Macro!$Q$20=0,0,DR697/Macro!$Q$20),MAX($Z698:DQ698),IF(Macro!$Q$20=0,0,DR697/Macro!$Q$20))))","v":2.7024374999999998},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z697:DS697)=0,0,IF(MAX($Z698:DR698)>IF(Macro!$Q$20=0,0,DS697/Macro!$Q$20),MAX($Z698:DR698),IF(Macro!$Q$20=0,0,DS697/Macro!$Q$20))))","v":2.7270468750000001},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z697:DT697)=0,0,IF(MAX($Z698:DS698)>IF(Macro!$Q$20=0,0,DT697/Macro!$Q$20),MAX($Z698:DS698),IF(Macro!$Q$20=0,0,DT697/Macro!$Q$20))))","v":2.7516562499999999},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z697:DU697)=0,0,IF(MAX($Z698:DT698)>IF(Macro!$Q$20=0,0,DU697/Macro!$Q$20),MAX($Z698:DT698),IF(Macro!$Q$20=0,0,DU697/Macro!$Q$20))))","v":2.7762656249999997},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z697:DV697)=0,0,IF(MAX($Z698:DU698)>IF(Macro!$Q$20=0,0,DV697/Macro!$Q$20),MAX($Z698:DU698),IF(Macro!$Q$20=0,0,DV697/Macro!$Q$20))))","v":2.800875},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z697:DW697)=0,0,IF(MAX($Z698:DV698)>IF(Macro!$Q$20=0,0,DW697/Macro!$Q$20),MAX($Z698:DV698),IF(Macro!$Q$20=0,0,DW697/Macro!$Q$20))))","v":2.8254843749999998},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z697:DX697)=0,0,IF(MAX($Z698:DW698)>IF(Macro!$Q$20=0,0,DX697/Macro!$Q$20),MAX($Z698:DW698),IF(Macro!$Q$20=0,0,DX697/Macro!$Q$20))))","v":2.8500937500000001},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z697:DY697)=0,0,IF(MAX($Z698:DX698)>IF(Macro!$Q$20=0,0,DY697/Macro!$Q$20),MAX($Z698:DX698),IF(Macro!$Q$20=0,0,DY697/Macro!$Q$20))))","v":2.8747031249999999},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z697:DZ697)=0,0,IF(MAX($Z698:DY698)>IF(Macro!$Q$20=0,0,DZ697/Macro!$Q$20),MAX($Z698:DY698),IF(Macro!$Q$20=0,0,DZ697/Macro!$Q$20))))","v":2.8993124999999997},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z697:EA697)=0,0,IF(MAX($Z698:DZ698)>IF(Macro!$Q$20=0,0,EA697/Macro!$Q$20),MAX($Z698:DZ698),IF(Macro!$Q$20=0,0,EA697/Macro!$Q$20))))","v":2.923921875},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z697:EB697)=0,0,IF(MAX($Z698:EA698)>IF(Macro!$Q$20=0,0,EB697/Macro!$Q$20),MAX($Z698:EA698),IF(Macro!$Q$20=0,0,EB697/Macro!$Q$20))))","v":2.9485312499999998},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z697:EC697)=0,0,IF(MAX($Z698:EB698)>IF(Macro!$Q$20=0,0,EC697/Macro!$Q$20),MAX($Z698:EB698),IF(Macro!$Q$20=0,0,EC697/Macro!$Q$20))))","v":2.9731406250000001},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z697:ED697)=0,0,IF(MAX($Z698:EC698)>IF(Macro!$Q$20=0,0,ED697/Macro!$Q$20),MAX($Z698:EC698),IF(Macro!$Q$20=0,0,ED697/Macro!$Q$20))))","v":2.9977499999999999},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z697:EE697)=0,0,IF(MAX($Z698:ED698)>IF(Macro!$Q$20=0,0,EE697/Macro!$Q$20),MAX($Z698:ED698),IF(Macro!$Q$20=0,0,EE697/Macro!$Q$20))))","v":3.0223593749999997},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z697:EF697)=0,0,IF(MAX($Z698:EE698)>IF(Macro!$Q$20=0,0,EF697/Macro!$Q$20),MAX($Z698:EE698),IF(Macro!$Q$20=0,0,EF697/Macro!$Q$20))))","v":3.04696875},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z697:EG697)=0,0,IF(MAX($Z698:EF698)>IF(Macro!$Q$20=0,0,EG697/Macro!$Q$20),MAX($Z698:EF698),IF(Macro!$Q$20=0,0,EG697/Macro!$Q$20))))","v":3.0715781249999998},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z697:EH697)=0,0,IF(MAX($Z698:EG698)>IF(Macro!$Q$20=0,0,EH697/Macro!$Q$20),MAX($Z698:EG698),IF(Macro!$Q$20=0,0,EH697/Macro!$Q$20))))","v":3.0961875000000001},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z697:EI697)=0,0,IF(MAX($Z698:EH698)>IF(Macro!$Q$20=0,0,EI697/Macro!$Q$20),MAX($Z698:EH698),IF(Macro!$Q$20=0,0,EI697/Macro!$Q$20))))","v":3.1207968749999999},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z697:EJ697)=0,0,IF(MAX($Z698:EI698)>IF(Macro!$Q$20=0,0,EJ697/Macro!$Q$20),MAX($Z698:EI698),IF(Macro!$Q$20=0,0,EJ697/Macro!$Q$20))))","v":3.1454062499999997},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z697:EK697)=0,0,IF(MAX($Z698:EJ698)>IF(Macro!$Q$20=0,0,EK697/Macro!$Q$20),MAX($Z698:EJ698),IF(Macro!$Q$20=0,0,EK697/Macro!$Q$20))))","v":3.170015625},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z697:EL697)=0,0,IF(MAX($Z698:EK698)>IF(Macro!$Q$20=0,0,EL697/Macro!$Q$20),MAX($Z698:EK698),IF(Macro!$Q$20=0,0,EL697/Macro!$Q$20))))","v":3.1946249999999998},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z697:EM697)=0,0,IF(MAX($Z698:EL698)>IF(Macro!$Q$20=0,0,EM697/Macro!$Q$20),MAX($Z698:EL698),IF(Macro!$Q$20=0,0,EM697/Macro!$Q$20))))","v":3.2192343750000001},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z697:EN697)=0,0,IF(MAX($Z698:EM698)>IF(Macro!$Q$20=0,0,EN697/Macro!$Q$20),MAX($Z698:EM698),IF(Macro!$Q$20=0,0,EN697/Macro!$Q$20))))","v":3.2438437499999999},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z697:EO697)=0,0,IF(MAX($Z698:EN698)>IF(Macro!$Q$20=0,0,EO697/Macro!$Q$20),MAX($Z698:EN698),IF(Macro!$Q$20=0,0,EO697/Macro!$Q$20))))","v":3.2684531249999997},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z697:EP697)=0,0,IF(MAX($Z698:EO698)>IF(Macro!$Q$20=0,0,EP697/Macro!$Q$20),MAX($Z698:EO698),IF(Macro!$Q$20=0,0,EP697/Macro!$Q$20))))","v":3.2930625},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z697:EQ697)=0,0,IF(MAX($Z698:EP698)>IF(Macro!$Q$20=0,0,EQ697/Macro!$Q$20),MAX($Z698:EP698),IF(Macro!$Q$20=0,0,EQ697/Macro!$Q$20))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z697:ER697)=0,0,IF(MAX($Z698:EQ698)>IF(Macro!$Q$20=0,0,ER697/Macro!$Q$20),MAX($Z698:EQ698),IF(Macro!$Q$20=0,0,ER697/Macro!$Q$20))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z697:ES697)=0,0,IF(MAX($Z698:ER698)>IF(Macro!$Q$20=0,0,ES697/Macro!$Q$20),MAX($Z698:ER698),IF(Macro!$Q$20=0,0,ES697/Macro!$Q$20))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z697:ET697)=0,0,IF(MAX($Z698:ES698)>IF(Macro!$Q$20=0,0,ET697/Macro!$Q$20),MAX($Z698:ES698),IF(Macro!$Q$20=0,0,ET697/Macro!$Q$20))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z697:EU697)=0,0,IF(MAX($Z698:ET698)>IF(Macro!$Q$20=0,0,EU697/Macro!$Q$20),MAX($Z698:ET698),IF(Macro!$Q$20=0,0,EU697/Macro!$Q$20))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z697:EV697)=0,0,IF(MAX($Z698:EU698)>IF(Macro!$Q$20=0,0,EV697/Macro!$Q$20),MAX($Z698:EU698),IF(Macro!$Q$20=0,0,EV697/Macro!$Q$20))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z697:EW697)=0,0,IF(MAX($Z698:EV698)>IF(Macro!$Q$20=0,0,EW697/Macro!$Q$20),MAX($Z698:EV698),IF(Macro!$Q$20=0,0,EW697/Macro!$Q$20))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z697:EX697)=0,0,IF(MAX($Z698:EW698)>IF(Macro!$Q$20=0,0,EX697/Macro!$Q$20),MAX($Z698:EW698),IF(Macro!$Q$20=0,0,EX697/Macro!$Q$20))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z697:EY697)=0,0,IF(MAX($Z698:EX698)>IF(Macro!$Q$20=0,0,EY697/Macro!$Q$20),MAX($Z698:EX698),IF(Macro!$Q$20=0,0,EY697/Macro!$Q$20))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z697:EZ697)=0,0,IF(MAX($Z698:EY698)>IF(Macro!$Q$20=0,0,EZ697/Macro!$Q$20),MAX($Z698:EY698),IF(Macro!$Q$20=0,0,EZ697/Macro!$Q$20))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z697:FA697)=0,0,IF(MAX($Z698:EZ698)>IF(Macro!$Q$20=0,0,FA697/Macro!$Q$20),MAX($Z698:EZ698),IF(Macro!$Q$20=0,0,FA697/Macro!$Q$20))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z697:FB697)=0,0,IF(MAX($Z698:FA698)>IF(Macro!$Q$20=0,0,FB697/Macro!$Q$20),MAX($Z698:FA698),IF(Macro!$Q$20=0,0,FB697/Macro!$Q$20))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z697:FC697)=0,0,IF(MAX($Z698:FB698)>IF(Macro!$Q$20=0,0,FC697/Macro!$Q$20),MAX($Z698:FB698),IF(Macro!$Q$20=0,0,FC697/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":713},null,null,null,null,null,{"$f":"IF($R713=\"^\",IF(COUNTIF(Lists!$13:$13,H713)=1,0,1),0)","v":0},{"$f":"H709","v":"Прочие производственные расходы"},{"$f":"I712","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q712)=0,Q712=0,Q712=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q712))","v":120},null,{"$f":"IF(G713<>0,1,IF(OR($Q713=\"\",$Q713=0),0,IF($R713=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H713))),$Q713)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q713-IF(OR(SUMIFS($2:$2,$11:$11,Q712)=0,Q712=0,Q712=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q712)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":723},null,null,null,null,null,{"$f":"IF($R723=\"^\",IF(COUNTIF(Lists!$13:$13,H723)=1,0,1),0)","v":0},{"$f":"H718","v":"Прочие производственные расходы"},{"$f":"I719","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q720","v":0},null,{"$f":"IF(G723<>0,1,IF(OR($Q723=\"\",$Q723=0),0,IF($R723=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H723))),$Q723)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q723-(100%-Q720))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":739},null,null,null,null,null,{"$f":"IF($R739=\"^\",IF(COUNTIF(Lists!$13:$13,H739)=1,0,1),0)","v":0},{"$f":"H736","v":"Базовый прайс-лист на производственные расходы"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,null,{"$f":"IF(OR($I739=\"\",$I739=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I739)=0),\"\",Mrkting!$M$194&\" // \"&INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I739)))","v":"руб. // услуга"},null,null,"*",10,null,{"$f":"IF(G739<>0,1,IF(OR($Q739=\"\",$Q739=0),0,IF($R739=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H739))),$Q739)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z739:$FD739,$Z739:$FD739,\">\"&0)=0,0,AVERAGEIFS($Z739:$FD739,$Z739:$FD739,\">\"&0))","v":12.148684899458862},null,null,{"$f":"IF(AA$11=\"\",0,$Q739*POWER((1+$Q742),INT((AA$2-1)/IF($Q743=0,1,$Q743))))","v":10},{"$f":"IF(AB$11=\"\",0,$Q739*POWER((1+$Q742),INT((AB$2-1)/IF($Q743=0,1,$Q743))))","v":10},10,10,10,10,10.199999999999999,10.199999999999999,10.199999999999999,10.199999999999999,10.199999999999999,10.199999999999999,{"$f":"IF(AM$11=\"\",0,$Q739*POWER((1+$Q742),INT((AM$2-1)/IF($Q743=0,1,$Q743))))","v":10.404},{"$f":"IF(AN$11=\"\",0,$Q739*POWER((1+$Q742),INT((AN$2-1)/IF($Q743=0,1,$Q743))))","v":10.404},10.404,10.404,10.404,10.404,10.612079999999999,10.612079999999999,10.612079999999999,10.612079999999999,10.612079999999999,10.612079999999999,10.824321599999999,10.824321599999999,10.824321599999999,10.824321599999999,10.824321599999999,10.824321599999999,11.040808032000001,11.040808032000001,11.040808032000001,11.040808032000001,11.040808032000001,11.040808032000001,11.261624192640001,11.261624192640001,11.261624192640001,11.261624192640001,11.261624192640001,11.261624192640001,11.486856676492799,11.486856676492799,11.486856676492799,11.486856676492799,11.486856676492799,11.486856676492799,11.716593810022655,11.716593810022655,11.716593810022655,11.716593810022655,11.716593810022655,11.716593810022655,11.950925686223108,11.950925686223108,11.950925686223108,11.950925686223108,11.950925686223108,11.950925686223108,12.189944199947572,12.189944199947572,12.189944199947572,12.189944199947572,12.189944199947572,12.189944199947572,12.433743083946521,12.433743083946521,12.433743083946521,12.433743083946521,12.433743083946521,12.433743083946521,12.682417945625453,12.682417945625453,12.682417945625453,12.682417945625453,12.682417945625453,{"$f":"IF(CZ$11=\"\",0,$Q739*POWER((1+$Q742),INT((CZ$2-1)/IF($Q743=0,1,$Q743))))","v":12.682417945625453},12.936066304537961,12.936066304537961,12.936066304537961,12.936066304537961,12.936066304537961,12.936066304537961,13.194787630628721,13.194787630628721,13.194787630628721,13.194787630628721,13.194787630628721,13.194787630628721,13.458683383241292,13.458683383241292,13.458683383241292,13.458683383241292,13.458683383241292,13.458683383241292,13.72785705090612,13.72785705090612,13.72785705090612,13.72785705090612,13.72785705090612,13.72785705090612,14.002414191924244,14.002414191924244,14.002414191924244,14.002414191924244,14.002414191924244,14.002414191924244,14.282462475762728,14.282462475762728,14.282462475762728,14.282462475762728,14.282462475762728,14.282462475762728,14.568111725277982,14.568111725277982,14.568111725277982,14.568111725277982,14.568111725277982,14.568111725277982,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,null,null,null,null,{"$f":"IF($R747=\"^\",IF(COUNTIF(Lists!$13:$13,H747)=1,0,1),0)","v":0},{"$f":"H745","v":"Натуральный поток закупок"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,null,null,{"$f":"IF(OR($I747=\"\",$I747=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I747)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I747)))","v":"услуга"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z747:$FD747)","v":871424.57499999972},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AA$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AA$2+INT($Q36))+IF(AA$2=1,SUMIFS($Z150:$FD150,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AA$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AA$2+INT($Q156))+IF(AA$2=1,SUMIFS($Z270:$FD270,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AA$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AA$2+INT($Q276))+IF(AA$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q396))+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,INT($Q396)+1),0)+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AA$2+INT($Q396)+1)+(INT($Q396)+1-$Q396)*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AA$2+INT($Q396))+IF(AA$2=1,SUMIFS($Z510:$FD510,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q516))+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,INT($Q516)+1),0)+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AA$2+INT($Q516)+1)+(INT($Q516)+1-$Q516)*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AA$2+INT($Q516))+IF(AA$2=1,SUMIFS($Z630:$FD630,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q636))+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,INT($Q636)+1),0)+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AA$2+INT($Q636)+1)+(INT($Q636)+1-$Q636)*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AA$2+INT($Q636)))","v":11.83},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AB$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AB$2+INT($Q36))+IF(AB$2=1,SUMIFS($Z150:$FD150,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AB$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AB$2+INT($Q156))+IF(AB$2=1,SUMIFS($Z270:$FD270,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AB$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AB$2+INT($Q276))+IF(AB$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q396))+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,INT($Q396)+1),0)+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AB$2+INT($Q396)+1)+(INT($Q396)+1-$Q396)*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AB$2+INT($Q396))+IF(AB$2=1,SUMIFS($Z510:$FD510,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q516))+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,INT($Q516)+1),0)+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AB$2+INT($Q516)+1)+(INT($Q516)+1-$Q516)*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AB$2+INT($Q516))+IF(AB$2=1,SUMIFS($Z630:$FD630,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q636))+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,INT($Q636)+1),0)+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AB$2+INT($Q636)+1)+(INT($Q636)+1-$Q636)*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AB$2+INT($Q636)))","v":29.393000000000001},74.114384615384608,125.27146153846155,187.55692307692308,265.66346153846155,363.97576923076917,481.28715384615379,616.39092307692317,768.08038461538445,935.14884615384619,1116.3896153846151,{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AM$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AM$2+INT($Q36))+IF(AM$2=1,SUMIFS($Z150:$FD150,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AM$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AM$2+INT($Q156))+IF(AM$2=1,SUMIFS($Z270:$FD270,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AM$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AM$2+INT($Q276))+IF(AM$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q396))+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,INT($Q396)+1),0)+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AM$2+INT($Q396)+1)+(INT($Q396)+1-$Q396)*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AM$2+INT($Q396))+IF(AM$2=1,SUMIFS($Z510:$FD510,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q516))+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,INT($Q516)+1),0)+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AM$2+INT($Q516)+1)+(INT($Q516)+1-$Q516)*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AM$2+INT($Q516))+IF(AM$2=1,SUMIFS($Z630:$FD630,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q636))+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,INT($Q636)+1),0)+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AM$2+INT($Q636)+1)+(INT($Q636)+1-$Q636)*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AM$2+INT($Q636)))","v":1310.596},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AN$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$FD30,$Z$2:$FD$2,AN$2+INT($Q36))+IF(AN$2=1,SUMIFS($Z150:$FD150,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AN$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$FD150,$Z$2:$FD$2,AN$2+INT($Q156))+IF(AN$2=1,SUMIFS($Z270:$FD270,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AN$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$FD270,$Z$2:$FD$2,AN$2+INT($Q276))+IF(AN$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q396))+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,INT($Q396)+1),0)+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AN$2+INT($Q396)+1)+(INT($Q396)+1-$Q396)*SUMIFS($Z390:$FD390,$Z$2:$FD$2,AN$2+INT($Q396))+IF(AN$2=1,SUMIFS($Z510:$FD510,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q516))+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,INT($Q516)+1),0)+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AN$2+INT($Q516)+1)+(INT($Q516)+1-$Q516)*SUMIFS($Z510:$FD510,$Z$2:$FD$2,AN$2+INT($Q516))+IF(AN$2=1,SUMIFS($Z630:$FD630,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q636))+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,INT($Q636)+1),0)+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AN$2+INT($Q636)+1)+(INT($Q636)+1-$Q636)*SUMIFS($Z630:$FD630,$Z$2:$FD$2,AN$2+INT($Q636)))","v":1516.5613076923078},1733.0788461538461,1918.1265384615385,2104.2333846153851,2284.2566923076924,2451.0537692307698,2597.4819230769226,2725.3778461538459,2836.5782307692307,2932.9197692307689,3016.2391538461534,3088.3730769230765,3165.1582307692306,3236.8813076923079,3307.8289999999997,3382.2880000000005,3464.5449999999996,3553.97,3649.933,3751.8039999999996,3858.953,3970.75,4086.5649999999996,4205.7679999999991,4327.7289999999994,4451.8179999999993,4577.4049999999988,4704.49,4831.8899999999994,4959.2899999999991,5086.6900000000005,5214.09,5341.49,5468.8899999999994,5596.2900000000009,5723.6900000000005,5851.09,5978.49,6105.8899999999994,6233.2900000000009,6360.6900000000005,6488.09,6615.49,6742.8899999999994,6870.2900000000009,6997.6900000000005,7125.09,7252.49,7379.8899999999994,7507.2900000000009,7634.6900000000005,7762.09,7889.49,8016.8899999999994,8144.2900000000009,8271.69,8399.09,8526.49,8653.89,8781.2900000000009,8908.69,9036.09,9163.4900000000016,9290.89,{"$f":"IF(CZ$11=\"\",0,IF(CZ$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q36))+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,INT($Q36)+1),0)+($Q36-INT($Q36))*SUMIFS($Z30:$FD30,$Z$2:$FD$2,CZ$2+INT($Q36)+1)+(INT($Q36)+1-$Q36)*SUMIFS($Z30:$FD30,$Z$2:$FD$2,CZ$2+INT($Q36))+IF(CZ$2=1,SUMIFS($Z150:$FD150,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q156))+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,INT($Q156)+1),0)+($Q156-INT($Q156))*SUMIFS($Z150:$FD150,$Z$2:$FD$2,CZ$2+INT($Q156)+1)+(INT($Q156)+1-$Q156)*SUMIFS($Z150:$FD150,$Z$2:$FD$2,CZ$2+INT($Q156))+IF(CZ$2=1,SUMIFS($Z270:$FD270,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q276))+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,INT($Q276)+1),0)+($Q276-INT($Q276))*SUMIFS($Z270:$FD270,$Z$2:$FD$2,CZ$2+INT($Q276)+1)+(INT($Q276)+1-$Q276)*SUMIFS($Z270:$FD270,$Z$2:$FD$2,CZ$2+INT($Q276))+IF(CZ$2=1,SUMIFS($Z30:$FD30,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q396))+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,INT($Q396)+1),0)+($Q396-INT($Q396))*SUMIFS($Z390:$FD390,$Z$2:$FD$2,CZ$2+INT($Q396)+1)+(INT($Q396)+1-$Q396)*SUMIFS($Z390:$FD390,$Z$2:$FD$2,CZ$2+INT($Q396))+IF(CZ$2=1,SUMIFS($Z510:$FD510,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q516))+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,INT($Q516)+1),0)+($Q516-INT($Q516))*SUMIFS($Z510:$FD510,$Z$2:$FD$2,CZ$2+INT($Q516)+1)+(INT($Q516)+1-$Q516)*SUMIFS($Z510:$FD510,$Z$2:$FD$2,CZ$2+INT($Q516))+IF(CZ$2=1,SUMIFS($Z630:$FD630,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q636))+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,INT($Q636)+1),0)+($Q636-INT($Q636))*SUMIFS($Z630:$FD630,$Z$2:$FD$2,CZ$2+INT($Q636)+1)+(INT($Q636)+1-$Q636)*SUMIFS($Z630:$FD630,$Z$2:$FD$2,CZ$2+INT($Q636)))","v":9418.2900000000009},9545.69,9673.09,9800.4900000000016,9927.8900000000012,10055.290000000001,10182.690000000002,10310.09,10437.490000000002,10564.89,10692.29,10819.69,10947.09,11074.490000000002,11201.89,11329.29,11456.689999999999,11584.09,11711.490000000002,11838.89,11966.29,12093.689999999999,12221.09,12348.490000000002,12475.89,12603.29,12730.689999999999,12858.09,12985.490000000002,13112.89,13240.289999999999,13367.689999999999,13495.09,13622.49,13749.89,13877.289999999999,14004.689999999999,14132.09,14259.49,14386.89,14514.289999999999,14641.689999999999,14769.09,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,null,null,null,{"$f":"IF($R760=\"^\",IF(COUNTIF(Lists!$13:$13,H760)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G760<>0,1,IF(OR($Q760=\"\",$Q760=0),0,IF($R760=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H760))),$Q760)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":766},null,null,null,null,null,{"$f":"IF($R766=\"^\",IF(COUNTIF(Lists!$13:$13,H766)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z766:$FD766)","v":329092565.17871153},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3089.2458333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":8324.9162500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":22427.137451923078},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":38596.276025641026},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":58372.121634615389},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":83294.463942307688},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":114802.03011217948},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":152498.87423076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":195989.05038461537},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":244876.61266025636},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":298765.61514423077},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":357260.11192307685},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":432563.08179583325},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":501076.25885288464},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":573109.62216105766},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":634461.02291025652},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":696124.24656923092},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":755685.28634711541},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":810730.13545304502},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":858844.78709615394},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":900649.98587980762},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":936766.47640737193},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":967815.00328221149},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":994416.31110769231},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1047706.8788217946},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1072736.5648397596},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1095956.5802019085},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1118859.1559903331},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1142936.5232871249},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1169680.913174375},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1198873.0177302081},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1230293.5290327496},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1263723.1391601248},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1298942.5401904583},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1335732.4242018748},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1373873.4832724999},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1455540.8017648722},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1496931.8517509911},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1539036.9505695011},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1581630.2110608707},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1624711.6332250999},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1667943.6468290165},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1711175.6604329331},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1754407.6740368498},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1797639.6876407664},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1840871.701244683},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1884103.7148486003},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1927335.7284525167},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2029684.7743181263},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2074213.7483301605},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2118742.7223421945},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2163271.696354229},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2207800.6703662626},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2252329.644378297},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2296858.618390331},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2341387.5924023651},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2385916.5664143995},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2430445.5404264336},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2474974.514438468},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2519503.488450502},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2640953.4363364121},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2686818.2795688072},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2732683.1228012028},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2778547.9660335975},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2824412.8092659926},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2870277.6524983882},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2916142.4957307829},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2962007.338963178},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3007872.1821955736},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3053737.0254279687},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3099601.8686603638},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3145466.711892759},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3287071.5017789095},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$15:CV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3334312.2903082767},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$15:CW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3381553.0788376434},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$15:CX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3428793.8673670101},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$15:CY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3476034.6558963777},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$15:CZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3523275.444425744},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$15:DA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3570516.2329551117},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$15:DB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3617757.0214844784},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$15:DC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3664997.8100138451},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$15:DD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3712238.5985432127},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$15:DE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3759479.3870725795},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$15:DF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3806720.1756019467},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$15:DG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":3969579.7930552531},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$15:DH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4018237.8052405016},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$15:DI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4066895.8174257488},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$15:DJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4115553.8296109973},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$15:DK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4164211.8417962454},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$15:DL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4212869.853981493},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$15:DM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4261527.8661667407},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$15:DN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4310185.8783519892},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$15:DO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4358843.8905372377},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$15:DP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4407501.9027224854},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$15:DQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4456159.914907733},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$15:DR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4504817.9270929815},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$15:DS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4690080.2174565755},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$15:DT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4740197.9700073814},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$15:DU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4790315.7225581873},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$15:DV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4840433.4751089932},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$15:DW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4890551.2276597973},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$15:DX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4940668.9802106032},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$15:DY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":4990786.7327614091},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$15:DZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5040904.4853122141},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$15:EA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5091022.237863021},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$15:EB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5141139.990413825},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$15:EC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5191257.7429646309},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$15:ED765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5241375.4955154359},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$15:EE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5450238.0455082292},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$15:EF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5501859.3306355588},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$15:EG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5553480.6157628885},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$15:EH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5605101.9008902181},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$15:EI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5656723.1860175468},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$15:EJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5708344.4711448774},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$15:EK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5759965.756272207},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$15:EL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5811587.0413995367},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$15:EM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5863208.3265268663},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$15:EN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5914829.6116541969},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$15:EO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":5966450.8967815256},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$15:EP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":6018072.1819088552},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$15:EQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$15:ER765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$15:ES765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$15:ET765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$15:EU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$15:EV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$15:EW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$15:EX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$15:EY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$15:EZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$15:FA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$15:FB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$15:FC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768},null,null,null,null,null,{"$f":"IF($R768=\"^\",IF(COUNTIF(Lists!$13:$13,H768)=1,0,1),0)","v":0},"Ср. оклад произв. персонала и его индексация"]
[{"$f":"ROW()","v":769},null,null,null,null,null,{"$f":"IF($R769=\"^\",IF(COUNTIF(Lists!$13:$13,H769)=1,0,1),0)","v":0},{"$f":"H768","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$375","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$375","v":"руб./мес."},null,null,"*",70000,null,{"$f":"IF(G769<>0,1,IF(OR($Q769=\"\",$Q769=0),0,IF($R769=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H769))),$Q769)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":770},null,null,null,null,null,{"$f":"IF($R770=\"^\",IF(COUNTIF(Lists!$13:$13,H770)=1,0,1),0)","v":0},{"$f":"H768","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$376","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$376","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G770<>0,1,IF(OR($Q770=\"\",$Q770=0),0,IF($R770=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H770))),$Q770)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772},null,null,null,null,null,{"$f":"IF($R772=\"^\",IF(COUNTIF(Lists!$13:$13,H772)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z772:$FD772)","v":326083529.08775705},null,null,{"$f":"IF(AA$11=\"\",0,$Q774*(IF(AA$2=1,SUMIFS($Z766:$FD766,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AA$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AA$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AA$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AA$2+INT(-$Q779))))","v":1544.6229166666667},{"$f":"IF(AB$11=\"\",0,$Q774*(IF(AB$2=1,SUMIFS($Z766:$FD766,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AB$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AB$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AB$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AB$2+INT(-$Q779))))","v":5707.0810416666664},15376.026850961538,30511.70673878205,48484.198830128211,70833.292788461535,99048.247027243575,133650.45217147435,174243.9623076923,220432.83152243588,271821.11390224355,328012.86353365378,{"$f":"IF(AM$11=\"\",0,$Q774*(IF(AM$2=1,SUMIFS($Z766:$FD766,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AM$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AM$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AM$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AM$2+INT(-$Q779))))","v":394911.59685945505},{"$f":"IF(AN$11=\"\",0,$Q774*(IF(AN$2=1,SUMIFS($Z766:$FD766,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AN$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AN$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AN$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,AN$2+INT(-$Q779))))","v":466819.67032435897},537092.94050697121,603785.32253565709,665292.63473974378,725904.76645817317,783207.71090008016,834787.46127459942,879747.38648798084,918708.23114358983,952290.73984479171,981115.6571949519,1021061.5949647435,1060221.7218307771,1084346.5725208339,1107407.8680961207,1130897.8396387291,1156308.7182307499,1184276.9654522915,1214583.2733814789,1247008.3340964373,1281332.8396752914,1317337.4821961666,1354802.9537371872,1414707.1425186861,1476236.3267579316,1517984.4011602462,1560333.5808151858,1603170.9221429853,1646327.6400270583,1689559.6536309747,1732791.6672348916,1776023.680838808,1819255.6944427248,1862487.7080466417,1905719.7216505585,1978510.2513853214,2051949.2613241435,2096478.2353361775,2141007.209348212,2185536.183360246,2230065.15737228,2274594.131384314,2319123.1053963481,2363652.0794083821,2408181.0534204165,2452710.027432451,2497239.001444485,2580228.4623934571,2663885.8579526097,2709750.7011850048,2755615.5444173999,2801480.387649795,2847345.2308821902,2893210.0741145853,2939074.9173469804,2984939.7605793756,3030804.6038117711,3076669.4470441663,3122534.2902765614,3216269.1068358342,3310691.8960435931,3357932.6845729603,3405173.4731023265,3452414.2616316937,{"$f":"IF(CZ$11=\"\",0,$Q774*(IF(CZ$2=1,SUMIFS($Z766:$FD766,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,CZ$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,CZ$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$FD766,$Z$2:$FD$2,CZ$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$FD766,$Z$2:$FD$2,CZ$2+INT(-$Q779))))","v":3499655.0501610609},3546895.8386904281,3594136.6272197952,3641377.4157491615,3688618.2042785287,3735858.9928078959,3783099.7813372631,3888149.9843285996,3993908.7991478774,4042566.8113331255,4091224.8235183731,4139882.8357036216,4188540.8478888692,4237198.8600741168,4285856.8722593654,4334514.884444613,4383172.8966298616,4431830.9088151092,4480488.9210003577,4597449.072274778,4715139.0937319789,4765256.8462827839,4815374.5988335907,4865492.3513843957,4915610.1039352007,4965727.8564860057,5015845.6090368116,5065963.3615876175,5116081.1141384225,5166198.8666892275,5216316.6192400334,5345806.7705118321,5476048.6880718935,5527669.9731992241,5579291.2583265528,5630912.5434538824,5682533.8285812121,5734155.1137085427,5785776.3988358714,5837397.6839632019,5889018.9690905316,5940640.2542178612,5992261.5393451899,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,null,null,null,{"$f":"IF($R773=\"^\",IF(COUNTIF(Lists!$13:$13,H773)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":774},null,null,null,null,null,{"$f":"IF($R774=\"^\",IF(COUNTIF(Lists!$13:$13,H774)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G774<>0,1,IF(OR($Q774=\"\",$Q774=0),0,IF($R774=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H774))),$Q774)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":775},null,null,null,null,null,{"$f":"IF($R775=\"^\",IF(COUNTIF(Lists!$13:$13,H775)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G775<>0,1,IF(OR($Q775=\"\",$Q775=0),0,IF($R775=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H775))),$Q775)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":776},null,null,null,null,null,{"$f":"IF($R776=\"^\",IF(COUNTIF(Lists!$13:$13,H776)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q775/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G776<>0,1,IF(OR($Q776=\"\",$Q776=0),0,IF($R776=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H776))),$Q776)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q776-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q775/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":777},null,null,null,null,null,{"$f":"IF($R777=\"^\",IF(COUNTIF(Lists!$13:$13,H777)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q774","v":0.5},null,{"$f":"IF(G777<>0,1,IF(OR($Q777=\"\",$Q777=0),0,IF($R777=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H777))),$Q777)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q777-(100%-Q774))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":778},null,null,null,null,null,{"$f":"IF($R778=\"^\",IF(COUNTIF(Lists!$13:$13,H778)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G778<>0,1,IF(OR($Q778=\"\",$Q778=0),0,IF($R778=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H778))),$Q778)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":779},null,null,null,null,null,{"$f":"IF($R779=\"^\",IF(COUNTIF(Lists!$13:$13,H779)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q778/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G779<>0,1,IF(OR($Q779=\"\",$Q779=0),0,IF($R779=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H779))),$Q779)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q779-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q778/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":780}]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I36\")","v":"HR"},null,null,{"$f":"INDIRECT(\"START!K36\")","v":"Штатное расписание"},null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99196)","v":0},{"$f":"SUM(T$15:T$99196)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$FD16)","v":6343.5685809348952},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA17:AA27))","v":8.0753820833333343},{"$f":"IF(AB$11=\"\",0,SUM(AB17:AB27))","v":8.1864281041666658},8.4616440875400638,8.776128014423076,9.1581641798878195,9.6360368790064115,10.236173996434294,10.951302427724359,11.774149068429487,12.697440814102563,13.713904560296474,14.816267202564102,{"$f":"IF(AM$11=\"\",0,SUM(AM17:AM27))","v":15.997255636458334},17.249596757532053,18.566017461338141,19.693237808493592,20.827320053685899,21.925213000801286,22.943865453725962,23.840226216346153,24.625365596233973,25.310353900961537,25.906261438100959,26.424158515224356,26.875115439903844,27.354584811378206,27.804021546594548,28.249262854166666,28.716145942708334,29.230508020833334,29.788551885416666,30.386480333333331,31.020496161458329,31.686802166666663,32.381601145833329,33.101095895833332,33.841489213541664,34.598983895833328,35.369782739583329,36.150088541666669,36.939901302083328,37.731682812499997,38.523464322916666,39.315245833333336,40.107027343749998,40.89880885416666,41.690590364583329,42.482371874999998,43.274153385416668,44.065934895833337,44.857716406249999,45.649497916666668,46.441279427083337,47.233060937499999,48.024842447916669,48.816623958333331,49.60840546875,50.400186979166669,51.191968489583331,51.983750000000001,52.77553151041667,53.567313020833332,54.359094531250001,55.150876041666663,55.942657552083332,56.734439062500002,57.526220572916664,58.31800208333334,59.109783593750009,59.901565104166671,60.693346614583341,61.485128125000003,62.276909635416672,63.068691145833341,63.860472656250003,64.652254166666665,{"$f":"IF(CY$11=\"\",0,SUM(CY17:CY27))","v":65.44403567708332},66.235817187500004,67.027598697916673,67.819380208333342,68.611161718749997,69.402943229166667,70.194724739583336,70.986506250000005,71.778287760416674,72.570069270833343,73.361850781249998,74.153632291666668,74.945413802083337,75.737195312500006,76.528976822916675,77.32075833333333,78.11253984375,78.904321354166669,79.696102864583338,80.487884375000007,81.279665885416662,82.071447395833331,82.863228906250001,83.65501041666667,84.446791927083339,85.238573437499994,86.030354947916663,86.822136458333333,87.613917968750002,88.405699479166671,89.19748098958334,89.989262499999995,90.78104401041665,91.57282552083332,92.364607031249989,93.156388541666672,93.948170052083327,94.739951562499996,95.531733072916651,96.323514583333335,97.11529609374999,97.907077604166659,98.698859114583314,99.490640624999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),Z17))","v":1},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AA17))","v":1},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AB17))","v":1},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AC17))","v":1},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AD17))","v":1},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AE17))","v":1},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AF17))","v":1},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AG17))","v":1},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AH17))","v":1},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AI17))","v":1},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AJ17))","v":1},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AK17))","v":1},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AL17))","v":1},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AM17))","v":1},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AN17))","v":1},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AO17))","v":1},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AP17))","v":1},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AQ17))","v":1},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AR17))","v":1},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AS17))","v":1},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AT17))","v":1},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AU17))","v":1},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AV17))","v":1},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AW17))","v":1},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AX17))","v":1},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AY17))","v":1},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),AZ17))","v":1},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BA17))","v":1},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BB17))","v":1},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BC17))","v":1},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BD17))","v":1},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BE17))","v":1},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BF17))","v":1},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BG17))","v":1},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BH17))","v":1},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BI17))","v":1},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BJ17))","v":1},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BK17))","v":1},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BL17))","v":1},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BM17))","v":1},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BN17))","v":1},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BO17))","v":1},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BP17))","v":1},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BQ17))","v":1},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BR17))","v":1},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BS17))","v":1},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BT17))","v":1},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BU17))","v":1},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BV17))","v":1},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BW17))","v":1},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BX17))","v":1},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BY17))","v":1},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),BZ17))","v":1},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CA17))","v":1},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CB17))","v":1},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CC17))","v":1},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CD17))","v":1},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CE17))","v":1},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CF17))","v":1},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CG17))","v":1},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CH17))","v":1},{"$f":"IF(CJ$11=\"\",0,IF(CJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CI17))","v":1},{"$f":"IF(CK$11=\"\",0,IF(CK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CJ17))","v":1},{"$f":"IF(CL$11=\"\",0,IF(CL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CK17))","v":1},{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CL17))","v":1},{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CM17))","v":1},{"$f":"IF(CO$11=\"\",0,IF(CO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CN17))","v":1},{"$f":"IF(CP$11=\"\",0,IF(CP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CO17))","v":1},{"$f":"IF(CQ$11=\"\",0,IF(CQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CP17))","v":1},{"$f":"IF(CR$11=\"\",0,IF(CR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CQ17))","v":1},{"$f":"IF(CS$11=\"\",0,IF(CS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CR17))","v":1},{"$f":"IF(CT$11=\"\",0,IF(CT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CS17))","v":1},{"$f":"IF(CU$11=\"\",0,IF(CU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CT17))","v":1},{"$f":"IF(CV$11=\"\",0,IF(CV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CU17))","v":1},{"$f":"IF(CW$11=\"\",0,IF(CW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CV17))","v":1},{"$f":"IF(CX$11=\"\",0,IF(CX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CW17))","v":1},{"$f":"IF(CY$11=\"\",0,IF(CY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CX17))","v":1},{"$f":"IF(CZ$11=\"\",0,IF(CZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CY17))","v":1},{"$f":"IF(DA$11=\"\",0,IF(DA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),CZ17))","v":1},{"$f":"IF(DB$11=\"\",0,IF(DB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DA17))","v":1},{"$f":"IF(DC$11=\"\",0,IF(DC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DB17))","v":1},{"$f":"IF(DD$11=\"\",0,IF(DD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DC17))","v":1},{"$f":"IF(DE$11=\"\",0,IF(DE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DD17))","v":1},{"$f":"IF(DF$11=\"\",0,IF(DF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DE17))","v":1},{"$f":"IF(DG$11=\"\",0,IF(DG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DF17))","v":1},{"$f":"IF(DH$11=\"\",0,IF(DH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DG17))","v":1},{"$f":"IF(DI$11=\"\",0,IF(DI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DH17))","v":1},{"$f":"IF(DJ$11=\"\",0,IF(DJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DI17))","v":1},{"$f":"IF(DK$11=\"\",0,IF(DK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DJ17))","v":1},{"$f":"IF(DL$11=\"\",0,IF(DL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DK17))","v":1},{"$f":"IF(DM$11=\"\",0,IF(DM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DL17))","v":1},{"$f":"IF(DN$11=\"\",0,IF(DN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DM17))","v":1},{"$f":"IF(DO$11=\"\",0,IF(DO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DN17))","v":1},{"$f":"IF(DP$11=\"\",0,IF(DP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DO17))","v":1},{"$f":"IF(DQ$11=\"\",0,IF(DQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DP17))","v":1},{"$f":"IF(DR$11=\"\",0,IF(DR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DQ17))","v":1},{"$f":"IF(DS$11=\"\",0,IF(DS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DR17))","v":1},{"$f":"IF(DT$11=\"\",0,IF(DT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DS17))","v":1},{"$f":"IF(DU$11=\"\",0,IF(DU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DT17))","v":1},{"$f":"IF(DV$11=\"\",0,IF(DV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DU17))","v":1},{"$f":"IF(DW$11=\"\",0,IF(DW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DV17))","v":1},{"$f":"IF(DX$11=\"\",0,IF(DX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DW17))","v":1},{"$f":"IF(DY$11=\"\",0,IF(DY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DX17))","v":1},{"$f":"IF(DZ$11=\"\",0,IF(DZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DY17))","v":1},{"$f":"IF(EA$11=\"\",0,IF(EA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),DZ17))","v":1},{"$f":"IF(EB$11=\"\",0,IF(EB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EA17))","v":1},{"$f":"IF(EC$11=\"\",0,IF(EC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EB17))","v":1},{"$f":"IF(ED$11=\"\",0,IF(ED$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EC17))","v":1},{"$f":"IF(EE$11=\"\",0,IF(EE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),ED17))","v":1},{"$f":"IF(EF$11=\"\",0,IF(EF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EE17))","v":1},{"$f":"IF(EG$11=\"\",0,IF(EG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EF17))","v":1},{"$f":"IF(EH$11=\"\",0,IF(EH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EG17))","v":1},{"$f":"IF(EI$11=\"\",0,IF(EI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EH17))","v":1},{"$f":"IF(EJ$11=\"\",0,IF(EJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EI17))","v":1},{"$f":"IF(EK$11=\"\",0,IF(EK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EJ17))","v":1},{"$f":"IF(EL$11=\"\",0,IF(EL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EK17))","v":1},{"$f":"IF(EM$11=\"\",0,IF(EM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EL17))","v":1},{"$f":"IF(EN$11=\"\",0,IF(EN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EM17))","v":1},{"$f":"IF(EO$11=\"\",0,IF(EO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EN17))","v":1},{"$f":"IF(EP$11=\"\",0,IF(EP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EO17))","v":1},{"$f":"IF(EQ$11=\"\",0,IF(EQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EP17))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EQ17))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),ER17))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),ES17))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),ET17))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EU17))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EV17))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EW17))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EX17))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EY17))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),EZ17))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),FA17))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$374),FB17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,1477.4588785390622,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$51))","v":3.1250000000000007E-2},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$51))","v":6.7500729166666676E-2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$51))","v":0.14125640965544869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$51))","v":0.22475264262820513},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$51))","v":0.32427672796474361},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$51))","v":0.44611596554487182},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$51))","v":0.59614499483173067},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$51))","v":0.77274708157051275},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$51))","v":0.97430549150641044},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$51))","v":1.1992034903846152},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$51))","v":1.4458243439503204},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$51))","v":1.712551317948718},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$51))","v":1.9977676781250002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$51))","v":2.2998566902243596},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$51))","v":2.6172016199919872},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$51))","v":2.8935010136217949},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$51))","v":3.1723374383012826},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$51))","v":3.4441410681089741},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$51))","v":3.6993420771233971},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$51))","v":3.9283706394230768},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$51))","v":4.1336875673878204},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$51))","v":4.3177536733974353},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$51))","v":4.4830297698317301},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$51))","v":4.6319766690705126},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$51))","v":4.7670551834935893},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$51))","v":4.9094834171474355},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$51))","v":5.0462474167868594},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$51))","v":5.1830905208333329},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$51))","v":5.3257560677083333},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$51))","v":5.4799873958333327},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$51))","v":5.6449404270833341},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$51))","v":5.8197710833333334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$51))","v":6.0036352864583327},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$51))","v":6.1956889583333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$51))","v":6.3950880208333327},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$51))","v":6.6009883958333333},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$51))","v":6.8125460052083335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$51))","v":7.0289167708333329},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$51))","v":7.2492566145833335},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$51))","v":7.4727214583333339},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$51))","v":7.6993113020833333},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$51))","v":7.9259011458333344},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$51))","v":8.1524909895833328},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$51))","v":8.3790808333333331},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$51))","v":8.6056706770833333},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$51))","v":8.8322605208333336},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$51))","v":9.058850364583332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$51))","v":9.2854402083333341},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$51))","v":9.5120300520833343},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$51))","v":9.7386198958333345},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$51))","v":9.9652097395833348},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$51))","v":10.191799583333335},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$51))","v":10.418389427083335},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$51))","v":10.644979270833334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$51))","v":10.871569114583334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$51))","v":11.098158958333332},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$51))","v":11.324748802083334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$51))","v":11.551338645833335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$51))","v":11.777928489583333},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$51))","v":12.004518333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$51))","v":12.231108177083335},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$51))","v":12.457698020833332},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$51))","v":12.684287864583331},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$51))","v":12.910877708333334},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$51))","v":13.137467552083335},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$51))","v":13.364057395833335},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$51))","v":13.590647239583335},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$51))","v":13.817237083333335},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$51))","v":14.043826927083334},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$51))","v":14.270416770833334},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$51))","v":14.497006614583334},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$51))","v":14.723596458333335},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$51))","v":14.950186302083335},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,Sales!$H$51))","v":15.176776145833335},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,Sales!$H$51))","v":15.403365989583335},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,Sales!$H$51))","v":15.629955833333335},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,Sales!$H$51))","v":15.856545677083334},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,Sales!$H$51))","v":16.083135520833331},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,Sales!$H$51))","v":16.309725364583336},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,Sales!$H$51))","v":16.536315208333335},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,Sales!$H$51))","v":16.762905052083333},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,Sales!$H$51))","v":16.989494895833335},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,Sales!$H$51))","v":17.216084739583334},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,Sales!$H$51))","v":17.442674583333336},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,Sales!$H$51))","v":17.669264427083334},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,Sales!$H$51))","v":17.895854270833336},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,Sales!$H$51))","v":18.122444114583335},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,Sales!$H$51))","v":18.349033958333333},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,Sales!$H$51))","v":18.575623802083335},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,Sales!$H$51))","v":18.802213645833334},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,Sales!$H$51))","v":19.028803489583336},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,Sales!$H$51))","v":19.255393333333334},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,Sales!$H$51))","v":19.481983177083332},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,Sales!$H$51))","v":19.708573020833335},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,Sales!$H$51))","v":19.935162864583333},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,Sales!$H$51))","v":20.161752708333335},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,Sales!$H$51))","v":20.388342552083333},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,Sales!$H$51))","v":20.614932395833335},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,Sales!$H$51))","v":20.841522239583334},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,Sales!$H$51))","v":21.068112083333336},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,Sales!$H$51))","v":21.294701927083334},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,Sales!$H$51))","v":21.521291770833329},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,Sales!$H$51))","v":21.747881614583335},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,Sales!$H$51))","v":21.974471458333337},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,Sales!$H$51))","v":22.201061302083335},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,Sales!$H$51))","v":22.427651145833334},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,Sales!$H$51))","v":22.654240989583336},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,Sales!$H$51))","v":22.880830833333331},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,Sales!$H$51))","v":23.107420677083333},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,Sales!$H$51))","v":23.334010520833331},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,Sales!$H$51))","v":23.56060036458333},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,Sales!$H$51))","v":23.787190208333335},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,Sales!$H$51))","v":24.013780052083334},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,Sales!$H$51))","v":24.240369895833332},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,Sales!$H$51))","v":24.466959739583331},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,Sales!$H$51))","v":24.693549583333333},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,Sales!$H$51))","v":24.920139427083331},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,Sales!$H$51))","v":25.14672927083333},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,Sales!$H$51))","v":25.373319114583332},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,Sales!$H$51))","v":25.59990895833333},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,Sales!$H$51))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,3906.1097023958332,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$78))","v":4.4132083333333322E-2},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$78))","v":0.118927375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$78))","v":0.32038767788461536},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$78))","v":0.55137537179487173},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$78))","v":0.83388745192307701},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$78))","v":1.1899209134615385},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$78))","v":1.6400290016025638},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$78))","v":2.1785553461538458},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$78))","v":2.7998435769230769},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$78))","v":3.498237323717948},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$78))","v":4.2680802163461538},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$78))","v":5.1037158846153838},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$78))","v":5.9994879583333329},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$78))","v":6.949740067307693},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$78))","v":7.9488158413461534},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$78))","v":8.7997367948717962},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$78))","v":9.6549826153846166},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$78))","v":10.481071932692309},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$78))","v":11.244523376602565},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$78))","v":11.911855576923077},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$78))","v":12.491678028846152},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$78))","v":12.992600227564104},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$78))","v":13.423231668269228},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$78))","v":13.792181846153845},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$78))","v":14.108060256410255},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$78))","v":14.44510139423077},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$78))","v":14.757774129807689},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$78))","v":15.066172333333332},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$78))","v":15.390389875},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$78))","v":15.750520625},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$78))","v":16.143611458333332},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$78))","v":16.566709249999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$78))","v":17.016860874999995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$78))","v":17.491113208333331},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$78))","v":17.986513124999998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$78))","v":18.500107499999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$78))","v":19.028943208333335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$78))","v":19.570067124999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$78))","v":20.120526124999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$78))","v":20.677367083333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$78))","v":21.240589999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$78))","v":21.805781666666661},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$78))","v":22.370973333333332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$78))","v":22.936164999999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$78))","v":23.501356666666666},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$78))","v":24.06654833333333},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$78))","v":24.631740000000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$78))","v":25.196931666666668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$78))","v":25.762123333333335},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$78))","v":26.327315000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$78))","v":26.892506666666666},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$78))","v":27.457698333333333},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$78))","v":28.02289},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$78))","v":28.588081666666668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$78))","v":29.153273333333335},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$78))","v":29.718464999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$78))","v":30.283656666666666},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$78))","v":30.848848333333333},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$78))","v":31.41404},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$78))","v":31.979231666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$78))","v":32.544423333333334},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$78))","v":33.109614999999998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$78))","v":33.674806666666669},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$78))","v":34.239998333333332},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$78))","v":34.805189999999996},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$78))","v":35.370381666666667},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$78))","v":35.93557333333333},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$78))","v":36.500765000000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$78))","v":37.065956666666672},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$78))","v":37.631148333333336},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$78))","v":38.196340000000006},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$78))","v":38.76153166666667},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$78))","v":39.326723333333334},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,Prdction!$H$78))","v":39.891915000000004},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,Prdction!$H$78))","v":40.457106666666668},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,Prdction!$H$78))","v":41.022298333333332},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,Prdction!$H$78))","v":41.587489999999995},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,Prdction!$H$78))","v":42.152681666666666},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,Prdction!$H$78))","v":42.717873333333337},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,Prdction!$H$78))","v":43.283065000000001},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,Prdction!$H$78))","v":43.848256666666671},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,Prdction!$H$78))","v":44.413448333333328},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,Prdction!$H$78))","v":44.978639999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,Prdction!$H$78))","v":45.543831666666669},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,Prdction!$H$78))","v":46.109023333333333},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,Prdction!$H$78))","v":46.674215000000004},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,Prdction!$H$78))","v":47.239406666666667},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,Prdction!$H$78))","v":47.804598333333331},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,Prdction!$H$78))","v":48.369790000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,Prdction!$H$78))","v":48.934981666666665},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,Prdction!$H$78))","v":49.500173333333336},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,Prdction!$H$78))","v":50.065365},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,Prdction!$H$78))","v":50.630556666666664},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,Prdction!$H$78))","v":51.195748333333334},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,Prdction!$H$78))","v":51.760939999999998},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,Prdction!$H$78))","v":52.326131666666669},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,Prdction!$H$78))","v":52.891323333333332},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,Prdction!$H$78))","v":53.456514999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,Prdction!$H$78))","v":54.021706666666667},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,Prdction!$H$78))","v":54.58689833333333},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,Prdction!$H$78))","v":55.152090000000001},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,Prdction!$H$78))","v":55.717281666666665},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,Prdction!$H$78))","v":56.282473333333328},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,Prdction!$H$78))","v":56.847664999999999},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,Prdction!$H$78))","v":57.412856666666663},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,Prdction!$H$78))","v":57.978048333333334},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,Prdction!$H$78))","v":58.543239999999997},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,Prdction!$H$78))","v":59.108431666666661},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,Prdction!$H$78))","v":59.673623333333325},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,Prdction!$H$78))","v":60.238814999999988},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,Prdction!$H$78))","v":60.804006666666659},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,Prdction!$H$78))","v":61.36919833333333},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,Prdction!$H$78))","v":61.934389999999993},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,Prdction!$H$78))","v":62.499581666666664},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,Prdction!$H$78))","v":63.064773333333321},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,Prdction!$H$78))","v":63.629964999999999},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,Prdction!$H$78))","v":64.195156666666662},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,Prdction!$H$78))","v":64.760348333333326},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,Prdction!$H$78))","v":65.32553999999999},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,Prdction!$H$78))","v":65.890731666666653},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,Prdction!$H$78))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,{"$f":"IF(AB$11=\"\",0,AA20)","v":1},{"$f":"IF(AC$11=\"\",0,AB20)","v":1},{"$f":"IF(AD$11=\"\",0,AC20)","v":1},{"$f":"IF(AE$11=\"\",0,AD20)","v":1},{"$f":"IF(AF$11=\"\",0,AE20)","v":1},{"$f":"IF(AG$11=\"\",0,AF20)","v":1},{"$f":"IF(AH$11=\"\",0,AG20)","v":1},{"$f":"IF(AI$11=\"\",0,AH20)","v":1},{"$f":"IF(AJ$11=\"\",0,AI20)","v":1},{"$f":"IF(AK$11=\"\",0,AJ20)","v":1},{"$f":"IF(AL$11=\"\",0,AK20)","v":1},{"$f":"IF(AM$11=\"\",0,AL20)","v":1},{"$f":"IF(AN$11=\"\",0,AM20)","v":1},{"$f":"IF(AO$11=\"\",0,AN20)","v":1},{"$f":"IF(AP$11=\"\",0,AO20)","v":1},{"$f":"IF(AQ$11=\"\",0,AP20)","v":1},{"$f":"IF(AR$11=\"\",0,AQ20)","v":1},{"$f":"IF(AS$11=\"\",0,AR20)","v":1},{"$f":"IF(AT$11=\"\",0,AS20)","v":1},{"$f":"IF(AU$11=\"\",0,AT20)","v":1},{"$f":"IF(AV$11=\"\",0,AU20)","v":1},{"$f":"IF(AW$11=\"\",0,AV20)","v":1},{"$f":"IF(AX$11=\"\",0,AW20)","v":1},{"$f":"IF(AY$11=\"\",0,AX20)","v":1},{"$f":"IF(AZ$11=\"\",0,AY20)","v":1},{"$f":"IF(BA$11=\"\",0,AZ20)","v":1},{"$f":"IF(BB$11=\"\",0,BA20)","v":1},{"$f":"IF(BC$11=\"\",0,BB20)","v":1},{"$f":"IF(BD$11=\"\",0,BC20)","v":1},{"$f":"IF(BE$11=\"\",0,BD20)","v":1},{"$f":"IF(BF$11=\"\",0,BE20)","v":1},{"$f":"IF(BG$11=\"\",0,BF20)","v":1},{"$f":"IF(BH$11=\"\",0,BG20)","v":1},{"$f":"IF(BI$11=\"\",0,BH20)","v":1},{"$f":"IF(BJ$11=\"\",0,BI20)","v":1},{"$f":"IF(BK$11=\"\",0,BJ20)","v":1},{"$f":"IF(BL$11=\"\",0,BK20)","v":1},{"$f":"IF(BM$11=\"\",0,BL20)","v":1},{"$f":"IF(BN$11=\"\",0,BM20)","v":1},{"$f":"IF(BO$11=\"\",0,BN20)","v":1},{"$f":"IF(BP$11=\"\",0,BO20)","v":1},{"$f":"IF(BQ$11=\"\",0,BP20)","v":1},{"$f":"IF(BR$11=\"\",0,BQ20)","v":1},{"$f":"IF(BS$11=\"\",0,BR20)","v":1},{"$f":"IF(BT$11=\"\",0,BS20)","v":1},{"$f":"IF(BU$11=\"\",0,BT20)","v":1},{"$f":"IF(BV$11=\"\",0,BU20)","v":1},{"$f":"IF(BW$11=\"\",0,BV20)","v":1},{"$f":"IF(BX$11=\"\",0,BW20)","v":1},{"$f":"IF(BY$11=\"\",0,BX20)","v":1},{"$f":"IF(BZ$11=\"\",0,BY20)","v":1},{"$f":"IF(CA$11=\"\",0,BZ20)","v":1},{"$f":"IF(CB$11=\"\",0,CA20)","v":1},{"$f":"IF(CC$11=\"\",0,CB20)","v":1},{"$f":"IF(CD$11=\"\",0,CC20)","v":1},{"$f":"IF(CE$11=\"\",0,CD20)","v":1},{"$f":"IF(CF$11=\"\",0,CE20)","v":1},{"$f":"IF(CG$11=\"\",0,CF20)","v":1},{"$f":"IF(CH$11=\"\",0,CG20)","v":1},{"$f":"IF(CI$11=\"\",0,CH20)","v":1},{"$f":"IF(CJ$11=\"\",0,CI20)","v":1},{"$f":"IF(CK$11=\"\",0,CJ20)","v":1},{"$f":"IF(CL$11=\"\",0,CK20)","v":1},{"$f":"IF(CM$11=\"\",0,CL20)","v":1},{"$f":"IF(CN$11=\"\",0,CM20)","v":1},{"$f":"IF(CO$11=\"\",0,CN20)","v":1},{"$f":"IF(CP$11=\"\",0,CO20)","v":1},{"$f":"IF(CQ$11=\"\",0,CP20)","v":1},{"$f":"IF(CR$11=\"\",0,CQ20)","v":1},{"$f":"IF(CS$11=\"\",0,CR20)","v":1},{"$f":"IF(CT$11=\"\",0,CS20)","v":1},{"$f":"IF(CU$11=\"\",0,CT20)","v":1},{"$f":"IF(CV$11=\"\",0,CU20)","v":1},{"$f":"IF(CW$11=\"\",0,CV20)","v":1},{"$f":"IF(CX$11=\"\",0,CW20)","v":1},{"$f":"IF(CY$11=\"\",0,CX20)","v":1},{"$f":"IF(CZ$11=\"\",0,CY20)","v":1},{"$f":"IF(DA$11=\"\",0,CZ20)","v":1},{"$f":"IF(DB$11=\"\",0,DA20)","v":1},{"$f":"IF(DC$11=\"\",0,DB20)","v":1},{"$f":"IF(DD$11=\"\",0,DC20)","v":1},{"$f":"IF(DE$11=\"\",0,DD20)","v":1},{"$f":"IF(DF$11=\"\",0,DE20)","v":1},{"$f":"IF(DG$11=\"\",0,DF20)","v":1},{"$f":"IF(DH$11=\"\",0,DG20)","v":1},{"$f":"IF(DI$11=\"\",0,DH20)","v":1},{"$f":"IF(DJ$11=\"\",0,DI20)","v":1},{"$f":"IF(DK$11=\"\",0,DJ20)","v":1},{"$f":"IF(DL$11=\"\",0,DK20)","v":1},{"$f":"IF(DM$11=\"\",0,DL20)","v":1},{"$f":"IF(DN$11=\"\",0,DM20)","v":1},{"$f":"IF(DO$11=\"\",0,DN20)","v":1},{"$f":"IF(DP$11=\"\",0,DO20)","v":1},{"$f":"IF(DQ$11=\"\",0,DP20)","v":1},{"$f":"IF(DR$11=\"\",0,DQ20)","v":1},{"$f":"IF(DS$11=\"\",0,DR20)","v":1},{"$f":"IF(DT$11=\"\",0,DS20)","v":1},{"$f":"IF(DU$11=\"\",0,DT20)","v":1},{"$f":"IF(DV$11=\"\",0,DU20)","v":1},{"$f":"IF(DW$11=\"\",0,DV20)","v":1},{"$f":"IF(DX$11=\"\",0,DW20)","v":1},{"$f":"IF(DY$11=\"\",0,DX20)","v":1},{"$f":"IF(DZ$11=\"\",0,DY20)","v":1},{"$f":"IF(EA$11=\"\",0,DZ20)","v":1},{"$f":"IF(EB$11=\"\",0,EA20)","v":1},{"$f":"IF(EC$11=\"\",0,EB20)","v":1},{"$f":"IF(ED$11=\"\",0,EC20)","v":1},{"$f":"IF(EE$11=\"\",0,ED20)","v":1},{"$f":"IF(EF$11=\"\",0,EE20)","v":1},{"$f":"IF(EG$11=\"\",0,EF20)","v":1},{"$f":"IF(EH$11=\"\",0,EG20)","v":1},{"$f":"IF(EI$11=\"\",0,EH20)","v":1},{"$f":"IF(EJ$11=\"\",0,EI20)","v":1},{"$f":"IF(EK$11=\"\",0,EJ20)","v":1},{"$f":"IF(EL$11=\"\",0,EK20)","v":1},{"$f":"IF(EM$11=\"\",0,EL20)","v":1},{"$f":"IF(EN$11=\"\",0,EM20)","v":1},{"$f":"IF(EO$11=\"\",0,EN20)","v":1},{"$f":"IF(EP$11=\"\",0,EO20)","v":1},{"$f":"IF(EQ$11=\"\",0,EP20)","v":0},{"$f":"IF(ER$11=\"\",0,EQ20)","v":0},{"$f":"IF(ES$11=\"\",0,ER20)","v":0},{"$f":"IF(ET$11=\"\",0,ES20)","v":0},{"$f":"IF(EU$11=\"\",0,ET20)","v":0},{"$f":"IF(EV$11=\"\",0,EU20)","v":0},{"$f":"IF(EW$11=\"\",0,EV20)","v":0},{"$f":"IF(EX$11=\"\",0,EW20)","v":0},{"$f":"IF(EY$11=\"\",0,EX20)","v":0},{"$f":"IF(EZ$11=\"\",0,EY20)","v":0},{"$f":"IF(FA$11=\"\",0,EZ20)","v":0},{"$f":"IF(FB$11=\"\",0,FA20)","v":0},{"$f":"IF(FC$11=\"\",0,FB20)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA20","v":"Заместитель генарального директора"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,{"$f":"IF(AB$11=\"\",0,AA21)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA22","v":"Прочий персонал"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,360,"*",null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA25","v":"Персонал - 10"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z31:$FD31,$Z31:$FD31,\">\"&0)=0,0,AVERAGEIFS($Z31:$FD31,$Z31:$FD31,\">\"&0))","v":79789.058178598891},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA16=0,0,AA44/AA16))","v":94048.784688567612},{"$f":"IF(AB$11=\"\",0,IF(AB16=0,0,AB44/AB16))","v":93608.622486604479},92599.198008330452,91524.78808544045,90322.353312881693,88957.088980390996,87427.931345949284,85827.919893259968,84229.708599838181,82684.678759012226,81225.510685496731,79870.170634897178,{"$f":"IF(AM$11=\"\",0,IF(AM16=0,0,AM44/AM16))","v":80984.756984317602},79817.880062264987,78761.201618752209,77964.776772729238,77249.822042875312,76626.721718361645,76099.72661001567,75670.110984662955,75316.297088390391,75022.276982235693,74775.813853065221,74567.282293517826,76620.565058804306,76432.615508622592,76260.309063874476,76094.195333237076,75926.044214858281,75748.753761638669,75564.712601543142,75376.109279512253,75184.913729282096,74992.869866095367,74801.497151164833,74612.099001123017,76658.549368843043,76470.746103388519,76287.820996845971,76110.389372514604,75938.24009602009,75773.3356153723,75615.209773201423,75463.45301841617,75317.688140889251,75177.567140928833,75042.768455477228,74912.994494496423,77031.608531246384,76907.460448250378,76787.695029578157,76672.08422589273,76560.415539990921,76452.490723278854,76348.124601193631,76247.144012931967,76149.386852714029,76054.701201417411,75962.944538796582,75873.983027695998,78061.321588577135,77975.068166822006,77891.327438302294,77809.991181488906,77730.957301684015,77654.129403493134,77579.416398603629,77506.732145514427,77435.995118220904,77367.128101175564,77300.057908125425,77234.715122673733,79486.164874391208,79422.220084577973,79359.860948617759,79299.029209080007,{"$f":"IF(CY$11=\"\",0,IF(CY16=0,0,CY44/CY16))","v":79239.669427868619},79181.728817710566,79125.157085588391,79069.906287139383,79015.930691137124,78963.186653248675,78911.632498336156,78861.228410635056,81176.294421137005,81126.631457932192,81078.040501924581,81030.48721377895,80983.938705309745,80938.363463626825,80893.731279990563,80850.013183037736,80807.181376068766,80765.209178110628,80724.070968493194,80683.742134696731,83063.524993945073,83023.581460260393,82984.401270023722,82945.962748458158,82908.245033686253,82871.228038974965,82834.892417065203,82799.219526453482,82764.191399501826,82729.790712261092,82696.000755902045,82662.805409654015,85109.094788614995,85076.080957727958,85043.633138903853,85011.736899706229,84980.378294236565,84949.543842803148,84919.220512601256,84889.395699345958,84860.057209803548,84831.193245170507,84802.792385252542,84774.843573399034,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,74515.215524559797,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17=0,0,AA45/AA17))","v":65000},{"$f":"IF(AB$11=\"\",0,IF(AB17=0,0,AB45/AB17))","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,{"$f":"IF(AM$11=\"\",0,IF(AM17=0,0,AM45/AM17))","v":66950},66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,{"$f":"IF(CY$11=\"\",0,IF(CY17=0,0,CY45/CY17))","v":77613.399274384996},77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,48674.768112369449,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18=0,0,AA46/AA18))","v":44500},{"$f":"IF(AB$11=\"\",0,IF(AB18=0,0,AB46/AB18))","v":44374.952739708053},43285.249151751334,42878.164156094426,42601.944349493177,42364.155469557874,42146.604452095104,41965.390793729472,41818.60311313696,41700.347369190888,41604.837067316475,41527.326493861197,{"$f":"IF(AM$11=\"\",0,IF(AM18=0,0,AM46/AM18))","v":42708.05823569416},42654.82570249783,42611.246117527349,42601.63247944523,42597.146059081722,42600.435342112236,42613.456573085008,42637.976904040188,42671.673270131607,42712.928624263077,42760.541304471997,42813.552492590556,44157.271963855594,44213.694191972842,44271.946598739924,44329.974313788691,44385.687259046405,44436.989290976744,44484.232836661482,44527.805214618049,44568.111787565169,44605.56251704185,44640.561744939492,44673.500856208571,46045.895996410021,46076.712350103866,46106.495677471008,46135.563946625538,46163.94402439797,46190.701412896386,46215.97141490478,46239.874697598592,46262.519219344205,46284.001859908421,46304.409806008611,46323.821733995603,47732.578088202936,47750.733698445227,47768.063660859618,47784.623044252425,47800.46212665784,47815.626905221798,47830.159542322246,47844.098757039363,47857.480169629467,47870.336605456127,47882.698363837982,47894.593456449089,49343.229253796599,49354.598066146988,49365.560697647226,49376.13853409094,49386.35148585694,49396.218112988667,49405.755737761538,49414.980546174091,49423.907679614211,49432.551317792211,49440.924753896608,49449.040462809993,50940.617468015182,50948.481219792076,50956.113613528432,50963.524711322236,{"$f":"IF(CY$11=\"\",0,IF(CY18=0,0,CY46/CY18))","v":50970.724000122427},50977.720432244307,50984.522462507637,50991.138082321617,50997.574851005033,51003.839924600499,51009.940082413013,51015.881751480127,52552.321160034022,52558.133115118922,52563.799733296051,52569.326398805337,52574.718233173815,52579.980111045668,52585.116674881305,52590.132348618587,52595.031350380756,52599.817704307614,52604.49525158004,52609.067660700923,54191.94459020342,54196.448260011384,54200.854001671294,54205.164974866842,54209.384204797236,54213.514589256745,54217.558905271886,54221.519815327934,54225.399873214017,54229.20152951411,54232.927136768223,54236.578954327255,55867.363927509461,55870.979913534167,55874.526347366169,55878.005216607235,55881.418433840503,55884.767840136636,55888.055208365346,55891.282246324328,55894.450599697768,55897.561854854735,55900.617541497646,55903.619135170149,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,80247.155180295304,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19=0,0,AA47/AA19))","v":70000.000000000015},70000,70000,70000.000000000015,70000,70000,70000,70000.000000000015,70000,70000,70000,70000,{"$f":"IF(AM$11=\"\",0,IF(AM19=0,0,AM47/AM19))","v":72099.999999999985},72100,72100,72100,72100,72099.999999999985,72100,72100,72100,72100,72100.000000000015,72100,74262.999999999985,74263,74263,74262.999999999985,74263,74263,74262.999999999985,74262.999999999985,74263.000000000015,74263,74263,74263,76490.89,76490.89,76490.89,76490.889999999985,76490.89,76490.890000000014,76490.89,76490.89,76490.889999999985,76490.89,76490.890000000014,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616700000013,78785.616699999984,78785.616699999999,78785.616699999984,78785.616699999984,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185201,81149.185201,81149.185200999986,81149.185200999986,81149.185201,81149.185200999986,81149.185200999971,81149.185200999971,81149.185200999986,81149.185200999971,81149.185200999971,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,{"$f":"IF(CY$11=\"\",0,IF(CY19=0,0,CY47/CY19))","v":83583.660757030011},83583.660757029982,83583.660757029997,83583.660757029997,83583.660757029982,83583.660757030011,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740879,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740879,86091.170579740894,86091.170579740909,86091.170579740894,86091.170579740879,86091.170579740894,88673.905697133101,88673.905697133116,88673.905697133116,88673.90569713313,88673.905697133101,88673.905697133101,88673.905697133116,88673.905697133101,88673.90569713313,88673.905697133101,88673.905697133116,88673.905697133116,91334.12286804711,91334.122868047125,91334.12286804711,91334.12286804711,91334.122868047096,91334.12286804711,91334.122868047125,91334.122868047096,91334.12286804711,91334.122868047125,91334.12286804711,91334.122868047125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,229277.58622941468,null,null,{"$f":"IF(OR(AA$11=\"\",AA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AB$11=\"\",AB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AC$11=\"\",AC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AD$11=\"\",AD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AE$11=\"\",AE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AF$11=\"\",AF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AG$11=\"\",AG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AH$11=\"\",AH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AI$11=\"\",AI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AJ$11=\"\",AJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AK$11=\"\",AK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AL$11=\"\",AL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":200000},{"$f":"IF(OR(AM$11=\"\",AM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AN$11=\"\",AN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AO$11=\"\",AO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AP$11=\"\",AP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AQ$11=\"\",AQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AR$11=\"\",AR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AS$11=\"\",AS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AT$11=\"\",AT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AU$11=\"\",AU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AV$11=\"\",AV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AW$11=\"\",AW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AX$11=\"\",AX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":206000},{"$f":"IF(OR(AY$11=\"\",AY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(AZ$11=\"\",AZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BA$11=\"\",BA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BB$11=\"\",BB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BC$11=\"\",BC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BD$11=\"\",BD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BE$11=\"\",BE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BF$11=\"\",BF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BG$11=\"\",BG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BH$11=\"\",BH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BI$11=\"\",BI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BJ$11=\"\",BJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":212180},{"$f":"IF(OR(BK$11=\"\",BK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BL$11=\"\",BL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BM$11=\"\",BM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BN$11=\"\",BN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BO$11=\"\",BO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BP$11=\"\",BP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BQ$11=\"\",BQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BR$11=\"\",BR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BS$11=\"\",BS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BT$11=\"\",BT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BU$11=\"\",BU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BV$11=\"\",BV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":218545.4},{"$f":"IF(OR(BW$11=\"\",BW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BX$11=\"\",BX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BY$11=\"\",BY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(BZ$11=\"\",BZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CA$11=\"\",CA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CB$11=\"\",CB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CC$11=\"\",CC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CD$11=\"\",CD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CE$11=\"\",CE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CF$11=\"\",CF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CG$11=\"\",CG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CH$11=\"\",CH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":225101.76199999999},{"$f":"IF(OR(CI$11=\"\",CI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CJ$11=\"\",CJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CK$11=\"\",CK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CL$11=\"\",CL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CM$11=\"\",CM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CN$11=\"\",CN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CO$11=\"\",CO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CP$11=\"\",CP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CQ$11=\"\",CQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CR$11=\"\",CR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CS$11=\"\",CS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CT$11=\"\",CT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":231854.81485999995},{"$f":"IF(OR(CU$11=\"\",CU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(CV$11=\"\",CV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(CW$11=\"\",CW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(CX$11=\"\",CX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(CY$11=\"\",CY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(CZ$11=\"\",CZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DA$11=\"\",DA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DB$11=\"\",DB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DC$11=\"\",DC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DD$11=\"\",DD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DE$11=\"\",DE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DF$11=\"\",DF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":238810.45930579997},{"$f":"IF(OR(DG$11=\"\",DG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DH$11=\"\",DH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DI$11=\"\",DI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DJ$11=\"\",DJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DK$11=\"\",DK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DL$11=\"\",DL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DM$11=\"\",DM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DN$11=\"\",DN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DO$11=\"\",DO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DP$11=\"\",DP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DQ$11=\"\",DQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DR$11=\"\",DR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":245974.773084974},{"$f":"IF(OR(DS$11=\"\",DS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DT$11=\"\",DT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DU$11=\"\",DU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DV$11=\"\",DV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DW$11=\"\",DW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DX$11=\"\",DX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DY$11=\"\",DY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(DZ$11=\"\",DZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(EA$11=\"\",EA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(EB$11=\"\",EB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(EC$11=\"\",EC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(ED$11=\"\",ED20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":253354.01627752319},{"$f":"IF(OR(EE$11=\"\",EE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EF$11=\"\",EF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EG$11=\"\",EG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EH$11=\"\",EH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EI$11=\"\",EI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EJ$11=\"\",EJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EK$11=\"\",EK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EL$11=\"\",EL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EM$11=\"\",EM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EN$11=\"\",EN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EO$11=\"\",EO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EP$11=\"\",EP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":260954.6367658489},{"$f":"IF(OR(EQ$11=\"\",EQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Заместитель генарального директора"},null,null,null,"руб./ставка/мес.",null,null,"*",150000,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,171958.18967206083,null,null,{"$f":"IF(OR(AA$11=\"\",AA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AB$11=\"\",AB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AC$11=\"\",AC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AD$11=\"\",AD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AE$11=\"\",AE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AF$11=\"\",AF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AG$11=\"\",AG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AH$11=\"\",AH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AI$11=\"\",AI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AJ$11=\"\",AJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AK$11=\"\",AK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AL$11=\"\",AL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":150000},{"$f":"IF(OR(AM$11=\"\",AM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AN$11=\"\",AN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AO$11=\"\",AO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AP$11=\"\",AP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AQ$11=\"\",AQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AR$11=\"\",AR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AS$11=\"\",AS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AT$11=\"\",AT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AU$11=\"\",AU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AV$11=\"\",AV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AW$11=\"\",AW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AX$11=\"\",AX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AY$11=\"\",AY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AZ$11=\"\",AZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BA$11=\"\",BA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BB$11=\"\",BB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BC$11=\"\",BC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BD$11=\"\",BD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BE$11=\"\",BE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BF$11=\"\",BF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BG$11=\"\",BG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BH$11=\"\",BH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BI$11=\"\",BI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BJ$11=\"\",BJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(BK$11=\"\",BK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BL$11=\"\",BL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BM$11=\"\",BM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BN$11=\"\",BN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BO$11=\"\",BO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BP$11=\"\",BP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BQ$11=\"\",BQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BR$11=\"\",BR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BS$11=\"\",BS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BT$11=\"\",BT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BU$11=\"\",BU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BV$11=\"\",BV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(BW$11=\"\",BW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(BX$11=\"\",BX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(BY$11=\"\",BY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(BZ$11=\"\",BZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CA$11=\"\",CA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CB$11=\"\",CB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CC$11=\"\",CC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CD$11=\"\",CD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CE$11=\"\",CE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CF$11=\"\",CF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CG$11=\"\",CG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CH$11=\"\",CH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":168826.32149999999},{"$f":"IF(OR(CI$11=\"\",CI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CJ$11=\"\",CJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CK$11=\"\",CK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CL$11=\"\",CL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CM$11=\"\",CM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CN$11=\"\",CN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CO$11=\"\",CO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CP$11=\"\",CP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CQ$11=\"\",CQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CR$11=\"\",CR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CS$11=\"\",CS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CT$11=\"\",CT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":173891.11114499997},{"$f":"IF(OR(CU$11=\"\",CU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(CV$11=\"\",CV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(CW$11=\"\",CW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(CX$11=\"\",CX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(CY$11=\"\",CY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(CZ$11=\"\",CZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DA$11=\"\",DA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DB$11=\"\",DB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DC$11=\"\",DC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DD$11=\"\",DD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DE$11=\"\",DE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DF$11=\"\",DF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":179107.84447934999},{"$f":"IF(OR(DG$11=\"\",DG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DH$11=\"\",DH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DI$11=\"\",DI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DJ$11=\"\",DJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DK$11=\"\",DK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DL$11=\"\",DL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DM$11=\"\",DM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DN$11=\"\",DN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DO$11=\"\",DO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DP$11=\"\",DP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DQ$11=\"\",DQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DR$11=\"\",DR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":184481.0798137305},{"$f":"IF(OR(DS$11=\"\",DS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DT$11=\"\",DT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DU$11=\"\",DU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DV$11=\"\",DV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DW$11=\"\",DW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DX$11=\"\",DX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DY$11=\"\",DY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(DZ$11=\"\",DZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(EA$11=\"\",EA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(EB$11=\"\",EB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(EC$11=\"\",EC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(ED$11=\"\",ED21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":190015.51220814238},{"$f":"IF(OR(EE$11=\"\",EE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EF$11=\"\",EF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EG$11=\"\",EG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EH$11=\"\",EH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EI$11=\"\",EI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EJ$11=\"\",EJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EK$11=\"\",EK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EL$11=\"\",EL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EM$11=\"\",EM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EN$11=\"\",EN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EO$11=\"\",EO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EP$11=\"\",EP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":195715.97757438666},{"$f":"IF(OR(EQ$11=\"\",EQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,"руб./ставка/мес.",null,null,"*",80000,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,null,null,null,91711.034491765866,null,null,{"$f":"IF(OR(AA$11=\"\",AA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AB$11=\"\",AB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AC$11=\"\",AC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AD$11=\"\",AD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AE$11=\"\",AE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AF$11=\"\",AF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AG$11=\"\",AG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AH$11=\"\",AH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AI$11=\"\",AI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AJ$11=\"\",AJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AK$11=\"\",AK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AL$11=\"\",AL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":80000},{"$f":"IF(OR(AM$11=\"\",AM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AN$11=\"\",AN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AO$11=\"\",AO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AP$11=\"\",AP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AQ$11=\"\",AQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AR$11=\"\",AR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AS$11=\"\",AS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AT$11=\"\",AT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AU$11=\"\",AU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AV$11=\"\",AV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AW$11=\"\",AW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AX$11=\"\",AX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":82400},{"$f":"IF(OR(AY$11=\"\",AY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(AZ$11=\"\",AZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BA$11=\"\",BA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BB$11=\"\",BB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BC$11=\"\",BC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BD$11=\"\",BD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BE$11=\"\",BE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BF$11=\"\",BF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BG$11=\"\",BG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BH$11=\"\",BH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BI$11=\"\",BI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BJ$11=\"\",BJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":84872},{"$f":"IF(OR(BK$11=\"\",BK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BL$11=\"\",BL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BM$11=\"\",BM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BN$11=\"\",BN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BO$11=\"\",BO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BP$11=\"\",BP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BQ$11=\"\",BQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BR$11=\"\",BR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BS$11=\"\",BS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BT$11=\"\",BT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BU$11=\"\",BU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BV$11=\"\",BV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":87418.16},{"$f":"IF(OR(BW$11=\"\",BW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(BX$11=\"\",BX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(BY$11=\"\",BY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(BZ$11=\"\",BZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CA$11=\"\",CA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CB$11=\"\",CB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CC$11=\"\",CC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CD$11=\"\",CD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CE$11=\"\",CE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CF$11=\"\",CF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CG$11=\"\",CG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CH$11=\"\",CH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":90040.704799999992},{"$f":"IF(OR(CI$11=\"\",CI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CJ$11=\"\",CJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CK$11=\"\",CK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CL$11=\"\",CL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CM$11=\"\",CM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CN$11=\"\",CN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CO$11=\"\",CO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CP$11=\"\",CP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CQ$11=\"\",CQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CR$11=\"\",CR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CS$11=\"\",CS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CT$11=\"\",CT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":92741.925943999988},{"$f":"IF(OR(CU$11=\"\",CU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(CV$11=\"\",CV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(CW$11=\"\",CW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(CX$11=\"\",CX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(CY$11=\"\",CY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(CZ$11=\"\",CZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DA$11=\"\",DA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DB$11=\"\",DB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DC$11=\"\",DC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DD$11=\"\",DD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DE$11=\"\",DE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DF$11=\"\",DF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":95524.183722319998},{"$f":"IF(OR(DG$11=\"\",DG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DH$11=\"\",DH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DI$11=\"\",DI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DJ$11=\"\",DJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DK$11=\"\",DK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DL$11=\"\",DL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DM$11=\"\",DM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DN$11=\"\",DN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DO$11=\"\",DO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DP$11=\"\",DP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DQ$11=\"\",DQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DR$11=\"\",DR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":98389.909233989601},{"$f":"IF(OR(DS$11=\"\",DS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DT$11=\"\",DT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DU$11=\"\",DU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DV$11=\"\",DV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DW$11=\"\",DW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DX$11=\"\",DX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DY$11=\"\",DY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(DZ$11=\"\",DZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(EA$11=\"\",EA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(EB$11=\"\",EB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(EC$11=\"\",EC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(ED$11=\"\",ED22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":101341.60651100927},{"$f":"IF(OR(EE$11=\"\",EE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EF$11=\"\",EF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EG$11=\"\",EG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EH$11=\"\",EH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EI$11=\"\",EI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EJ$11=\"\",EJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EK$11=\"\",EK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EL$11=\"\",EL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EM$11=\"\",EM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EN$11=\"\",EN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EO$11=\"\",EO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EP$11=\"\",EP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":104381.85470633955},{"$f":"IF(OR(EQ$11=\"\",EQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA22","v":"Прочий персонал"},null,null,null,"руб./ставка/мес.",null,null,"*",60000,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,68783.275868824378,null,null,{"$f":"IF(OR(AA$11=\"\",AA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AB$11=\"\",AB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AC$11=\"\",AC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AD$11=\"\",AD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AE$11=\"\",AE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AF$11=\"\",AF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AG$11=\"\",AG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AH$11=\"\",AH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AI$11=\"\",AI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AJ$11=\"\",AJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AK$11=\"\",AK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AL$11=\"\",AL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":60000},{"$f":"IF(OR(AM$11=\"\",AM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AN$11=\"\",AN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AO$11=\"\",AO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AP$11=\"\",AP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AQ$11=\"\",AQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AR$11=\"\",AR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AS$11=\"\",AS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AT$11=\"\",AT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AU$11=\"\",AU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AV$11=\"\",AV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AW$11=\"\",AW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AX$11=\"\",AX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":61800},{"$f":"IF(OR(AY$11=\"\",AY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(AZ$11=\"\",AZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BA$11=\"\",BA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BB$11=\"\",BB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BC$11=\"\",BC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BD$11=\"\",BD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BE$11=\"\",BE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BF$11=\"\",BF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BG$11=\"\",BG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BH$11=\"\",BH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BI$11=\"\",BI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BJ$11=\"\",BJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":63654},{"$f":"IF(OR(BK$11=\"\",BK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BL$11=\"\",BL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BM$11=\"\",BM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BN$11=\"\",BN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BO$11=\"\",BO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BP$11=\"\",BP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BQ$11=\"\",BQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BR$11=\"\",BR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BS$11=\"\",BS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BT$11=\"\",BT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BU$11=\"\",BU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BV$11=\"\",BV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65563.62},{"$f":"IF(OR(BW$11=\"\",BW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(BX$11=\"\",BX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(BY$11=\"\",BY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(BZ$11=\"\",BZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CA$11=\"\",CA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CB$11=\"\",CB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CC$11=\"\",CC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CD$11=\"\",CD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CE$11=\"\",CE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CF$11=\"\",CF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CG$11=\"\",CG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CH$11=\"\",CH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":67530.528599999991},{"$f":"IF(OR(CI$11=\"\",CI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CJ$11=\"\",CJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CK$11=\"\",CK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CL$11=\"\",CL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CM$11=\"\",CM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CN$11=\"\",CN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CO$11=\"\",CO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CP$11=\"\",CP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CQ$11=\"\",CQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CR$11=\"\",CR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CS$11=\"\",CS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CT$11=\"\",CT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":69556.444457999984},{"$f":"IF(OR(CU$11=\"\",CU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(CV$11=\"\",CV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(CW$11=\"\",CW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(CX$11=\"\",CX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(CY$11=\"\",CY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(CZ$11=\"\",CZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DA$11=\"\",DA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DB$11=\"\",DB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DC$11=\"\",DC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DD$11=\"\",DD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DE$11=\"\",DE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DF$11=\"\",DF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71643.137791739995},{"$f":"IF(OR(DG$11=\"\",DG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DH$11=\"\",DH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DI$11=\"\",DI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DJ$11=\"\",DJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DK$11=\"\",DK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DL$11=\"\",DL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DM$11=\"\",DM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DN$11=\"\",DN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DO$11=\"\",DO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DP$11=\"\",DP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DQ$11=\"\",DQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DR$11=\"\",DR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73792.431925492201},{"$f":"IF(OR(DS$11=\"\",DS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DT$11=\"\",DT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DU$11=\"\",DU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DV$11=\"\",DV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DW$11=\"\",DW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DX$11=\"\",DX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DY$11=\"\",DY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(DZ$11=\"\",DZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(EA$11=\"\",EA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(EB$11=\"\",EB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(EC$11=\"\",EC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(ED$11=\"\",ED23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":76006.204883256956},{"$f":"IF(OR(EE$11=\"\",EE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EF$11=\"\",EF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EG$11=\"\",EG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EH$11=\"\",EH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EI$11=\"\",EI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EJ$11=\"\",EJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EK$11=\"\",EK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EL$11=\"\",EL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EM$11=\"\",EM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EN$11=\"\",EN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EO$11=\"\",EO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EP$11=\"\",EP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":78286.391029754668},{"$f":"IF(OR(EQ$11=\"\",EQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,"руб./ставка/мес.",null,null,"*",0,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CV$11=\"\",CV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CW$11=\"\",CW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CX$11=\"\",CX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CY$11=\"\",CY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CZ$11=\"\",CZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DA$11=\"\",DA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DB$11=\"\",DB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DC$11=\"\",DC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DD$11=\"\",DD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DE$11=\"\",DE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DF$11=\"\",DF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DG$11=\"\",DG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DH$11=\"\",DH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DI$11=\"\",DI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DJ$11=\"\",DJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DK$11=\"\",DK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DL$11=\"\",DL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DM$11=\"\",DM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DN$11=\"\",DN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DO$11=\"\",DO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DP$11=\"\",DP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DQ$11=\"\",DQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DR$11=\"\",DR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DS$11=\"\",DS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DT$11=\"\",DT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DU$11=\"\",DU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DV$11=\"\",DV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DW$11=\"\",DW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DX$11=\"\",DX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DY$11=\"\",DY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DZ$11=\"\",DZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EA$11=\"\",EA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EB$11=\"\",EB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EC$11=\"\",EC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ED$11=\"\",ED24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EE$11=\"\",EE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EF$11=\"\",EF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EG$11=\"\",EG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EH$11=\"\",EH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EI$11=\"\",EI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EJ$11=\"\",EJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EK$11=\"\",EK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EL$11=\"\",EL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EM$11=\"\",EM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EN$11=\"\",EN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EO$11=\"\",EO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EP$11=\"\",EP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EQ$11=\"\",EQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,"руб./ставка/мес.",null,null,"*",0,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CV$11=\"\",CV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CW$11=\"\",CW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CX$11=\"\",CX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CY$11=\"\",CY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CZ$11=\"\",CZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DA$11=\"\",DA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DB$11=\"\",DB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DC$11=\"\",DC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DD$11=\"\",DD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DE$11=\"\",DE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DF$11=\"\",DF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DG$11=\"\",DG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DH$11=\"\",DH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DI$11=\"\",DI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DJ$11=\"\",DJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DK$11=\"\",DK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DL$11=\"\",DL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DM$11=\"\",DM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DN$11=\"\",DN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DO$11=\"\",DO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DP$11=\"\",DP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DQ$11=\"\",DQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DR$11=\"\",DR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DS$11=\"\",DS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DT$11=\"\",DT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DU$11=\"\",DU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DV$11=\"\",DV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DW$11=\"\",DW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DX$11=\"\",DX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DY$11=\"\",DY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DZ$11=\"\",DZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EA$11=\"\",EA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EB$11=\"\",EB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EC$11=\"\",EC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ED$11=\"\",ED25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EE$11=\"\",EE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EF$11=\"\",EF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EG$11=\"\",EG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EH$11=\"\",EH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EI$11=\"\",EI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EJ$11=\"\",EJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EK$11=\"\",EK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EL$11=\"\",EL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EM$11=\"\",EM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EN$11=\"\",EN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EO$11=\"\",EO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EP$11=\"\",EP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EQ$11=\"\",EQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA25","v":"Персонал - 10"},null,null,null,"руб./ставка/мес.",null,null,"*",0,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CV$11=\"\",CV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CW$11=\"\",CW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CX$11=\"\",CX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CY$11=\"\",CY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CZ$11=\"\",CZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DA$11=\"\",DA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DB$11=\"\",DB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DC$11=\"\",DC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DD$11=\"\",DD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DE$11=\"\",DE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DF$11=\"\",DF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DG$11=\"\",DG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DH$11=\"\",DH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DI$11=\"\",DI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DJ$11=\"\",DJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DK$11=\"\",DK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DL$11=\"\",DL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DM$11=\"\",DM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DN$11=\"\",DN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DO$11=\"\",DO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DP$11=\"\",DP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DQ$11=\"\",DQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DR$11=\"\",DR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DS$11=\"\",DS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DT$11=\"\",DT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DU$11=\"\",DU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DV$11=\"\",DV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DW$11=\"\",DW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DX$11=\"\",DX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DY$11=\"\",DY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(DZ$11=\"\",DZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EA$11=\"\",EA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EB$11=\"\",EB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EC$11=\"\",EC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ED$11=\"\",ED26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EE$11=\"\",EE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EF$11=\"\",EF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EG$11=\"\",EG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EH$11=\"\",EH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EI$11=\"\",EI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EJ$11=\"\",EJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EK$11=\"\",EK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EL$11=\"\",EL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EM$11=\"\",EM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EN$11=\"\",EN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EO$11=\"\",EO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EP$11=\"\",EP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EQ$11=\"\",EQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z44:$FD44)","v":508932945.08058912},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA45:AA55))","v":759479.87083333335},{"$f":"IF(AB$11=\"\",0,SUM(AB45:AB55))","v":766320.25791666668},{"$f":"IF(AC$11=\"\",0,SUM(AC45:AC55))","v":783541.456338141},803233.2567307693,827186.9407532051,857193.7900641025,894927.51740544871,939927.50749358977,991733.14504487184,1049883.8147756411,1113918.9014022436,1183377.7896410255,{"$f":"IF(AM$11=\"\",0,SUM(AM45:AM55))","v":1295533.8601345832},1376826.2451151283,1462281.8445297275,1535378.8896714745,1608906.7677772439,1680057.1952282051,1746021.8884055289,1803992.5636903846,1854691.3511561858,1898840.3808763463,1937161.7829242789,1970377.6873733974,2059186.5310260286,2090782.4632860781,2120343.2763619255,2149604.9256449165,2180303.366526396,2214174.5543977083,2250963.3620376666,2290414.662225083,2332273.3277387707,2376284.2313575419,2422192.2458602078,2469742.2440255834,2594239.4715914531,2645810.1129334988,2698283.6543346653,2751397.3147571287,2805151.0942008891,2859055.4650843367,2912959.8359677847,2966864.2068512323,3020768.5777346804,3074672.9486181284,3128577.3195015769,3182481.6903850245,3333477.6431065272,3388999.1451164787,3444520.6471264297,3500042.1491363812,3555563.6511463318,3611085.1531562838,3666606.6551662348,3722128.1571761863,3777649.6591861378,3833171.1611960893,3888692.6632060409,3944214.1652159919,4119727.7372427215,4176914.884312971,4234102.031383221,4291289.1784534706,4348476.3255237201,4405663.4725939706,4462850.6196642201,4520037.7667344697,4577224.9138047202,4634412.0608749706,4691599.2079452202,4748786.3550154697,4950152.7071482921,5009055.4686306501,5067958.2301130071,5126860.9915953642,{"$f":"IF(CY$11=\"\",0,SUM(CY45:CY55))","v":5185763.7530777222},5244666.5145600783,5303569.2760424362,5362472.0375247933,5421374.7990071503,5480277.5604895083,5539180.3219718654,5598083.0834542233,5826695.4202846792,5887365.2646115068,5948035.1089383345,6008704.9532651622,6069374.7975919917,6130044.6419188194,6190714.4862456471,6251384.3305724747,6312054.1748993043,6372724.019226132,6433393.8635529596,6494063.7078797873,6751375.5587728117,6813865.4984294446,6876355.4380860785,6938845.3777427124,7001335.3173993435,7063825.2570559764,7126315.1967126103,7188805.1363692423,7251295.0760258771,7313785.0156825082,7376274.9553391421,7438764.8949957741,7726292.4796919804,7790657.1175383125,7855021.7553846436,7919386.3932309756,7983751.0310773076,8048115.6689236397,8112480.3067699717,8176844.9446163038,8241209.5824626358,8305574.2203089679,8369938.8581552999,8434303.4960016329,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,8941825.8629471753,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,75977633.339952916,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1390.6250000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2995.3416666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":6114.3188862179495},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":9636.980705128206},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":13814.819118589745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":18899.326121794875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":25125.487293269231},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":32428.633262820513},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":40744.094660256414},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":50007.202115384614},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":60153.286258012813},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":71117.677717948711},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":85320.778338750009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":98099.986262243605},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":111522.22236866986},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":123267.86676121796},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":135132.52120801288},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":146721.90888108974},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":157641.75295248398},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":167497.77659423073},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":176391.3652763782},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":184423.90446897436},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":191696.7796420673},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":198311.37626570516},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":210500.15220423395},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":217066.39844631855},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":223407.19616001713},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":229766.2696545833},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":236387.34323927085},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":243514.14122333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":251110.84430745835},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":259141.63319233333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":267570.68857864582},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":276362.19116708334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":285480.3216583333},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":294889.26075308328},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":313689.78482658148},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":323869.37618250842},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":334237.81876516459},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":344758.21869625838},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":355430.57597578963},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":366102.93325532088},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":376775.29053485207},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":387447.64781438332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":398120.00509391457},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":408792.36237344577},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":419464.71965297713},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":430137.07693250838},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":454033.71723840077},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":465026.24523631798},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":476018.77323423506},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":487011.30123215233},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":498003.82923006947},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":508996.35722798668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":519988.88522590388},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":530981.41322382109},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":541973.94122173823},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":552966.4692196555},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":563958.99721757264},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":574951.52521548991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":603522.37480980926},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":614844.67864766391},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":626166.98248551856},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":637489.28632337332},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":648811.59016122809},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":660133.89399908273},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":671456.19783693738},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":682778.50167479203},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":694100.8055126468},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":705423.10935050144},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":716745.41318835609},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":728067.71702621097},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761571.72148998757},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":773233.69444297801},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":784895.66739596822},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":796557.64034895855},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":808219.61330194899},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":819881.58625493944},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":831543.55920792965},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":843205.53216091997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":854867.50511391019},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":866529.47806690063},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":878191.45101989096},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":889853.4239728814},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":928560.85883364792},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":940572.69097522798},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":952584.52311680804},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":964596.3552583881},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":976608.18739996816},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":988620.0195415481},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1000631.8516831283},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1012643.6838247081},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1024655.5159662883},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1036667.3481078686},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1048679.1802494486},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1060691.0123910285},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1104883.9298685866},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1117256.1169744139},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1129628.3040802416},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1142000.4911860691},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1154372.6782918966},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1166744.8653977239},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1179117.0525035514},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1191489.2396093791},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1203861.4267152064},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1216233.6138210339},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1228605.8009268611},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1240977.9880326886},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1290950.6803926716},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1303694.033111674},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1316437.3858306762},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1329180.7385496786},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1341924.091268681},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1354667.4439876829},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1367410.7967066853},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1380154.1494256877},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1392897.5021446899},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1405640.8548636921},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1418384.2075826945},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1431127.5603016969},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF($X47-Prdction!$X$766=0,0,1)","v":0},null,null,null,329092565.17871153,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3089.2458333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8324.9162500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":22427.137451923078},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":38596.276025641026},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":58372.121634615389},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":83294.463942307688},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":114802.03011217948},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":152498.87423076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":195989.05038461537},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":244876.61266025636},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":298765.61514423077},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":357260.11192307685},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":432563.08179583325},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":501076.25885288464},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":573109.62216105766},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":634461.02291025652},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":696124.24656923092},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":755685.28634711541},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":810730.13545304502},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":858844.78709615394},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":900649.98587980762},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":936766.47640737193},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":967815.00328221149},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":994416.31110769231},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1047706.8788217946},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1072736.5648397596},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1095956.5802019085},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1118859.1559903331},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1142936.5232871249},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1169680.913174375},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1198873.0177302081},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1230293.5290327496},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1263723.1391601248},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1298942.5401904583},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1335732.4242018748},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1373873.4832724999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1455540.8017648722},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1496931.8517509911},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1539036.9505695011},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1581630.2110608707},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1624711.6332250999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1667943.6468290165},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1711175.6604329331},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1754407.6740368498},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1797639.6876407664},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1840871.701244683},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1884103.7148486003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1927335.7284525167},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2029684.7743181263},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2074213.7483301605},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2118742.7223421945},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2163271.696354229},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2207800.6703662626},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2252329.644378297},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2296858.618390331},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2341387.5924023651},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2385916.5664143995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2430445.5404264336},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2474974.514438468},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2519503.488450502},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2640953.4363364121},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2686818.2795688072},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2732683.1228012028},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2778547.9660335975},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2824412.8092659926},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2870277.6524983882},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2916142.4957307829},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2962007.338963178},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3007872.1821955736},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3053737.0254279687},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3099601.8686603638},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3145466.711892759},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3287071.5017789095},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3334312.2903082767},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3381553.0788376434},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3428793.8673670101},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3476034.6558963777},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3523275.444425744},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3570516.2329551117},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3617757.0214844784},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3664997.8100138451},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3712238.5985432127},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3759479.3870725795},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3806720.1756019467},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3969579.7930552531},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4018237.8052405016},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4066895.8174257488},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4115553.8296109973},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4164211.8417962454},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4212869.853981493},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4261527.8661667407},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4310185.8783519892},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4358843.8905372377},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4407501.9027224854},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4456159.914907733},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4504817.9270929815},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4690080.2174565755},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4740197.9700073814},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4790315.7225581873},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4840433.4751089932},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4890551.2276597973},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4940668.9802106032},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4990786.7327614091},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5040904.4853122141},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5091022.237863021},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5141139.990413825},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5191257.7429646309},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5241375.4955154359},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5450238.0455082292},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5501859.3306355588},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5553480.6157628885},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5605101.9008902181},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5656723.1860175468},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5708344.4711448774},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5759965.756272207},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5811587.0413995367},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5863208.3265268663},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5914829.6116541969},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5966450.8967815256},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6018072.1819088552},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,27513310.347529761,null,null,{"$f":"IF(AA$11=\"\",0,AA35*AA20)","v":200000},{"$f":"IF(AB$11=\"\",0,AB35*AB20)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"IF(AM$11=\"\",0,AM35*AM20)","v":206000},206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,{"$f":"IF(CY$11=\"\",0,CY35*CY20)","v":238810.45930579997},238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Заместитель генарального директора"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,20634982.760647301,null,null,150000,{"$f":"IF(AB$11=\"\",0,AB36*AB21)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"IF(AM$11=\"\",0,AM36*AM21)","v":154500},154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,154500,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,159135,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,163909.04999999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,168826.32149999999,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,173891.11114499997,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,{"$f":"IF(CY$11=\"\",0,CY36*CY21)","v":179107.84447934999},179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,179107.84447934999,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,184481.0798137305,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,190015.51220814238,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,195715.97757438666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,22010648.278023809,null,null,160000,{"$f":"IF(AB$11=\"\",0,AB37*AB22)","v":160000},160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,164800,164800,164800,164800,164800,164800,164800,164800,164800,164800,164800,164800,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"Прочий персонал"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,196690.86,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,208669.33337399995,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,221377.29577647662,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,234859.17308926402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CX$11=\"\",0,CX39*CX24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM40*AM25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Персонал - 10"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,0,{"$f":"IF(AB$11=\"\",0,AB41*AB26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM41*AM26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY41*CY26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},"Условия оплаты ФОТ постоянного персонала"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"Mrkting!$I$258","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,{"$f":"IF($X69-Prdction!$X$772=0,0,1)","v":0},null,null,null,326083529.08775705,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1544.6229166666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5707.0810416666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":15376.026850961538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":30511.70673878205},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":48484.198830128211},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":70833.292788461535},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":99048.247027243575},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":133650.45217147435},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":174243.9623076923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":220432.83152243588},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":271821.11390224355},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":328012.86353365378},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":394911.59685945505},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":466819.67032435897},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":537092.94050697121},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":603785.32253565709},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":665292.63473974378},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":725904.76645817317},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":783207.71090008016},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":834787.46127459942},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":879747.38648798084},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":918708.23114358983},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":952290.73984479171},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":981115.6571949519},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1021061.5949647435},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1060221.7218307771},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1084346.5725208339},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1107407.8680961207},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1130897.8396387291},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1156308.7182307499},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1184276.9654522915},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1214583.2733814789},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1247008.3340964373},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1281332.8396752914},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1317337.4821961666},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1354802.9537371872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1414707.1425186861},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1476236.3267579316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1517984.4011602462},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1560333.5808151858},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1603170.9221429853},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1646327.6400270583},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1689559.6536309747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1732791.6672348916},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1776023.680838808},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1819255.6944427248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1862487.7080466417},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1905719.7216505585},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1978510.2513853214},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2051949.2613241435},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2096478.2353361775},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2141007.209348212},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2185536.183360246},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2230065.15737228},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2274594.131384314},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2319123.1053963481},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2363652.0794083821},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2408181.0534204165},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2452710.027432451},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2497239.001444485},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2580228.4623934571},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2663885.8579526097},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2709750.7011850048},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2755615.5444173999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2801480.387649795},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2847345.2308821902},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2893210.0741145853},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2939074.9173469804},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2984939.7605793756},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3030804.6038117711},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3076669.4470441663},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3122534.2902765614},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3216269.1068358342},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3310691.8960435931},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3357932.6845729603},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3405173.4731023265},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3452414.2616316937},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3499655.0501610609},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3546895.8386904281},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3594136.6272197952},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3641377.4157491615},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3688618.2042785287},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3735858.9928078959},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3783099.7813372631},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3888149.9843285996},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3993908.7991478774},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4042566.8113331255},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4091224.8235183731},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4139882.8357036216},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4188540.8478888692},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4237198.8600741168},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4285856.8722593654},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4334514.884444613},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4383172.8966298616},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4431830.9088151092},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4480488.9210003577},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4597449.072274778},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4715139.0937319789},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4765256.8462827839},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4815374.5988335907},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4865492.3513843957},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4915610.1039352007},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4965727.8564860057},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5015845.6090368116},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5065963.3615876175},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5116081.1141384225},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5166198.8666892275},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5216316.6192400334},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5345806.7705118321},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5476048.6880718935},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5527669.9731992241},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5579291.2583265528},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5630912.5434538824},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5682533.8285812121},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5734155.1137085427},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5785776.3988358714},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5837397.6839632019},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5889018.9690905316},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5940640.2542178612},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5992261.5393451899},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z52:$FD52,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AA$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q$59*(IF(AM$2=1,SUMIFS($Z52:$FD52,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,AM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q$59*(IF(CY$2=1,SUMIFS($Z52:$FD52,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,CY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,CY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$FD52,$Z$2:$FD$2,CY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$FD52,$Z$2:$FD$2,CY$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AA$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,$Q$59*(IF(AM$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,AM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,$Q$59*(IF(CY$2=1,SUMIFS($Z53:$FD53,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$FD53,$Z$2:$FD$2,CY$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,8941825.8629471753,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,Mrkting!$H$369,Mrkting!$Q:$Q,$Q80))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,22010648.278023809,null,null,{"$f":"IF(AA$11=\"\",0,AA50)","v":160000},160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,{"$f":"IF(AM$11=\"\",0,AM50)","v":164800},164800,164800,164800,164800,164800,164800,164800,164800,164800,164800,164800,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,169744,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,174836.32,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,180081.40959999998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,185483.85188799998,191048.36744464,191048.36744464,191048.36744464,191048.36744464,{"$f":"IF(CY$11=\"\",0,CY50)","v":191048.36744464},191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,191048.36744464,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,196779.8184679792,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,202683.21302201855,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,208763.70941267911,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,3906.1097023958332,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q96=Lists!$CI$17,0,AA19))","v":4.4132083333333322E-2},{"$f":"IF(AB$11=\"\",0,IF($Q96=Lists!$CI$17,0,AB19))","v":0.118927375},{"$f":"IF(AC$11=\"\",0,IF($Q96=Lists!$CI$17,0,AC19))","v":0.32038767788461536},{"$f":"IF(AD$11=\"\",0,IF($Q96=Lists!$CI$17,0,AD19))","v":0.55137537179487173},{"$f":"IF(AE$11=\"\",0,IF($Q96=Lists!$CI$17,0,AE19))","v":0.83388745192307701},{"$f":"IF(AF$11=\"\",0,IF($Q96=Lists!$CI$17,0,AF19))","v":1.1899209134615385},{"$f":"IF(AG$11=\"\",0,IF($Q96=Lists!$CI$17,0,AG19))","v":1.6400290016025638},{"$f":"IF(AH$11=\"\",0,IF($Q96=Lists!$CI$17,0,AH19))","v":2.1785553461538458},{"$f":"IF(AI$11=\"\",0,IF($Q96=Lists!$CI$17,0,AI19))","v":2.7998435769230769},{"$f":"IF(AJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AJ19))","v":3.498237323717948},{"$f":"IF(AK$11=\"\",0,IF($Q96=Lists!$CI$17,0,AK19))","v":4.2680802163461538},{"$f":"IF(AL$11=\"\",0,IF($Q96=Lists!$CI$17,0,AL19))","v":5.1037158846153838},{"$f":"IF(AM$11=\"\",0,IF($Q96=Lists!$CI$17,0,AM19))","v":5.9994879583333329},{"$f":"IF(AN$11=\"\",0,IF($Q96=Lists!$CI$17,0,AN19))","v":6.949740067307693},{"$f":"IF(AO$11=\"\",0,IF($Q96=Lists!$CI$17,0,AO19))","v":7.9488158413461534},{"$f":"IF(AP$11=\"\",0,IF($Q96=Lists!$CI$17,0,AP19))","v":8.7997367948717962},{"$f":"IF(AQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AQ19))","v":9.6549826153846166},{"$f":"IF(AR$11=\"\",0,IF($Q96=Lists!$CI$17,0,AR19))","v":10.481071932692309},{"$f":"IF(AS$11=\"\",0,IF($Q96=Lists!$CI$17,0,AS19))","v":11.244523376602565},{"$f":"IF(AT$11=\"\",0,IF($Q96=Lists!$CI$17,0,AT19))","v":11.911855576923077},{"$f":"IF(AU$11=\"\",0,IF($Q96=Lists!$CI$17,0,AU19))","v":12.491678028846152},{"$f":"IF(AV$11=\"\",0,IF($Q96=Lists!$CI$17,0,AV19))","v":12.992600227564104},{"$f":"IF(AW$11=\"\",0,IF($Q96=Lists!$CI$17,0,AW19))","v":13.423231668269228},{"$f":"IF(AX$11=\"\",0,IF($Q96=Lists!$CI$17,0,AX19))","v":13.792181846153845},{"$f":"IF(AY$11=\"\",0,IF($Q96=Lists!$CI$17,0,AY19))","v":14.108060256410255},{"$f":"IF(AZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AZ19))","v":14.44510139423077},{"$f":"IF(BA$11=\"\",0,IF($Q96=Lists!$CI$17,0,BA19))","v":14.757774129807689},{"$f":"IF(BB$11=\"\",0,IF($Q96=Lists!$CI$17,0,BB19))","v":15.066172333333332},{"$f":"IF(BC$11=\"\",0,IF($Q96=Lists!$CI$17,0,BC19))","v":15.390389875},{"$f":"IF(BD$11=\"\",0,IF($Q96=Lists!$CI$17,0,BD19))","v":15.750520625},{"$f":"IF(BE$11=\"\",0,IF($Q96=Lists!$CI$17,0,BE19))","v":16.143611458333332},{"$f":"IF(BF$11=\"\",0,IF($Q96=Lists!$CI$17,0,BF19))","v":16.566709249999999},{"$f":"IF(BG$11=\"\",0,IF($Q96=Lists!$CI$17,0,BG19))","v":17.016860874999995},{"$f":"IF(BH$11=\"\",0,IF($Q96=Lists!$CI$17,0,BH19))","v":17.491113208333331},{"$f":"IF(BI$11=\"\",0,IF($Q96=Lists!$CI$17,0,BI19))","v":17.986513124999998},{"$f":"IF(BJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BJ19))","v":18.500107499999999},{"$f":"IF(BK$11=\"\",0,IF($Q96=Lists!$CI$17,0,BK19))","v":19.028943208333335},{"$f":"IF(BL$11=\"\",0,IF($Q96=Lists!$CI$17,0,BL19))","v":19.570067124999998},{"$f":"IF(BM$11=\"\",0,IF($Q96=Lists!$CI$17,0,BM19))","v":20.120526124999998},{"$f":"IF(BN$11=\"\",0,IF($Q96=Lists!$CI$17,0,BN19))","v":20.677367083333333},{"$f":"IF(BO$11=\"\",0,IF($Q96=Lists!$CI$17,0,BO19))","v":21.240589999999997},{"$f":"IF(BP$11=\"\",0,IF($Q96=Lists!$CI$17,0,BP19))","v":21.805781666666661},{"$f":"IF(BQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BQ19))","v":22.370973333333332},{"$f":"IF(BR$11=\"\",0,IF($Q96=Lists!$CI$17,0,BR19))","v":22.936164999999999},{"$f":"IF(BS$11=\"\",0,IF($Q96=Lists!$CI$17,0,BS19))","v":23.501356666666666},{"$f":"IF(BT$11=\"\",0,IF($Q96=Lists!$CI$17,0,BT19))","v":24.06654833333333},{"$f":"IF(BU$11=\"\",0,IF($Q96=Lists!$CI$17,0,BU19))","v":24.631740000000001},{"$f":"IF(BV$11=\"\",0,IF($Q96=Lists!$CI$17,0,BV19))","v":25.196931666666668},{"$f":"IF(BW$11=\"\",0,IF($Q96=Lists!$CI$17,0,BW19))","v":25.762123333333335},{"$f":"IF(BX$11=\"\",0,IF($Q96=Lists!$CI$17,0,BX19))","v":26.327315000000002},{"$f":"IF(BY$11=\"\",0,IF($Q96=Lists!$CI$17,0,BY19))","v":26.892506666666666},{"$f":"IF(BZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BZ19))","v":27.457698333333333},{"$f":"IF(CA$11=\"\",0,IF($Q96=Lists!$CI$17,0,CA19))","v":28.02289},{"$f":"IF(CB$11=\"\",0,IF($Q96=Lists!$CI$17,0,CB19))","v":28.588081666666668},{"$f":"IF(CC$11=\"\",0,IF($Q96=Lists!$CI$17,0,CC19))","v":29.153273333333335},{"$f":"IF(CD$11=\"\",0,IF($Q96=Lists!$CI$17,0,CD19))","v":29.718464999999998},{"$f":"IF(CE$11=\"\",0,IF($Q96=Lists!$CI$17,0,CE19))","v":30.283656666666666},{"$f":"IF(CF$11=\"\",0,IF($Q96=Lists!$CI$17,0,CF19))","v":30.848848333333333},{"$f":"IF(CG$11=\"\",0,IF($Q96=Lists!$CI$17,0,CG19))","v":31.41404},{"$f":"IF(CH$11=\"\",0,IF($Q96=Lists!$CI$17,0,CH19))","v":31.979231666666667},{"$f":"IF(CI$11=\"\",0,IF($Q96=Lists!$CI$17,0,CI19))","v":32.544423333333334},{"$f":"IF(CJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CJ19))","v":33.109614999999998},{"$f":"IF(CK$11=\"\",0,IF($Q96=Lists!$CI$17,0,CK19))","v":33.674806666666669},{"$f":"IF(CL$11=\"\",0,IF($Q96=Lists!$CI$17,0,CL19))","v":34.239998333333332},{"$f":"IF(CM$11=\"\",0,IF($Q96=Lists!$CI$17,0,CM19))","v":34.805189999999996},{"$f":"IF(CN$11=\"\",0,IF($Q96=Lists!$CI$17,0,CN19))","v":35.370381666666667},{"$f":"IF(CO$11=\"\",0,IF($Q96=Lists!$CI$17,0,CO19))","v":35.93557333333333},{"$f":"IF(CP$11=\"\",0,IF($Q96=Lists!$CI$17,0,CP19))","v":36.500765000000001},{"$f":"IF(CQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CQ19))","v":37.065956666666672},{"$f":"IF(CR$11=\"\",0,IF($Q96=Lists!$CI$17,0,CR19))","v":37.631148333333336},{"$f":"IF(CS$11=\"\",0,IF($Q96=Lists!$CI$17,0,CS19))","v":38.196340000000006},{"$f":"IF(CT$11=\"\",0,IF($Q96=Lists!$CI$17,0,CT19))","v":38.76153166666667},{"$f":"IF(CU$11=\"\",0,IF($Q96=Lists!$CI$17,0,CU19))","v":39.326723333333334},{"$f":"IF(CV$11=\"\",0,IF($Q96=Lists!$CI$17,0,CV19))","v":39.891915000000004},{"$f":"IF(CW$11=\"\",0,IF($Q96=Lists!$CI$17,0,CW19))","v":40.457106666666668},{"$f":"IF(CX$11=\"\",0,IF($Q96=Lists!$CI$17,0,CX19))","v":41.022298333333332},{"$f":"IF(CY$11=\"\",0,IF($Q96=Lists!$CI$17,0,CY19))","v":41.587489999999995},{"$f":"IF(CZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CZ19))","v":42.152681666666666},{"$f":"IF(DA$11=\"\",0,IF($Q96=Lists!$CI$17,0,DA19))","v":42.717873333333337},{"$f":"IF(DB$11=\"\",0,IF($Q96=Lists!$CI$17,0,DB19))","v":43.283065000000001},{"$f":"IF(DC$11=\"\",0,IF($Q96=Lists!$CI$17,0,DC19))","v":43.848256666666671},{"$f":"IF(DD$11=\"\",0,IF($Q96=Lists!$CI$17,0,DD19))","v":44.413448333333328},{"$f":"IF(DE$11=\"\",0,IF($Q96=Lists!$CI$17,0,DE19))","v":44.978639999999999},{"$f":"IF(DF$11=\"\",0,IF($Q96=Lists!$CI$17,0,DF19))","v":45.543831666666669},{"$f":"IF(DG$11=\"\",0,IF($Q96=Lists!$CI$17,0,DG19))","v":46.109023333333333},{"$f":"IF(DH$11=\"\",0,IF($Q96=Lists!$CI$17,0,DH19))","v":46.674215000000004},{"$f":"IF(DI$11=\"\",0,IF($Q96=Lists!$CI$17,0,DI19))","v":47.239406666666667},{"$f":"IF(DJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,DJ19))","v":47.804598333333331},{"$f":"IF(DK$11=\"\",0,IF($Q96=Lists!$CI$17,0,DK19))","v":48.369790000000002},{"$f":"IF(DL$11=\"\",0,IF($Q96=Lists!$CI$17,0,DL19))","v":48.934981666666665},{"$f":"IF(DM$11=\"\",0,IF($Q96=Lists!$CI$17,0,DM19))","v":49.500173333333336},{"$f":"IF(DN$11=\"\",0,IF($Q96=Lists!$CI$17,0,DN19))","v":50.065365},{"$f":"IF(DO$11=\"\",0,IF($Q96=Lists!$CI$17,0,DO19))","v":50.630556666666664},{"$f":"IF(DP$11=\"\",0,IF($Q96=Lists!$CI$17,0,DP19))","v":51.195748333333334},{"$f":"IF(DQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,DQ19))","v":51.760939999999998},{"$f":"IF(DR$11=\"\",0,IF($Q96=Lists!$CI$17,0,DR19))","v":52.326131666666669},{"$f":"IF(DS$11=\"\",0,IF($Q96=Lists!$CI$17,0,DS19))","v":52.891323333333332},{"$f":"IF(DT$11=\"\",0,IF($Q96=Lists!$CI$17,0,DT19))","v":53.456514999999996},{"$f":"IF(DU$11=\"\",0,IF($Q96=Lists!$CI$17,0,DU19))","v":54.021706666666667},{"$f":"IF(DV$11=\"\",0,IF($Q96=Lists!$CI$17,0,DV19))","v":54.58689833333333},{"$f":"IF(DW$11=\"\",0,IF($Q96=Lists!$CI$17,0,DW19))","v":55.152090000000001},{"$f":"IF(DX$11=\"\",0,IF($Q96=Lists!$CI$17,0,DX19))","v":55.717281666666665},{"$f":"IF(DY$11=\"\",0,IF($Q96=Lists!$CI$17,0,DY19))","v":56.282473333333328},{"$f":"IF(DZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,DZ19))","v":56.847664999999999},{"$f":"IF(EA$11=\"\",0,IF($Q96=Lists!$CI$17,0,EA19))","v":57.412856666666663},{"$f":"IF(EB$11=\"\",0,IF($Q96=Lists!$CI$17,0,EB19))","v":57.978048333333334},{"$f":"IF(EC$11=\"\",0,IF($Q96=Lists!$CI$17,0,EC19))","v":58.543239999999997},{"$f":"IF(ED$11=\"\",0,IF($Q96=Lists!$CI$17,0,ED19))","v":59.108431666666661},{"$f":"IF(EE$11=\"\",0,IF($Q96=Lists!$CI$17,0,EE19))","v":59.673623333333325},{"$f":"IF(EF$11=\"\",0,IF($Q96=Lists!$CI$17,0,EF19))","v":60.238814999999988},{"$f":"IF(EG$11=\"\",0,IF($Q96=Lists!$CI$17,0,EG19))","v":60.804006666666659},{"$f":"IF(EH$11=\"\",0,IF($Q96=Lists!$CI$17,0,EH19))","v":61.36919833333333},{"$f":"IF(EI$11=\"\",0,IF($Q96=Lists!$CI$17,0,EI19))","v":61.934389999999993},{"$f":"IF(EJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,EJ19))","v":62.499581666666664},{"$f":"IF(EK$11=\"\",0,IF($Q96=Lists!$CI$17,0,EK19))","v":63.064773333333321},{"$f":"IF(EL$11=\"\",0,IF($Q96=Lists!$CI$17,0,EL19))","v":63.629964999999999},{"$f":"IF(EM$11=\"\",0,IF($Q96=Lists!$CI$17,0,EM19))","v":64.195156666666662},{"$f":"IF(EN$11=\"\",0,IF($Q96=Lists!$CI$17,0,EN19))","v":64.760348333333326},{"$f":"IF(EO$11=\"\",0,IF($Q96=Lists!$CI$17,0,EO19))","v":65.32553999999999},{"$f":"IF(EP$11=\"\",0,IF($Q96=Lists!$CI$17,0,EP19))","v":65.890731666666653},{"$f":"IF(EQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,EQ19))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q96=Lists!$CI$17,0,ER19))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q96=Lists!$CI$17,0,ES19))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q96=Lists!$CI$17,0,ET19))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q96=Lists!$CI$17,0,EU19))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q96=Lists!$CI$17,0,EV19))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q96=Lists!$CI$17,0,EW19))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q96=Lists!$CI$17,0,EX19))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q96=Lists!$CI$17,0,EY19))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,EZ19))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q96=Lists!$CI$17,0,FA19))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q96=Lists!$CI$17,0,FB19))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q96=Lists!$CI$17,0,FC19))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q101=Lists!$CI$17,0,AA24))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q101=Lists!$CI$17,0,AB24))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q101=Lists!$CI$17,0,AC24))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q101=Lists!$CI$17,0,AD24))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q101=Lists!$CI$17,0,AE24))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q101=Lists!$CI$17,0,AF24))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q101=Lists!$CI$17,0,AG24))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q101=Lists!$CI$17,0,AH24))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q101=Lists!$CI$17,0,AI24))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AJ24))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q101=Lists!$CI$17,0,AK24))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q101=Lists!$CI$17,0,AL24))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q101=Lists!$CI$17,0,AM24))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q101=Lists!$CI$17,0,AN24))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q101=Lists!$CI$17,0,AO24))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q101=Lists!$CI$17,0,AP24))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AQ24))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q101=Lists!$CI$17,0,AR24))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q101=Lists!$CI$17,0,AS24))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q101=Lists!$CI$17,0,AT24))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q101=Lists!$CI$17,0,AU24))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q101=Lists!$CI$17,0,AV24))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q101=Lists!$CI$17,0,AW24))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q101=Lists!$CI$17,0,AX24))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q101=Lists!$CI$17,0,AY24))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AZ24))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q101=Lists!$CI$17,0,BA24))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q101=Lists!$CI$17,0,BB24))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q101=Lists!$CI$17,0,BC24))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q101=Lists!$CI$17,0,BD24))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q101=Lists!$CI$17,0,BE24))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q101=Lists!$CI$17,0,BF24))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q101=Lists!$CI$17,0,BG24))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q101=Lists!$CI$17,0,BH24))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q101=Lists!$CI$17,0,BI24))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BJ24))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q101=Lists!$CI$17,0,BK24))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q101=Lists!$CI$17,0,BL24))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q101=Lists!$CI$17,0,BM24))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q101=Lists!$CI$17,0,BN24))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q101=Lists!$CI$17,0,BO24))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q101=Lists!$CI$17,0,BP24))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BQ24))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q101=Lists!$CI$17,0,BR24))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q101=Lists!$CI$17,0,BS24))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q101=Lists!$CI$17,0,BT24))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q101=Lists!$CI$17,0,BU24))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q101=Lists!$CI$17,0,BV24))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q101=Lists!$CI$17,0,BW24))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q101=Lists!$CI$17,0,BX24))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q101=Lists!$CI$17,0,BY24))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BZ24))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q101=Lists!$CI$17,0,CA24))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q101=Lists!$CI$17,0,CB24))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q101=Lists!$CI$17,0,CC24))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q101=Lists!$CI$17,0,CD24))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q101=Lists!$CI$17,0,CE24))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q101=Lists!$CI$17,0,CF24))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q101=Lists!$CI$17,0,CG24))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q101=Lists!$CI$17,0,CH24))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q101=Lists!$CI$17,0,CI24))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CJ24))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q101=Lists!$CI$17,0,CK24))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q101=Lists!$CI$17,0,CL24))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q101=Lists!$CI$17,0,CM24))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q101=Lists!$CI$17,0,CN24))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q101=Lists!$CI$17,0,CO24))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q101=Lists!$CI$17,0,CP24))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CQ24))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q101=Lists!$CI$17,0,CR24))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q101=Lists!$CI$17,0,CS24))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q101=Lists!$CI$17,0,CT24))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q101=Lists!$CI$17,0,CU24))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q101=Lists!$CI$17,0,CV24))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q101=Lists!$CI$17,0,CW24))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q101=Lists!$CI$17,0,CX24))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q101=Lists!$CI$17,0,CY24))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CZ24))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q101=Lists!$CI$17,0,DA24))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q101=Lists!$CI$17,0,DB24))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q101=Lists!$CI$17,0,DC24))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q101=Lists!$CI$17,0,DD24))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q101=Lists!$CI$17,0,DE24))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q101=Lists!$CI$17,0,DF24))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q101=Lists!$CI$17,0,DG24))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q101=Lists!$CI$17,0,DH24))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q101=Lists!$CI$17,0,DI24))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,DJ24))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q101=Lists!$CI$17,0,DK24))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q101=Lists!$CI$17,0,DL24))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q101=Lists!$CI$17,0,DM24))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q101=Lists!$CI$17,0,DN24))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q101=Lists!$CI$17,0,DO24))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q101=Lists!$CI$17,0,DP24))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,DQ24))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q101=Lists!$CI$17,0,DR24))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q101=Lists!$CI$17,0,DS24))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q101=Lists!$CI$17,0,DT24))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q101=Lists!$CI$17,0,DU24))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q101=Lists!$CI$17,0,DV24))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q101=Lists!$CI$17,0,DW24))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q101=Lists!$CI$17,0,DX24))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q101=Lists!$CI$17,0,DY24))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,DZ24))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q101=Lists!$CI$17,0,EA24))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q101=Lists!$CI$17,0,EB24))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q101=Lists!$CI$17,0,EC24))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q101=Lists!$CI$17,0,ED24))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q101=Lists!$CI$17,0,EE24))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q101=Lists!$CI$17,0,EF24))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q101=Lists!$CI$17,0,EG24))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q101=Lists!$CI$17,0,EH24))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q101=Lists!$CI$17,0,EI24))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,EJ24))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q101=Lists!$CI$17,0,EK24))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q101=Lists!$CI$17,0,EL24))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q101=Lists!$CI$17,0,EM24))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q101=Lists!$CI$17,0,EN24))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q101=Lists!$CI$17,0,EO24))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q101=Lists!$CI$17,0,EP24))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,EQ24))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q101=Lists!$CI$17,0,ER24))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q101=Lists!$CI$17,0,ES24))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q101=Lists!$CI$17,0,ET24))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q101=Lists!$CI$17,0,EU24))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q101=Lists!$CI$17,0,EV24))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q101=Lists!$CI$17,0,EW24))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q101=Lists!$CI$17,0,EX24))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q101=Lists!$CI$17,0,EY24))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,EZ24))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q101=Lists!$CI$17,0,FA24))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q101=Lists!$CI$17,0,FB24))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q101=Lists!$CI$17,0,FC24))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Норматив необходимой площади р/места",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z106:$FD106,$Z106:$FD106,\">\"&0)=0,0,AVERAGEIFS($Z106:$FD106,$Z106:$FD106,\">\"&0))","v":317.17842904674484},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA107:AA117))","v":48.452292499999999},{"$f":"IF(AB$11=\"\",0,SUM(AB107:AB117))","v":49.118568625000002},50.769864525240386,52.656768086538463,54.948985079326924,57.816221274038462,61.417043978605768,65.707814566346144,70.644894410576924,76.184644884615381,82.283427361778848,88.897603215384606,{"$f":"IF(AM$11=\"\",0,SUM(AM107:AM117))","v":95.983533818750004},103.49758054519231,111.39610476802883,118.15942685096155,124.9639203221154,131.5512780048077,137.66319272235577,143.04135729807695,147.75219357740383,151.86212340576924,155.43756862860576,158.54495109134615,161.25069263942305,164.12750886826925,166.8241292795673,169.49557712499998,172.29687565624999,175.38304812499999,178.7313113125,182.31888199999997,186.12297696874998,190.120813,194.28960687499998,198.60657537499998,203.04893528125001,207.593903375,212.2186964375,216.90053125,221.6394078125,226.39009687499998,231.1407859375,235.89147499999999,240.6421640625,245.39285312499999,250.14354218749997,254.89423125000002,259.64492031250001,264.39560937500005,269.14629843750004,273.89698750000002,278.64767656250001,283.398365625,288.14905468749998,292.89974374999997,297.65043281249996,302.401121875,307.15181093749999,311.90250000000003,316.65318906250002,321.40387812500001,326.15456718749999,330.90525624999998,335.65594531249997,340.40663437500001,345.1573234375,349.90801250000004,354.65870156250003,359.40939062500001,364.16007968750006,368.91076875000005,373.66145781249998,378.41214687500002,383.16283593750001,387.91352499999999,{"$f":"IF(CY$11=\"\",0,SUM(CY107:CY117))","v":392.66421406249998},397.41490312499997,402.16559218750007,406.91628125,411.66697031250004,416.41765937499997,421.16834843750001,425.9190375,430.66972656249999,435.42041562500003,440.17110468750002,444.92179375000001,449.67248281250005,454.42317187499998,459.17386093749997,463.92455000000007,468.67523906249994,473.42592812499998,478.17661718749997,482.92730625000002,487.6779953125,492.42868437499999,497.17937343750003,501.93006250000002,506.68075156250006,511.43144062499994,516.18212968750004,520.93281875000002,525.68350781250001,530.434196875,535.18488593749998,539.93557499999997,544.68626406249996,549.43695312499995,554.18764218749993,558.93833125000003,563.68902031249991,568.43970937499989,573.19039843749988,577.94108749999998,582.69177656249997,587.44246562499995,592.19315468749994,596.94384374999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кв.м.",null,null,"*",6,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0},null,null,null,null,6,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94=0,0,AA94*$Q107))","v":6},{"$f":"IF(AB$11=\"\",0,IF(AB94=0,0,AB94*$Q107))","v":6},6,6,6,6,6,6,6,6,6,6,{"$f":"IF(AM$11=\"\",0,IF(AM94=0,0,AM94*$Q107))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(CY$11=\"\",0,IF(CY94=0,0,CY94*$Q107))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,"кв.м.",null,null,"*",6,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0},null,null,null,null,12,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99=0,0,AA99*$Q112))","v":12},12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AM$11=\"\",0,IF(AM99=0,0,AM99*$Q112))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(CY$11=\"\",0,IF(CY99=0,0,CY99*$Q112))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Расчет ст-ти за кв.м. рабочей площади за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z123:$FD123,$Z123:$FD123,\">\"&0)=0,0,AVERAGEIFS($Z123:$FD123,$Z123:$FD123,\">\"&0))","v":1006.2314028439068},null,null,{"$f":"IF(AA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":800},{"$f":"IF(AM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":840},{"$f":"IF(AY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(AZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":882},{"$f":"IF(BK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":926.10000000000014},{"$f":"IF(BW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(BX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(BY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(BZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":972.40499999999997},{"$f":"IF(CI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1021.0252500000001},{"$f":"IF(CU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(CV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(CW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(CX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(CY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(CZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1072.0765125},{"$f":"IF(DG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1125.6803381250002},{"$f":"IF(DS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(DZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(EA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(EB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(EC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(ED$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1181.9643550312501},{"$f":"IF(EE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":1241.0625727828126},{"$f":"IF(EQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(ER$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(ES$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(ET$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(EZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(FA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(FB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(FC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Аренда офиса"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z128:$FD128)","v":44097071.818173148},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AA$21)/$Q138=INT((AA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AA$2+1-1)/$Q138=INT((AA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AA$2-$Q138,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q131*(IF(AA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT(-$Q136))))))","v":142236.16514461537},{"$f":"IF(AB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AB$21)/$Q138=INT((AB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AB$2+1-1)/$Q138=INT((AB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AB$2-$Q138,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q131*(IF(AB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AC$21)/$Q138=INT((AC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AC$2+1-1)/$Q138=INT((AC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AC$2-$Q138,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q131*(IF(AC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AD$21)/$Q138=INT((AD$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AD$2+1-1)/$Q138=INT((AD$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AD$2-$Q138,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q131*(IF(AD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AE$21)/$Q138=INT((AE$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AE$2+1-1)/$Q138=INT((AE$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AE$2-$Q138,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q131*(IF(AE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AF$21)/$Q138=INT((AF$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AF$2+1-1)/$Q138=INT((AF$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AF$2-$Q138,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q131*(IF(AF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AG$21)/$Q138=INT((AG$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AG$2+1-1)/$Q138=INT((AG$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AG$2-$Q138,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q131*(IF(AG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AH$21)/$Q138=INT((AH$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AH$2+1-1)/$Q138=INT((AH$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AH$2-$Q138,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q131*(IF(AH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AI$21)/$Q138=INT((AI$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AI$2+1-1)/$Q138=INT((AI$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AI$2-$Q138,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q131*(IF(AI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AJ$21)/$Q138=INT((AJ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AJ$2+1-1)/$Q138=INT((AJ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AJ$2-$Q138,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q131*(IF(AJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AK$21)/$Q138=INT((AK$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AK$2+1-1)/$Q138=INT((AK$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AK$2-$Q138,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q131*(IF(AK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT(-$Q136))))))","v":71118.082572307685},{"$f":"IF(AL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AL$21)/$Q138=INT((AL$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AL$2+1-1)/$Q138=INT((AL$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AL$2-$Q138,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q131*(IF(AL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AM$21)/$Q138=INT((AM$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AM$2+1-1)/$Q138=INT((AM$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AM$2-$Q138,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q131*(IF(AM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AN$21)/$Q138=INT((AN$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AN$2+1-1)/$Q138=INT((AN$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AN$2-$Q138,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q131*(IF(AN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AO$21)/$Q138=INT((AO$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AO$2+1-1)/$Q138=INT((AO$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AO$2-$Q138,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q131*(IF(AO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AP$21)/$Q138=INT((AP$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AP$2+1-1)/$Q138=INT((AP$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AP$2-$Q138,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q131*(IF(AP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AQ$21)/$Q138=INT((AQ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AQ$2+1-1)/$Q138=INT((AQ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AQ$2-$Q138,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q131*(IF(AQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AR$21)/$Q138=INT((AR$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AR$2+1-1)/$Q138=INT((AR$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AR$2-$Q138,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q131*(IF(AR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AS$21)/$Q138=INT((AS$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AS$2+1-1)/$Q138=INT((AS$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AS$2-$Q138,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q131*(IF(AS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AT$21)/$Q138=INT((AT$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AT$2+1-1)/$Q138=INT((AT$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AT$2-$Q138,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q131*(IF(AT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AU$21)/$Q138=INT((AU$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AU$2+1-1)/$Q138=INT((AU$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AU$2-$Q138,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q131*(IF(AU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AV$21)/$Q138=INT((AV$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AV$2+1-1)/$Q138=INT((AV$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AV$2-$Q138,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q131*(IF(AV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AW$21)/$Q138=INT((AW$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AW$2+1-1)/$Q138=INT((AW$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AW$2-$Q138,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q131*(IF(AW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT(-$Q136))))))","v":133177.75891673076},{"$f":"IF(AX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AX$21)/$Q138=INT((AX$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AX$2+1-1)/$Q138=INT((AX$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AX$2-$Q138,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q131*(IF(AX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(AY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AY$21)/$Q138=INT((AY$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AY$2+1-1)/$Q138=INT((AY$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AY$2-$Q138,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q131*(IF(AY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(AZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((AZ$21)/$Q138=INT((AZ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AZ$2+1-1)/$Q138=INT((AZ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AZ$2-$Q138,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q131*(IF(AZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BA$21)/$Q138=INT((BA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BA$2+1-1)/$Q138=INT((BA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BA$2-$Q138,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q131*(IF(BA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BB$21)/$Q138=INT((BB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BB$2+1-1)/$Q138=INT((BB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BB$2-$Q138,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q131*(IF(BB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BC$21)/$Q138=INT((BC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BC$2+1-1)/$Q138=INT((BC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BC$2-$Q138,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q131*(IF(BC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BD$21)/$Q138=INT((BD$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BD$2+1-1)/$Q138=INT((BD$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BD$2-$Q138,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q131*(IF(BD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BE$21)/$Q138=INT((BE$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BE$2+1-1)/$Q138=INT((BE$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BE$2-$Q138,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q131*(IF(BE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BF$21)/$Q138=INT((BF$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BF$2+1-1)/$Q138=INT((BF$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BF$2-$Q138,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q131*(IF(BF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BG$21)/$Q138=INT((BG$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BG$2+1-1)/$Q138=INT((BG$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BG$2-$Q138,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q131*(IF(BG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BH$21)/$Q138=INT((BH$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BH$2+1-1)/$Q138=INT((BH$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BH$2-$Q138,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q131*(IF(BH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BI$21)/$Q138=INT((BI$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BI$2+1-1)/$Q138=INT((BI$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BI$2-$Q138,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q131*(IF(BI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT(-$Q136))))))","v":175170.99948074998},{"$f":"IF(BJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BJ$21)/$Q138=INT((BJ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BJ$2+1-1)/$Q138=INT((BJ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BJ$2-$Q138,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q131*(IF(BJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BK$21)/$Q138=INT((BK$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BK$2+1-1)/$Q138=INT((BK$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BK$2-$Q138,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q131*(IF(BK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BL$21)/$Q138=INT((BL$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BL$2+1-1)/$Q138=INT((BL$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BL$2-$Q138,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q131*(IF(BL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BM$21)/$Q138=INT((BM$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BM$2+1-1)/$Q138=INT((BM$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BM$2-$Q138,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q131*(IF(BM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BN$21)/$Q138=INT((BN$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BN$2+1-1)/$Q138=INT((BN$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BN$2-$Q138,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q131*(IF(BN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BO$21)/$Q138=INT((BO$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BO$2+1-1)/$Q138=INT((BO$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BO$2-$Q138,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q131*(IF(BO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BP$21)/$Q138=INT((BP$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BP$2+1-1)/$Q138=INT((BP$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BP$2-$Q138,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q131*(IF(BP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BQ$21)/$Q138=INT((BQ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BQ$2+1-1)/$Q138=INT((BQ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BQ$2-$Q138,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q131*(IF(BQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BR$21)/$Q138=INT((BR$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BR$2+1-1)/$Q138=INT((BR$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BR$2-$Q138,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q131*(IF(BR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BS$21)/$Q138=INT((BS$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BS$2+1-1)/$Q138=INT((BS$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BS$2-$Q138,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q131*(IF(BS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BT$21)/$Q138=INT((BT$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BT$2+1-1)/$Q138=INT((BT$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BT$2-$Q138,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q131*(IF(BT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BU$21)/$Q138=INT((BU$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BU$2+1-1)/$Q138=INT((BU$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BU$2-$Q138,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q131*(IF(BU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT(-$Q136))))))","v":236057.54756062504},{"$f":"IF(BV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BV$21)/$Q138=INT((BV$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BV$2+1-1)/$Q138=INT((BV$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BV$2-$Q138,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q131*(IF(BV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(BW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BW$21)/$Q138=INT((BW$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BW$2+1-1)/$Q138=INT((BW$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BW$2-$Q138,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q131*(IF(BW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(BX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BX$21)/$Q138=INT((BX$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BX$2+1-1)/$Q138=INT((BX$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BX$2-$Q138,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q131*(IF(BX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(BY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BY$21)/$Q138=INT((BY$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BY$2+1-1)/$Q138=INT((BY$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BY$2-$Q138,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q131*(IF(BY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(BZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((BZ$21)/$Q138=INT((BZ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BZ$2+1-1)/$Q138=INT((BZ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BZ$2-$Q138,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q131*(IF(BZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CA$21)/$Q138=INT((CA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CA$2+1-1)/$Q138=INT((CA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CA$2-$Q138,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q131*(IF(CA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CB$21)/$Q138=INT((CB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CB$2+1-1)/$Q138=INT((CB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CB$2-$Q138,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q131*(IF(CB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CC$21)/$Q138=INT((CC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CC$2+1-1)/$Q138=INT((CC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CC$2-$Q138,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q131*(IF(CC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CD$21)/$Q138=INT((CD$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CD$2+1-1)/$Q138=INT((CD$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CD$2-$Q138,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q131*(IF(CD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CE$21)/$Q138=INT((CE$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CE$2+1-1)/$Q138=INT((CE$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CE$2-$Q138,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q131*(IF(CE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CF$21)/$Q138=INT((CF$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CF$2+1-1)/$Q138=INT((CF$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CF$2-$Q138,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q131*(IF(CF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CG$21)/$Q138=INT((CG$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CG$2+1-1)/$Q138=INT((CG$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CG$2-$Q138,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q131*(IF(CG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT(-$Q136))))))","v":303295.55051250005},{"$f":"IF(CH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CH$21)/$Q138=INT((CH$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CH$2+1-1)/$Q138=INT((CH$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CH$2-$Q138,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q131*(IF(CH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CI$21)/$Q138=INT((CI$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CI$2+1-1)/$Q138=INT((CI$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CI$2-$Q138,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q131*(IF(CI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CJ$21)/$Q138=INT((CJ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CJ$2+1-1)/$Q138=INT((CJ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CJ$2-$Q138,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q131*(IF(CJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CK$21)/$Q138=INT((CK$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CK$2+1-1)/$Q138=INT((CK$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CK$2-$Q138,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q131*(IF(CK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CL$21)/$Q138=INT((CL$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CL$2+1-1)/$Q138=INT((CL$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CL$2-$Q138,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q131*(IF(CL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CM$21)/$Q138=INT((CM$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CM$2+1-1)/$Q138=INT((CM$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CM$2-$Q138,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q131*(IF(CM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CN$21)/$Q138=INT((CN$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CN$2+1-1)/$Q138=INT((CN$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CN$2-$Q138,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q131*(IF(CN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CO$21)/$Q138=INT((CO$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CO$2+1-1)/$Q138=INT((CO$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CO$2-$Q138,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q131*(IF(CO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CP$21)/$Q138=INT((CP$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CP$2+1-1)/$Q138=INT((CP$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CP$2-$Q138,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q131*(IF(CP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CQ$21)/$Q138=INT((CQ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CQ$2+1-1)/$Q138=INT((CQ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CQ$2-$Q138,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q131*(IF(CQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CR$21)/$Q138=INT((CR$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CR$2+1-1)/$Q138=INT((CR$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CR$2-$Q138,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q131*(IF(CR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CS$21)/$Q138=INT((CS$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CS$2+1-1)/$Q138=INT((CS$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CS$2-$Q138,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q131*(IF(CS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT(-$Q136))))))","v":376667.20989066106},{"$f":"IF(CT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CT$21)/$Q138=INT((CT$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CT$2+1-1)/$Q138=INT((CT$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CT$2-$Q138,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q131*(IF(CT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CU$21)/$Q138=INT((CU$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CU$2+1-1)/$Q138=INT((CU$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CU$2-$Q138,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q131*(IF(CU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CV$21)/$Q138=INT((CV$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CV$2+1-1)/$Q138=INT((CV$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CV$2-$Q138,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q131*(IF(CV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CW$21)/$Q138=INT((CW$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CW$2+1-1)/$Q138=INT((CW$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CW$2-$Q138,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q131*(IF(CW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CX$21)/$Q138=INT((CX$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CX$2+1-1)/$Q138=INT((CX$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CX$2-$Q138,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q131*(IF(CX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CY$21)/$Q138=INT((CY$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CY$2+1-1)/$Q138=INT((CY$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CY$2-$Q138,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q131*(IF(CY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(CZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((CZ$21)/$Q138=INT((CZ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CZ$2+1-1)/$Q138=INT((CZ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CZ$2-$Q138,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q131*(IF(CZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DA$21)/$Q138=INT((DA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DA$2+1-1)/$Q138=INT((DA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DA$2-$Q138,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q131*(IF(DA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DB$21)/$Q138=INT((DB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DB$2+1-1)/$Q138=INT((DB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DB$2-$Q138,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q131*(IF(DB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DC$21)/$Q138=INT((DC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DC$2+1-1)/$Q138=INT((DC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DC$2-$Q138,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q131*(IF(DC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DD$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DD$21)/$Q138=INT((DD$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DD$2+1-1)/$Q138=INT((DD$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DD$2-$Q138,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q131*(IF(DD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DE$21)/$Q138=INT((DE$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DE$2+1-1)/$Q138=INT((DE$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DE$2-$Q138,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q131*(IF(DE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT(-$Q136))))))","v":456617.79633035674},{"$f":"IF(DF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DF$21)/$Q138=INT((DF$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DF$2+1-1)/$Q138=INT((DF$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DF$2-$Q138,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q131*(IF(DF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DG$21)/$Q138=INT((DG$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DG$2+1-1)/$Q138=INT((DG$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DG$2-$Q138,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q131*(IF(DG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DH$21)/$Q138=INT((DH$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DH$2+1-1)/$Q138=INT((DH$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DH$2-$Q138,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q131*(IF(DH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DI$21)/$Q138=INT((DI$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DI$2+1-1)/$Q138=INT((DI$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DI$2-$Q138,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q131*(IF(DI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DJ$21)/$Q138=INT((DJ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DJ$2+1-1)/$Q138=INT((DJ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DJ$2-$Q138,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q131*(IF(DJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DK$21)/$Q138=INT((DK$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DK$2+1-1)/$Q138=INT((DK$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DK$2-$Q138,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q131*(IF(DK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DL$21)/$Q138=INT((DL$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DL$2+1-1)/$Q138=INT((DL$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DL$2-$Q138,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q131*(IF(DL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DM$21)/$Q138=INT((DM$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DM$2+1-1)/$Q138=INT((DM$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DM$2-$Q138,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q131*(IF(DM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DN$21)/$Q138=INT((DN$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DN$2+1-1)/$Q138=INT((DN$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DN$2-$Q138,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q131*(IF(DN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DO$21)/$Q138=INT((DO$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DO$2+1-1)/$Q138=INT((DO$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DO$2-$Q138,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q131*(IF(DO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DP$21)/$Q138=INT((DP$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DP$2+1-1)/$Q138=INT((DP$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DP$2-$Q138,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q131*(IF(DP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DQ$21)/$Q138=INT((DQ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DQ$2+1-1)/$Q138=INT((DQ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DQ$2-$Q138,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q131*(IF(DQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT(-$Q136))))))","v":543621.77338929556},{"$f":"IF(DR$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DR$21)/$Q138=INT((DR$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DR$2+1-1)/$Q138=INT((DR$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DR$2-$Q138,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q131*(IF(DR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DS$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DS$21)/$Q138=INT((DS$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DS$2+1-1)/$Q138=INT((DS$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DS$2-$Q138,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q131*(IF(DS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DT$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DT$21)/$Q138=INT((DT$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DT$2+1-1)/$Q138=INT((DT$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DT$2-$Q138,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q131*(IF(DT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DU$21)/$Q138=INT((DU$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DU$2+1-1)/$Q138=INT((DU$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DU$2-$Q138,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q131*(IF(DU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DV$21)/$Q138=INT((DV$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DV$2+1-1)/$Q138=INT((DV$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DV$2-$Q138,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q131*(IF(DV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DW$21)/$Q138=INT((DW$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DW$2+1-1)/$Q138=INT((DW$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DW$2-$Q138,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q131*(IF(DW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DX$21)/$Q138=INT((DX$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DX$2+1-1)/$Q138=INT((DX$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DX$2-$Q138,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q131*(IF(DX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DY$21)/$Q138=INT((DY$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DY$2+1-1)/$Q138=INT((DY$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DY$2-$Q138,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q131*(IF(DY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(DZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((DZ$21)/$Q138=INT((DZ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((DZ$2+1-1)/$Q138=INT((DZ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DZ$2-$Q138,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q131*(IF(DZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(EA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EA$21)/$Q138=INT((EA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EA$2+1-1)/$Q138=INT((EA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EA$2-$Q138,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q131*(IF(EA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(EB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EB$21)/$Q138=INT((EB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EB$2+1-1)/$Q138=INT((EB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EB$2-$Q138,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q131*(IF(EB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(EC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EC$21)/$Q138=INT((EC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EC$2+1-1)/$Q138=INT((EC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EC$2-$Q138,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q131*(IF(EC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT(-$Q136))))))","v":638184.60366330214},{"$f":"IF(ED$11=\"\",0,IF($Q129=Lists!$CE$17,IF((ED$21)/$Q138=INT((ED$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((ED$2+1-1)/$Q138=INT((ED$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ED$2-$Q138,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q131*(IF(ED$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EE$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EE$21)/$Q138=INT((EE$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EE$2+1-1)/$Q138=INT((EE$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EE$2-$Q138,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q131*(IF(EE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EF$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EF$21)/$Q138=INT((EF$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EF$2+1-1)/$Q138=INT((EF$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EF$2-$Q138,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q131*(IF(EF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EG$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EG$21)/$Q138=INT((EG$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EG$2+1-1)/$Q138=INT((EG$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EG$2-$Q138,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q131*(IF(EG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EH$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EH$21)/$Q138=INT((EH$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EH$2+1-1)/$Q138=INT((EH$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EH$2-$Q138,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q131*(IF(EH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EI$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EI$21)/$Q138=INT((EI$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EI$2+1-1)/$Q138=INT((EI$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EI$2-$Q138,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q131*(IF(EI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EJ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EJ$21)/$Q138=INT((EJ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EJ$2+1-1)/$Q138=INT((EJ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EJ$2-$Q138,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q131*(IF(EJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EK$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EK$21)/$Q138=INT((EK$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EK$2+1-1)/$Q138=INT((EK$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EK$2-$Q138,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q131*(IF(EK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EL$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EL$21)/$Q138=INT((EL$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EL$2+1-1)/$Q138=INT((EL$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EL$2-$Q138,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q131*(IF(EL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EM$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EM$21)/$Q138=INT((EM$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EM$2+1-1)/$Q138=INT((EM$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EM$2-$Q138,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q131*(IF(EM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EN$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EN$21)/$Q138=INT((EN$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EN$2+1-1)/$Q138=INT((EN$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EN$2-$Q138,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q131*(IF(EN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EO$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EO$21)/$Q138=INT((EO$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EO$2+1-1)/$Q138=INT((EO$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EO$2-$Q138,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q131*(IF(EO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT(-$Q136))))))","v":740844.66253123619},{"$f":"IF(EP$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EP$21)/$Q138=INT((EP$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EP$2+1-1)/$Q138=INT((EP$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EP$2-$Q138,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q131*(IF(EP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT(-$Q136))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EQ$21)/$Q138=INT((EQ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EQ$2+1-1)/$Q138=INT((EQ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EQ$2-$Q138,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q131*(IF(EQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT(-$Q136))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q129=Lists!$CE$17,IF((ER$21)/$Q138=INT((ER$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((ER$2+1-1)/$Q138=INT((ER$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ER$2-$Q138,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q131*(IF(ER$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT(-$Q136))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q129=Lists!$CE$17,IF((ES$21)/$Q138=INT((ES$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((ES$2+1-1)/$Q138=INT((ES$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ES$2-$Q138,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q131*(IF(ES$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT(-$Q136))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q129=Lists!$CE$17,IF((ET$21)/$Q138=INT((ET$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((ET$2+1-1)/$Q138=INT((ET$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ET$2-$Q138,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q131*(IF(ET$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT(-$Q136))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EU$21)/$Q138=INT((EU$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EU$2+1-1)/$Q138=INT((EU$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EU$2-$Q138,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q131*(IF(EU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT(-$Q136))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EV$21)/$Q138=INT((EV$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EV$2+1-1)/$Q138=INT((EV$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EV$2-$Q138,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q131*(IF(EV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT(-$Q136))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EW$21)/$Q138=INT((EW$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EW$2+1-1)/$Q138=INT((EW$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EW$2-$Q138,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q131*(IF(EW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT(-$Q136))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EX$21)/$Q138=INT((EX$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EX$2+1-1)/$Q138=INT((EX$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EX$2-$Q138,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q131*(IF(EX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT(-$Q136))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EY$21)/$Q138=INT((EY$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EY$2+1-1)/$Q138=INT((EY$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EY$2-$Q138,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q131*(IF(EY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT(-$Q136))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q129=Lists!$CE$17,IF((EZ$21)/$Q138=INT((EZ$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((EZ$2+1-1)/$Q138=INT((EZ$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EZ$2-$Q138,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q131*(IF(EZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT(-$Q136))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q129=Lists!$CE$17,IF((FA$21)/$Q138=INT((FA$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((FA$2+1-1)/$Q138=INT((FA$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FA$2-$Q138,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q131*(IF(FA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT(-$Q136))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q129=Lists!$CE$17,IF((FB$21)/$Q138=INT((FB$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((FB$2+1-1)/$Q138=INT((FB$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FB$2-$Q138,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q131*(IF(FB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT(-$Q136))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q129=Lists!$CE$17,IF((FC$21)/$Q138=INT((FC$2-1)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((FC$2+1-1)/$Q138=INT((FC$2)/$Q138),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FC$2-$Q138,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q131*(IF(FC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT(-$Q136))))))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q133-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I137","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q129=Lists!$CE$17,\" авансирования\",IF($Q129=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z144:$FD144)","v":99.490640624999969},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA145:AA155))","v":8.0753820833333343},0.11104602083333334,0.27521598337339737,0.3144839268830128,0.38203616546474373,0.47787269911858971,0.60013711742788423,0.71512843129006409,0.82284664070512881,0.92329174567307581,1.016463746193911,1.1023626422676276,{"$f":"IF(AM$11=\"\",0,SUM(AM145:AM155))","v":1.1809884338942314},1.2523411210737194,1.316420703806088,1.1272203471554505,1.134082245192308,1.0978929471153842,1.018652452924679,0.89636076262019193,0.78513937988781857,0.68498830472756644,0.59590753713941869,0.51789707712339972,0.45095692467948645,0.47946937147436142,0.44943673521634331,0.44524130757211644,0.46688308854166838,0.51436207812499912,0.55804386458333344,0.59792844791666599,0.63401582812499591,0.66630600520833561,0.69479897916666733,0.71949475000000085,0.74039331770833616,0.75749468229166261,0.77079884375000063,0.780305802083336,0.78981276041666337,0.79178151041666478,0.79178151041666922,0.79178151041666744,0.79178151041666744,0.79178151041666389,0.79178151041666922,0.79178151041666922,0.79178151041666744,0.79178151041666744,0.79178151041666389,0.79178151041666744,0.79178151041666744,0.79178151041666567,0.79178151041666744,0.79178151041666212,0.79178151041666922,0.79178151041666744,0.79178151041666567,0.79178151041666922,0.79178151041666744,0.79178151041666034,0.79178151041666922,0.79178151041666744,0.79178151041666389,0.791781510416671,0.79178151041666389,0.791781510416671,0.79178151041666922,0.79178151041666389,0.791781510416671,0.79178151041666389,0.79178151041666389,0.791781510416671,0.79178151041666389,0.79178151041666389,{"$f":"IF(CY$11=\"\",0,SUM(CY145:CY155))","v":0.79178151041666212},0.79178151041666744,0.79178151041667633,0.79178151041666212,0.79178151041666922,0.79178151041665856,0.79178151041666922,0.79178151041667277,0.79178151041666212,0.79178151041667277,0.79178151041666212,0.79178151041666212,0.79178151041667277,0.79178151041666212,0.79178151041667277,0.79178151041666212,0.79178151041666212,0.79178151041667277,0.79178151041666212,0.79178151041667277,0.79178151041666212,0.79178151041666567,0.79178151041666922,0.79178151041666567,0.79178151041666922,0.79178151041665856,0.79178151041666922,0.79178151041667277,0.79178151041666212,0.79178151041666922,0.79178151041666567,0.79178151041665856,0.79178151041666567,0.79178151041666212,0.79178151041666922,0.79178151041667633,0.79178151041666212,0.79178151041666922,0.79178151041665501,0.79178151041667988,0.79178151041666212,0.79178151041666212,0.79178151041666567,0.79178151041666212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA20","v":"Заместитель генарального директора"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98-Z98>0,AA98-Z98,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA25","v":"Персонал - 10"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103-Z103>0,AA103-Z103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},null,null,null,null,3175722.2737628315,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA147=0,0,AA147*$Q160*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1765.2833333333328},{"$f":"IF(AB$11=\"\",0,IF(AB147=0,0,AB147*$Q160*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2991.8116666666674},{"$f":"IF(AC$11=\"\",0,IF(AC147=0,0,AC147*$Q160*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8058.4121153846145},{"$f":"IF(AD$11=\"\",0,IF(AD147=0,0,AD147*$Q160*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9239.5077564102539},{"$f":"IF(AE$11=\"\",0,IF(AE147=0,0,AE147*$Q160*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11300.483205128212},{"$f":"IF(AF$11=\"\",0,IF(AF147=0,0,AF147*$Q160*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14241.33846153846},{"$f":"IF(AG$11=\"\",0,IF(AG147=0,0,AG147*$Q160*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18004.323525641012},{"$f":"IF(AH$11=\"\",0,IF(AH147=0,0,AH147*$Q160*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21541.05378205128},{"$f":"IF(AI$11=\"\",0,IF(AI147=0,0,AI147*$Q160*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24851.529230769243},{"$f":"IF(AJ$11=\"\",0,IF(AJ147=0,0,AJ147*$Q160*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27935.749871794844},{"$f":"IF(AK$11=\"\",0,IF(AK147=0,0,AK147*$Q160*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30793.71570512823},{"$f":"IF(AL$11=\"\",0,IF(AL147=0,0,AL147*$Q160*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33425.426730769206},{"$f":"IF(AM$11=\"\",0,IF(AM147=0,0,AM147*$Q160*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":37264.118266666679},{"$f":"IF(AN$11=\"\",0,IF(AN147=0,0,AN147*$Q160*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":39530.487733333379},{"$f":"IF(AO$11=\"\",0,IF(AO147=0,0,AO147*$Q160*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41561.552199999955},{"$f":"IF(AP$11=\"\",0,IF(AP147=0,0,AP147*$Q160*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35398.311666666741},{"$f":"IF(AQ$11=\"\",0,IF(AQ147=0,0,AQ147*$Q160*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35578.22613333333},{"$f":"IF(AR$11=\"\",0,IF(AR147=0,0,AR147*$Q160*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":34365.315600000016},{"$f":"IF(AS$11=\"\",0,IF(AS147=0,0,AS147*$Q160*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":31759.580066666651},{"$f":"IF(AT$11=\"\",0,IF(AT147=0,0,AT147*$Q160*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27761.01953333331},{"$f":"IF(AU$11=\"\",0,IF(AU147=0,0,AU147*$Q160*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24120.613999999921},{"$f":"IF(AV$11=\"\",0,IF(AV147=0,0,AV147*$Q160*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20838.363466666782},{"$f":"IF(AW$11=\"\",0,IF(AW147=0,0,AW147*$Q160*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17914.267933333154},{"$f":"IF(AX$11=\"\",0,IF(AX147=0,0,AX147*$Q160*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15348.327400000073},{"$f":"IF(AY$11=\"\",0,IF(AY147=0,0,AY147*$Q160*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13666.163541333317},{"$f":"IF(AZ$11=\"\",0,IF(AZ147=0,0,AZ147*$Q160*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14581.747786666769},{"$f":"IF(BA$11=\"\",0,IF(BA147=0,0,BA147*$Q160*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13527.473231999844},{"$f":"IF(BB$11=\"\",0,IF(BB147=0,0,BB147*$Q160*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13342.53987733342},{"$f":"IF(BC$11=\"\",0,IF(BC147=0,0,BC147*$Q160*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14026.947722666722},{"$f":"IF(BD$11=\"\",0,IF(BD147=0,0,BD147*$Q160*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15580.696767999989},{"$f":"IF(BE$11=\"\",0,IF(BE147=0,0,BE147*$Q160*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17006.681813333282},{"$f":"IF(BF$11=\"\",0,IF(BF147=0,0,BF147*$Q160*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18304.902858666672},{"$f":"IF(BG$11=\"\",0,IF(BG147=0,0,BG147*$Q160*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19475.359903999855},{"$f":"IF(BH$11=\"\",0,IF(BH147=0,0,BH147*$Q160*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20518.052949333447},{"$f":"IF(BI$11=\"\",0,IF(BI147=0,0,BI147*$Q160*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21432.981994666679},{"$f":"IF(BJ$11=\"\",0,IF(BJ147=0,0,BJ147*$Q160*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22220.147040000014},{"$f":"IF(BK$11=\"\",0,IF(BK147=0,0,BK147*$Q160*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23794.730008746788},{"$f":"IF(BL$11=\"\",0,IF(BL147=0,0,BL147*$Q160*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24347.632535893183},{"$f":"IF(BM$11=\"\",0,IF(BM147=0,0,BM147*$Q160*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24767.660503040002},{"$f":"IF(BN$11=\"\",0,IF(BN147=0,0,BN147*$Q160*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25054.813910186771},{"$f":"IF(BO$11=\"\",0,IF(BO147=0,0,BO147*$Q160*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25341.967317333219},{"$f":"IF(BP$11=\"\",0,IF(BP147=0,0,BP147*$Q160*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333203},{"$f":"IF(BQ$11=\"\",0,IF(BQ147=0,0,BQ147*$Q160*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333519},{"$f":"IF(BR$11=\"\",0,IF(BR147=0,0,BR147*$Q160*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333363},{"$f":"IF(BS$11=\"\",0,IF(BS147=0,0,BS147*$Q160*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333363},{"$f":"IF(BT$11=\"\",0,IF(BT147=0,0,BT147*$Q160*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333203},{"$f":"IF(BU$11=\"\",0,IF(BU147=0,0,BU147*$Q160*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333519},{"$f":"IF(BV$11=\"\",0,IF(BV147=0,0,BV147*$Q160*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":25430.550357333363},{"$f":"IF(BW$11=\"\",0,IF(BW147=0,0,BW147*$Q160*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(BX$11=\"\",0,IF(BX147=0,0,BX147*$Q160*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(BY$11=\"\",0,IF(BY147=0,0,BY147*$Q160*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626532},{"$f":"IF(BZ$11=\"\",0,IF(BZ147=0,0,BZ147*$Q160*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CA$11=\"\",0,IF(CA147=0,0,CA147*$Q160*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CB$11=\"\",0,IF(CB147=0,0,CB147*$Q160*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CC$11=\"\",0,IF(CC147=0,0,CC147*$Q160*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CD$11=\"\",0,IF(CD147=0,0,CD147*$Q160*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626532},{"$f":"IF(CE$11=\"\",0,IF(CE147=0,0,CE147*$Q160*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CF$11=\"\",0,IF(CF147=0,0,CF147*$Q160*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CG$11=\"\",0,IF(CG147=0,0,CG147*$Q160*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CH$11=\"\",0,IF(CH147=0,0,CH147*$Q160*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26447.772371626699},{"$f":"IF(CI$11=\"\",0,IF(CI147=0,0,CI147*$Q160*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491767},{"$f":"IF(CJ$11=\"\",0,IF(CJ147=0,0,CJ147*$Q160*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CK$11=\"\",0,IF(CK147=0,0,CK147*$Q160*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491942},{"$f":"IF(CL$11=\"\",0,IF(CL147=0,0,CL147*$Q160*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CM$11=\"\",0,IF(CM147=0,0,CM147*$Q160*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CN$11=\"\",0,IF(CN147=0,0,CN147*$Q160*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491942},{"$f":"IF(CO$11=\"\",0,IF(CO147=0,0,CO147*$Q160*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CP$11=\"\",0,IF(CP147=0,0,CP147*$Q160*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491942},{"$f":"IF(CQ$11=\"\",0,IF(CQ147=0,0,CQ147*$Q160*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491942},{"$f":"IF(CR$11=\"\",0,IF(CR147=0,0,CR147*$Q160*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CS$11=\"\",0,IF(CS147=0,0,CS147*$Q160*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491942},{"$f":"IF(CT$11=\"\",0,IF(CT147=0,0,CT147*$Q160*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":27505.683266491596},{"$f":"IF(CU$11=\"\",0,IF(CU147=0,0,CU147*$Q160*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151262},{"$f":"IF(CV$11=\"\",0,IF(CV147=0,0,CV147*$Q160*POWER(1+$Q$170,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(CW$11=\"\",0,IF(CW147=0,0,CW147*$Q160*POWER(1+$Q$170,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151262},{"$f":"IF(CX$11=\"\",0,IF(CX147=0,0,CX147*$Q160*POWER(1+$Q$170,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151262},{"$f":"IF(CY$11=\"\",0,IF(CY147=0,0,CY147*$Q160*POWER(1+$Q$170,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151262},{"$f":"IF(CZ$11=\"\",0,IF(CZ147=0,0,CZ147*$Q160*POWER(1+$Q$170,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(DA$11=\"\",0,IF(DA147=0,0,DA147*$Q160*POWER(1+$Q$170,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(DB$11=\"\",0,IF(DB147=0,0,DB147*$Q160*POWER(1+$Q$170,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151262},{"$f":"IF(DC$11=\"\",0,IF(DC147=0,0,DC147*$Q160*POWER(1+$Q$170,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(DD$11=\"\",0,IF(DD147=0,0,DD147*$Q160*POWER(1+$Q$170,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597150898},{"$f":"IF(DE$11=\"\",0,IF(DE147=0,0,DE147*$Q160*POWER(1+$Q$170,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(DF$11=\"\",0,IF(DF147=0,0,DF147*$Q160*POWER(1+$Q$170,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28605.910597151618},{"$f":"IF(DG$11=\"\",0,IF(DG147=0,0,DG147*$Q160*POWER(1+$Q$170,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DH$11=\"\",0,IF(DH147=0,0,DH147*$Q160*POWER(1+$Q$170,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037683},{"$f":"IF(DI$11=\"\",0,IF(DI147=0,0,DI147*$Q160*POWER(1+$Q$170,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DJ$11=\"\",0,IF(DJ147=0,0,DJ147*$Q160*POWER(1+$Q$170,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DK$11=\"\",0,IF(DK147=0,0,DK147*$Q160*POWER(1+$Q$170,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037683},{"$f":"IF(DL$11=\"\",0,IF(DL147=0,0,DL147*$Q160*POWER(1+$Q$170,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DM$11=\"\",0,IF(DM147=0,0,DM147*$Q160*POWER(1+$Q$170,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037683},{"$f":"IF(DN$11=\"\",0,IF(DN147=0,0,DN147*$Q160*POWER(1+$Q$170,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DO$11=\"\",0,IF(DO147=0,0,DO147*$Q160*POWER(1+$Q$170,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DP$11=\"\",0,IF(DP147=0,0,DP147*$Q160*POWER(1+$Q$170,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037683},{"$f":"IF(DQ$11=\"\",0,IF(DQ147=0,0,DQ147*$Q160*POWER(1+$Q$170,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037308},{"$f":"IF(DR$11=\"\",0,IF(DR147=0,0,DR147*$Q160*POWER(1+$Q$170,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29750.147021037683},{"$f":"IF(DS$11=\"\",0,IF(DS147=0,0,DS147*$Q160*POWER(1+$Q$170,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(DT$11=\"\",0,IF(DT147=0,0,DT147*$Q160*POWER(1+$Q$170,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(DU$11=\"\",0,IF(DU147=0,0,DU147*$Q160*POWER(1+$Q$170,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901879195},{"$f":"IF(DV$11=\"\",0,IF(DV147=0,0,DV147*$Q160*POWER(1+$Q$170,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(DW$11=\"\",0,IF(DW147=0,0,DW147*$Q160*POWER(1+$Q$170,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901879195},{"$f":"IF(DX$11=\"\",0,IF(DX147=0,0,DX147*$Q160*POWER(1+$Q$170,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(DY$11=\"\",0,IF(DY147=0,0,DY147*$Q160*POWER(1+$Q$170,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(DZ$11=\"\",0,IF(DZ147=0,0,DZ147*$Q160*POWER(1+$Q$170,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901879195},{"$f":"IF(EA$11=\"\",0,IF(EA147=0,0,EA147*$Q160*POWER(1+$Q$170,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(EB$11=\"\",0,IF(EB147=0,0,EB147*$Q160*POWER(1+$Q$170,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901879195},{"$f":"IF(EC$11=\"\",0,IF(EC147=0,0,EC147*$Q160*POWER(1+$Q$170,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(ED$11=\"\",0,IF(ED147=0,0,ED147*$Q160*POWER(1+$Q$170,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30940.152901878806},{"$f":"IF(EE$11=\"\",0,IF(EE147=0,0,EE147*$Q160*POWER(1+$Q$170,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EF$11=\"\",0,IF(EF147=0,0,EF147*$Q160*POWER(1+$Q$170,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EG$11=\"\",0,IF(EG147=0,0,EG147*$Q160*POWER(1+$Q$170,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017954366},{"$f":"IF(EH$11=\"\",0,IF(EH147=0,0,EH147*$Q160*POWER(1+$Q$170,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017954366},{"$f":"IF(EI$11=\"\",0,IF(EI147=0,0,EI147*$Q160*POWER(1+$Q$170,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EJ$11=\"\",0,IF(EJ147=0,0,EJ147*$Q160*POWER(1+$Q$170,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017954366},{"$f":"IF(EK$11=\"\",0,IF(EK147=0,0,EK147*$Q160*POWER(1+$Q$170,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953551},{"$f":"IF(EL$11=\"\",0,IF(EL147=0,0,EL147*$Q160*POWER(1+$Q$170,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.75901795477},{"$f":"IF(EM$11=\"\",0,IF(EM147=0,0,EM147*$Q160*POWER(1+$Q$170,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EN$11=\"\",0,IF(EN147=0,0,EN147*$Q160*POWER(1+$Q$170,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EO$11=\"\",0,IF(EO147=0,0,EO147*$Q160*POWER(1+$Q$170,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EP$11=\"\",0,IF(EP147=0,0,EP147*$Q160*POWER(1+$Q$170,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32177.759017953962},{"$f":"IF(EQ$11=\"\",0,IF(EQ147=0,0,EQ147*$Q160*POWER(1+$Q$170,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER147=0,0,ER147*$Q160*POWER(1+$Q$170,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES147=0,0,ES147*$Q160*POWER(1+$Q$170,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET147=0,0,ET147*$Q160*POWER(1+$Q$170,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU147=0,0,EU147*$Q160*POWER(1+$Q$170,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV147=0,0,EV147*$Q160*POWER(1+$Q$170,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW147=0,0,EW147*$Q160*POWER(1+$Q$170,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX147=0,0,EX147*$Q160*POWER(1+$Q$170,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY147=0,0,EY147*$Q160*POWER(1+$Q$170,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ147=0,0,EZ147*$Q160*POWER(1+$Q$170,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA147=0,0,FA147*$Q160*POWER(1+$Q$170,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB147=0,0,FB147*$Q160*POWER(1+$Q$170,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC147=0,0,FC147*$Q160*POWER(1+$Q$170,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Персонал - 8"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA152=0,0,AA152*$Q165*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB152=0,0,AB152*$Q165*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC152=0,0,AC152*$Q165*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD152=0,0,AD152*$Q165*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE152=0,0,AE152*$Q165*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF152=0,0,AF152*$Q165*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG152=0,0,AG152*$Q165*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH152=0,0,AH152*$Q165*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI152=0,0,AI152*$Q165*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ152=0,0,AJ152*$Q165*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK152=0,0,AK152*$Q165*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL152=0,0,AL152*$Q165*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM152=0,0,AM152*$Q165*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN152=0,0,AN152*$Q165*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO152=0,0,AO152*$Q165*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP152=0,0,AP152*$Q165*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ152=0,0,AQ152*$Q165*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR152=0,0,AR152*$Q165*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS152=0,0,AS152*$Q165*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT152=0,0,AT152*$Q165*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU152=0,0,AU152*$Q165*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV152=0,0,AV152*$Q165*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW152=0,0,AW152*$Q165*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX152=0,0,AX152*$Q165*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY152=0,0,AY152*$Q165*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ152=0,0,AZ152*$Q165*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA152=0,0,BA152*$Q165*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB152=0,0,BB152*$Q165*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC152=0,0,BC152*$Q165*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD152=0,0,BD152*$Q165*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE152=0,0,BE152*$Q165*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF152=0,0,BF152*$Q165*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG152=0,0,BG152*$Q165*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH152=0,0,BH152*$Q165*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI152=0,0,BI152*$Q165*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ152=0,0,BJ152*$Q165*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK152=0,0,BK152*$Q165*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL152=0,0,BL152*$Q165*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM152=0,0,BM152*$Q165*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN152=0,0,BN152*$Q165*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO152=0,0,BO152*$Q165*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP152=0,0,BP152*$Q165*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ152=0,0,BQ152*$Q165*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR152=0,0,BR152*$Q165*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS152=0,0,BS152*$Q165*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT152=0,0,BT152*$Q165*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU152=0,0,BU152*$Q165*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV152=0,0,BV152*$Q165*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW152=0,0,BW152*$Q165*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX152=0,0,BX152*$Q165*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY152=0,0,BY152*$Q165*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ152=0,0,BZ152*$Q165*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA152=0,0,CA152*$Q165*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB152=0,0,CB152*$Q165*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC152=0,0,CC152*$Q165*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD152=0,0,CD152*$Q165*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE152=0,0,CE152*$Q165*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF152=0,0,CF152*$Q165*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG152=0,0,CG152*$Q165*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH152=0,0,CH152*$Q165*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI152=0,0,CI152*$Q165*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ152=0,0,CJ152*$Q165*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK152=0,0,CK152*$Q165*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL152=0,0,CL152*$Q165*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM152=0,0,CM152*$Q165*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN152=0,0,CN152*$Q165*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO152=0,0,CO152*$Q165*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP152=0,0,CP152*$Q165*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ152=0,0,CQ152*$Q165*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR152=0,0,CR152*$Q165*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS152=0,0,CS152*$Q165*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT152=0,0,CT152*$Q165*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU152=0,0,CU152*$Q165*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(CV152=0,0,CV152*$Q165*POWER(1+$Q$170,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(CW152=0,0,CW152*$Q165*POWER(1+$Q$170,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(CX152=0,0,CX152*$Q165*POWER(1+$Q$170,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(CY152=0,0,CY152*$Q165*POWER(1+$Q$170,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(CZ152=0,0,CZ152*$Q165*POWER(1+$Q$170,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(DA152=0,0,DA152*$Q165*POWER(1+$Q$170,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(DB152=0,0,DB152*$Q165*POWER(1+$Q$170,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(DC152=0,0,DC152*$Q165*POWER(1+$Q$170,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(DD152=0,0,DD152*$Q165*POWER(1+$Q$170,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(DE152=0,0,DE152*$Q165*POWER(1+$Q$170,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(DF152=0,0,DF152*$Q165*POWER(1+$Q$170,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(DG152=0,0,DG152*$Q165*POWER(1+$Q$170,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(DH152=0,0,DH152*$Q165*POWER(1+$Q$170,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(DI152=0,0,DI152*$Q165*POWER(1+$Q$170,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(DJ152=0,0,DJ152*$Q165*POWER(1+$Q$170,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(DK152=0,0,DK152*$Q165*POWER(1+$Q$170,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(DL152=0,0,DL152*$Q165*POWER(1+$Q$170,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(DM152=0,0,DM152*$Q165*POWER(1+$Q$170,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(DN152=0,0,DN152*$Q165*POWER(1+$Q$170,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(DO152=0,0,DO152*$Q165*POWER(1+$Q$170,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(DP152=0,0,DP152*$Q165*POWER(1+$Q$170,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(DQ152=0,0,DQ152*$Q165*POWER(1+$Q$170,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(DR152=0,0,DR152*$Q165*POWER(1+$Q$170,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(DS152=0,0,DS152*$Q165*POWER(1+$Q$170,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(DT152=0,0,DT152*$Q165*POWER(1+$Q$170,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(DU152=0,0,DU152*$Q165*POWER(1+$Q$170,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(DV152=0,0,DV152*$Q165*POWER(1+$Q$170,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(DW152=0,0,DW152*$Q165*POWER(1+$Q$170,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(DX152=0,0,DX152*$Q165*POWER(1+$Q$170,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(DY152=0,0,DY152*$Q165*POWER(1+$Q$170,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(DZ152=0,0,DZ152*$Q165*POWER(1+$Q$170,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(EA152=0,0,EA152*$Q165*POWER(1+$Q$170,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(EB152=0,0,EB152*$Q165*POWER(1+$Q$170,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(EC152=0,0,EC152*$Q165*POWER(1+$Q$170,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(ED152=0,0,ED152*$Q165*POWER(1+$Q$170,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(EE152=0,0,EE152*$Q165*POWER(1+$Q$170,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(EF152=0,0,EF152*$Q165*POWER(1+$Q$170,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(EG152=0,0,EG152*$Q165*POWER(1+$Q$170,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(EH152=0,0,EH152*$Q165*POWER(1+$Q$170,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(EI152=0,0,EI152*$Q165*POWER(1+$Q$170,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(EJ152=0,0,EJ152*$Q165*POWER(1+$Q$170,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(EK152=0,0,EK152*$Q165*POWER(1+$Q$170,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(EL152=0,0,EL152*$Q165*POWER(1+$Q$170,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(EM152=0,0,EM152*$Q165*POWER(1+$Q$170,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(EN152=0,0,EN152*$Q165*POWER(1+$Q$170,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(EO152=0,0,EO152*$Q165*POWER(1+$Q$170,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(EP152=0,0,EP152*$Q165*POWER(1+$Q$170,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(EQ152=0,0,EQ152*$Q165*POWER(1+$Q$170,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER152=0,0,ER152*$Q165*POWER(1+$Q$170,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES152=0,0,ES152*$Q165*POWER(1+$Q$170,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET152=0,0,ET152*$Q165*POWER(1+$Q$170,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU152=0,0,EU152*$Q165*POWER(1+$Q$170,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV152=0,0,EV152*$Q165*POWER(1+$Q$170,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW152=0,0,EW152*$Q165*POWER(1+$Q$170,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX152=0,0,EX152*$Q165*POWER(1+$Q$170,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY152=0,0,EY152*$Q165*POWER(1+$Q$170,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ152=0,0,EZ152*$Q165*POWER(1+$Q$170,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA152=0,0,FA152*$Q165*POWER(1+$Q$170,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB152=0,0,FB152*$Q165*POWER(1+$Q$170,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC152=0,0,FC152*$Q165*POWER(1+$Q$170,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z186:$FD186)","v":4455636.9490780793},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":352702.78333333333},{"$f":"IF(AB$11=\"\",0,AB172)","v":4079.3335416666678},10271.082530048076,11744.394745592946,14286.205765224366,17896.515588942308,22505.194404246777,26839.116384214743,30898.281528846175,34682.689838140985,38192.341312099386,41427.235950721129,{"$f":"IF(AM$11=\"\",0,AM172)","v":46162.868704166685},48955.664910833388,51462.714008749936,44018.852747916739,44277.922583333348,42845.588849999993,39721.851547916645,34906.71067708332,30526.502152499921,26581.225974166769,23070.882142083152,19995.470656250087,18049.191177333309,19203.259112266773,17965.191492299869,17782.824917433391,18656.159387666739,20585.194902999971,22359.077771333326,23977.807992666647,25441.385566999834,26749.810494333437,27903.082774666691,28901.202408000034,30933.936170106797,31649.26308301316,32203.231243040023,32595.840650186787,32988.450057333197,33077.033097333238,33077.033097333464,33077.033097333369,33077.033097333369,33077.033097333209,33077.033097333464,33077.033097333435,34400.11442122671,34400.11442122671,34400.114421226543,34400.11442122671,34400.11442122671,34400.114421226644,34400.11442122671,34400.114421226477,34400.114421226768,34400.11442122671,34400.114421226644,34400.114421226768,35776.118998075777,35776.118998075479,35776.118998075886,35776.118998075734,35776.11899807561,35776.118998075952,35776.11899807561,35776.118998075952,35776.118998075886,35776.11899807561,35776.118998075952,35776.11899807561,37207.163757998635,37207.163757998991,37207.163757998635,37207.163757998635,{"$f":"IF(CY$11=\"\",0,CY172)","v":37207.163757998569},37207.163757998853,37207.163757999195,37207.163757998569,37207.163757998918,37207.163757998336,37207.163757998918,37207.163757999057,38695.450308318505,38695.450308319021,38695.450308318505,38695.450308318505,38695.450308319021,38695.450308318505,38695.450308319021,38695.450308318505,38695.450308318505,38695.450308319021,38695.450308318505,38695.450308319021,40243.268320651252,40243.268320651398,40243.268320651638,40243.268320651398,40243.268320651638,40243.268320651106,40243.268320651543,40243.268320651783,40243.268320651252,40243.268320651638,40243.268320651398,40243.268320651106,41852.999053477455,41852.99905347731,41852.99905347771,41852.999053478015,41852.99905347731,41852.99905347771,41852.999053476895,41852.99905347827,41852.99905347731,41852.99905347731,41852.999053477455,41852.99905347731,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,25.59990895833333,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18-Z18>0,AA18-Z18,0))","v":3.1250000000000007E-2},3.6250729166666669E-2,7.3755680488782019E-2,8.3496232972756435E-2,9.9524085336538476E-2,0.12183923758012821,0.15002902928685885,0.17660208673878208,0.20155840993589769,0.22489799887820472,0.24662085356570529,0.26672697399839751,0.28521636017628227,0.30208901209935934,0.31734492976762763,0.27629939362980771,0.27883642467948766,0.27180362980769157,0.255201009014423,0.22902856229967972,0.20531692796474355,0.18406610600961493,0.16527609643429475,0.14894689923878257,0.13507851442307661,0.14242823365384627,0.13676399963942387,0.13684310404647348,0.14266554687500044,0.1542313281249994,0.16495303125000138,0.17483065624999927,0.18386420312499929,0.19205367187499967,0.19939906250000039,0.20590037500000058,0.21155760937500023,0.21637076562499935,0.2203398437500006,0.22346484375000042,0.22658984374999935,0.22658984375000113,0.22658984374999847,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984374999847,0.22658984375000202,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984374999847,0.22658984375000024,0.22658984374999847,0.22658984375000202,0.22658984375000024,0.22658984374999847,0.22658984375000202,0.22658984375000024,0.22658984374999669,0.22658984374999847,0.22658984375000379,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984374999847,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984375000024,0.22658984374999847,0.22658984374999669,0.22658984375000557,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984374999491,0.22658984375000557,0.22658984375000202,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999491,0.22658984375000202,0.22658984374999847,0.22658984374999847,0.22658984375000557,0.22658984374999847,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999847,0.22658984374999847,0.22658984375000202,0.22658984374999847,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA22","v":"Прочий персонал"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,3,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA23-Z23>0,AA23-Z23,0))","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z203:$FD203)","v":5715996.9215106629},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA204:AA214))","v":418300.35416666663},5008.5401041666673,12654.463961338141,14471.752849559292,17608.946993189111,22066.046392227563,27756.420432091323,33107.390263421476,38118.955886217977,42791.117300480721,47123.87450620997,51117.227503405418,{"$f":"IF(AM$11=\"\",0,SUM(AM204:AM214))","v":57509.735106670705},60990.006915805359,64113.904305979486,54827.352775991683,55147.644183894241,53358.472554086533,49459.837886568486,43451.740181340123,37986.075828665766,33062.844828545807,28682.047180979345,24843.682885967661,22625.139540685064,24075.342188473689,22513.465384763957,22280.884246744365,23377.598774414149,25803.608967773402,28034.257280859358,30069.543713671854,31909.468266210723,33554.030938476695,35003.231730468782,36257.070642187537,39181.325057314614,40087.595966044704,40788.736900488308,41284.747860644682,41780.758820800605,41894.712531738158,41894.712531738463,41894.712531738332,41894.712531738332,41894.712531738121,41894.712531738463,41894.712531738405,43989.448158325235,43989.448158325235,43989.448158325024,43989.448158325235,43989.448158325235,43989.448158325162,43989.448158325235,43989.448158324951,43989.448158325315,43989.448158325235,43989.448158325162,43989.448158325315,46188.920566241504,46188.920566241126,46188.92056624165,46188.920566241439,46188.920566241279,46188.92056624173,46188.920566241279,46188.92056624173,46188.92056624165,46188.920566241279,46188.92056624173,46188.920566241279,48498.366594553336,48498.366594553816,48498.366594553336,48498.366594553336,{"$f":"IF(CY$11=\"\",0,SUM(CY204:CY214))","v":48498.366594553256},48498.366594553649,48498.366594554071,48498.366594553256,48498.366594553736,48498.366594552943,48498.366594553736,48498.366594553903,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924281601,53469.449170494961,53469.449170495151,53469.4491704955,53469.449170495151,53469.4491704955,53469.44917049478,53469.449170495333,53469.449170495682,53469.449170494961,53469.4491704955,53469.449170495151,53469.44917049478,56142.921629019911,56142.921629019715,56142.921629020268,56142.921629020653,56142.921629019715,56142.921629020268,56142.921629019162,56142.921629021017,56142.921629019715,56142.921629019715,56142.921629019911,56142.921629019715,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA20","v":"Заместитель генарального директора"},null,null,null,"руб.",null,null,"*",60000,null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0},null,null,null,null,60000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA195=0,0,AA195*$Q208*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60000},{"$f":"IF(AB$11=\"\",0,IF(AB195=0,0,AB195*$Q208*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC195=0,0,AC195*$Q208*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD195=0,0,AD195*$Q208*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE195=0,0,AE195*$Q208*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF195=0,0,AF195*$Q208*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG195=0,0,AG195*$Q208*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH195=0,0,AH195*$Q208*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI195=0,0,AI195*$Q208*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ195=0,0,AJ195*$Q208*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK195=0,0,AK195*$Q208*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL195=0,0,AL195*$Q208*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM195=0,0,AM195*$Q208*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN195=0,0,AN195*$Q208*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO195=0,0,AO195*$Q208*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP195=0,0,AP195*$Q208*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ195=0,0,AQ195*$Q208*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR195=0,0,AR195*$Q208*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS195=0,0,AS195*$Q208*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT195=0,0,AT195*$Q208*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU195=0,0,AU195*$Q208*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV195=0,0,AV195*$Q208*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW195=0,0,AW195*$Q208*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX195=0,0,AX195*$Q208*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY195=0,0,AY195*$Q208*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ195=0,0,AZ195*$Q208*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA195=0,0,BA195*$Q208*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB195=0,0,BB195*$Q208*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC195=0,0,BC195*$Q208*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD195=0,0,BD195*$Q208*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE195=0,0,BE195*$Q208*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF195=0,0,BF195*$Q208*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG195=0,0,BG195*$Q208*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH195=0,0,BH195*$Q208*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI195=0,0,BI195*$Q208*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ195=0,0,BJ195*$Q208*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK195=0,0,BK195*$Q208*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL195=0,0,BL195*$Q208*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM195=0,0,BM195*$Q208*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN195=0,0,BN195*$Q208*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO195=0,0,BO195*$Q208*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP195=0,0,BP195*$Q208*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ195=0,0,BQ195*$Q208*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR195=0,0,BR195*$Q208*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS195=0,0,BS195*$Q208*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT195=0,0,BT195*$Q208*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU195=0,0,BU195*$Q208*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV195=0,0,BV195*$Q208*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW195=0,0,BW195*$Q208*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX195=0,0,BX195*$Q208*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY195=0,0,BY195*$Q208*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ195=0,0,BZ195*$Q208*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA195=0,0,CA195*$Q208*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB195=0,0,CB195*$Q208*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC195=0,0,CC195*$Q208*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD195=0,0,CD195*$Q208*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE195=0,0,CE195*$Q208*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF195=0,0,CF195*$Q208*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG195=0,0,CG195*$Q208*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH195=0,0,CH195*$Q208*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI195=0,0,CI195*$Q208*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ195=0,0,CJ195*$Q208*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK195=0,0,CK195*$Q208*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL195=0,0,CL195*$Q208*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM195=0,0,CM195*$Q208*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN195=0,0,CN195*$Q208*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO195=0,0,CO195*$Q208*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP195=0,0,CP195*$Q208*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ195=0,0,CQ195*$Q208*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR195=0,0,CR195*$Q208*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS195=0,0,CS195*$Q208*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT195=0,0,CT195*$Q208*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU195=0,0,CU195*$Q208*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(CV195=0,0,CV195*$Q208*POWER(1+$Q$216,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(CW195=0,0,CW195*$Q208*POWER(1+$Q$216,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(CX195=0,0,CX195*$Q208*POWER(1+$Q$216,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(CY195=0,0,CY195*$Q208*POWER(1+$Q$216,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(CZ195=0,0,CZ195*$Q208*POWER(1+$Q$216,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(DA195=0,0,DA195*$Q208*POWER(1+$Q$216,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(DB195=0,0,DB195*$Q208*POWER(1+$Q$216,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(DC195=0,0,DC195*$Q208*POWER(1+$Q$216,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(DD195=0,0,DD195*$Q208*POWER(1+$Q$216,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(DE195=0,0,DE195*$Q208*POWER(1+$Q$216,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(DF195=0,0,DF195*$Q208*POWER(1+$Q$216,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(DG195=0,0,DG195*$Q208*POWER(1+$Q$216,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(DH195=0,0,DH195*$Q208*POWER(1+$Q$216,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(DI195=0,0,DI195*$Q208*POWER(1+$Q$216,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(DJ195=0,0,DJ195*$Q208*POWER(1+$Q$216,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(DK195=0,0,DK195*$Q208*POWER(1+$Q$216,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(DL195=0,0,DL195*$Q208*POWER(1+$Q$216,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(DM195=0,0,DM195*$Q208*POWER(1+$Q$216,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(DN195=0,0,DN195*$Q208*POWER(1+$Q$216,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(DO195=0,0,DO195*$Q208*POWER(1+$Q$216,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(DP195=0,0,DP195*$Q208*POWER(1+$Q$216,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(DQ195=0,0,DQ195*$Q208*POWER(1+$Q$216,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(DR195=0,0,DR195*$Q208*POWER(1+$Q$216,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(DS195=0,0,DS195*$Q208*POWER(1+$Q$216,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(DT195=0,0,DT195*$Q208*POWER(1+$Q$216,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(DU195=0,0,DU195*$Q208*POWER(1+$Q$216,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(DV195=0,0,DV195*$Q208*POWER(1+$Q$216,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(DW195=0,0,DW195*$Q208*POWER(1+$Q$216,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(DX195=0,0,DX195*$Q208*POWER(1+$Q$216,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(DY195=0,0,DY195*$Q208*POWER(1+$Q$216,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(DZ195=0,0,DZ195*$Q208*POWER(1+$Q$216,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(EA195=0,0,EA195*$Q208*POWER(1+$Q$216,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(EB195=0,0,EB195*$Q208*POWER(1+$Q$216,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(EC195=0,0,EC195*$Q208*POWER(1+$Q$216,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(ED195=0,0,ED195*$Q208*POWER(1+$Q$216,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(EE195=0,0,EE195*$Q208*POWER(1+$Q$216,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(EF195=0,0,EF195*$Q208*POWER(1+$Q$216,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(EG195=0,0,EG195*$Q208*POWER(1+$Q$216,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(EH195=0,0,EH195*$Q208*POWER(1+$Q$216,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(EI195=0,0,EI195*$Q208*POWER(1+$Q$216,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(EJ195=0,0,EJ195*$Q208*POWER(1+$Q$216,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(EK195=0,0,EK195*$Q208*POWER(1+$Q$216,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(EL195=0,0,EL195*$Q208*POWER(1+$Q$216,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(EM195=0,0,EM195*$Q208*POWER(1+$Q$216,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(EN195=0,0,EN195*$Q208*POWER(1+$Q$216,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(EO195=0,0,EO195*$Q208*POWER(1+$Q$216,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(EP195=0,0,EP195*$Q208*POWER(1+$Q$216,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(EQ195=0,0,EQ195*$Q208*POWER(1+$Q$216,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER195=0,0,ER195*$Q208*POWER(1+$Q$216,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES195=0,0,ES195*$Q208*POWER(1+$Q$216,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET195=0,0,ET195*$Q208*POWER(1+$Q$216,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU195=0,0,EU195*$Q208*POWER(1+$Q$216,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV195=0,0,EV195*$Q208*POWER(1+$Q$216,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW195=0,0,EW195*$Q208*POWER(1+$Q$216,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX195=0,0,EX195*$Q208*POWER(1+$Q$216,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY195=0,0,EY195*$Q208*POWER(1+$Q$216,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ195=0,0,EZ195*$Q208*POWER(1+$Q$216,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA195=0,0,FA195*$Q208*POWER(1+$Q$216,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB195=0,0,FB195*$Q208*POWER(1+$Q$216,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC195=0,0,FC195*$Q208*POWER(1+$Q$216,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA25","v":"Персонал - 10"},null,null,null,"руб.",null,null,"*",20000,null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA200=0,0,AA200*$Q213*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB200=0,0,AB200*$Q213*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC200=0,0,AC200*$Q213*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD200=0,0,AD200*$Q213*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE200=0,0,AE200*$Q213*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF200=0,0,AF200*$Q213*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG200=0,0,AG200*$Q213*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH200=0,0,AH200*$Q213*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI200=0,0,AI200*$Q213*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ200=0,0,AJ200*$Q213*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK200=0,0,AK200*$Q213*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL200=0,0,AL200*$Q213*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM200=0,0,AM200*$Q213*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN200=0,0,AN200*$Q213*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO200=0,0,AO200*$Q213*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP200=0,0,AP200*$Q213*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ200=0,0,AQ200*$Q213*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR200=0,0,AR200*$Q213*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS200=0,0,AS200*$Q213*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT200=0,0,AT200*$Q213*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU200=0,0,AU200*$Q213*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV200=0,0,AV200*$Q213*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW200=0,0,AW200*$Q213*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX200=0,0,AX200*$Q213*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY200=0,0,AY200*$Q213*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ200=0,0,AZ200*$Q213*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA200=0,0,BA200*$Q213*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB200=0,0,BB200*$Q213*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC200=0,0,BC200*$Q213*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD200=0,0,BD200*$Q213*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE200=0,0,BE200*$Q213*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF200=0,0,BF200*$Q213*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG200=0,0,BG200*$Q213*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH200=0,0,BH200*$Q213*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI200=0,0,BI200*$Q213*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ200=0,0,BJ200*$Q213*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK200=0,0,BK200*$Q213*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL200=0,0,BL200*$Q213*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM200=0,0,BM200*$Q213*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN200=0,0,BN200*$Q213*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO200=0,0,BO200*$Q213*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP200=0,0,BP200*$Q213*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ200=0,0,BQ200*$Q213*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR200=0,0,BR200*$Q213*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS200=0,0,BS200*$Q213*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT200=0,0,BT200*$Q213*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU200=0,0,BU200*$Q213*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV200=0,0,BV200*$Q213*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW200=0,0,BW200*$Q213*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX200=0,0,BX200*$Q213*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY200=0,0,BY200*$Q213*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ200=0,0,BZ200*$Q213*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA200=0,0,CA200*$Q213*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB200=0,0,CB200*$Q213*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC200=0,0,CC200*$Q213*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD200=0,0,CD200*$Q213*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE200=0,0,CE200*$Q213*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF200=0,0,CF200*$Q213*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG200=0,0,CG200*$Q213*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH200=0,0,CH200*$Q213*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI200=0,0,CI200*$Q213*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ200=0,0,CJ200*$Q213*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK200=0,0,CK200*$Q213*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL200=0,0,CL200*$Q213*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM200=0,0,CM200*$Q213*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN200=0,0,CN200*$Q213*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO200=0,0,CO200*$Q213*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP200=0,0,CP200*$Q213*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ200=0,0,CQ200*$Q213*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR200=0,0,CR200*$Q213*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS200=0,0,CS200*$Q213*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT200=0,0,CT200*$Q213*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU200=0,0,CU200*$Q213*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(CV200=0,0,CV200*$Q213*POWER(1+$Q$216,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(CW200=0,0,CW200*$Q213*POWER(1+$Q$216,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(CX200=0,0,CX200*$Q213*POWER(1+$Q$216,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(CY200=0,0,CY200*$Q213*POWER(1+$Q$216,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(CZ200=0,0,CZ200*$Q213*POWER(1+$Q$216,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(DA200=0,0,DA200*$Q213*POWER(1+$Q$216,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(DB200=0,0,DB200*$Q213*POWER(1+$Q$216,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(DC200=0,0,DC200*$Q213*POWER(1+$Q$216,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(DD200=0,0,DD200*$Q213*POWER(1+$Q$216,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(DE200=0,0,DE200*$Q213*POWER(1+$Q$216,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(DF200=0,0,DF200*$Q213*POWER(1+$Q$216,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(DG200=0,0,DG200*$Q213*POWER(1+$Q$216,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(DH200=0,0,DH200*$Q213*POWER(1+$Q$216,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(DI200=0,0,DI200*$Q213*POWER(1+$Q$216,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(DJ200=0,0,DJ200*$Q213*POWER(1+$Q$216,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(DK200=0,0,DK200*$Q213*POWER(1+$Q$216,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(DL200=0,0,DL200*$Q213*POWER(1+$Q$216,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(DM200=0,0,DM200*$Q213*POWER(1+$Q$216,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(DN200=0,0,DN200*$Q213*POWER(1+$Q$216,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(DO200=0,0,DO200*$Q213*POWER(1+$Q$216,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(DP200=0,0,DP200*$Q213*POWER(1+$Q$216,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(DQ200=0,0,DQ200*$Q213*POWER(1+$Q$216,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(DR200=0,0,DR200*$Q213*POWER(1+$Q$216,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(DS200=0,0,DS200*$Q213*POWER(1+$Q$216,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(DT200=0,0,DT200*$Q213*POWER(1+$Q$216,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(DU200=0,0,DU200*$Q213*POWER(1+$Q$216,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(DV200=0,0,DV200*$Q213*POWER(1+$Q$216,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(DW200=0,0,DW200*$Q213*POWER(1+$Q$216,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(DX200=0,0,DX200*$Q213*POWER(1+$Q$216,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(DY200=0,0,DY200*$Q213*POWER(1+$Q$216,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(DZ200=0,0,DZ200*$Q213*POWER(1+$Q$216,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(EA200=0,0,EA200*$Q213*POWER(1+$Q$216,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(EB200=0,0,EB200*$Q213*POWER(1+$Q$216,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(EC200=0,0,EC200*$Q213*POWER(1+$Q$216,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(ED200=0,0,ED200*$Q213*POWER(1+$Q$216,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(EE200=0,0,EE200*$Q213*POWER(1+$Q$216,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(EF200=0,0,EF200*$Q213*POWER(1+$Q$216,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(EG200=0,0,EG200*$Q213*POWER(1+$Q$216,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(EH200=0,0,EH200*$Q213*POWER(1+$Q$216,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(EI200=0,0,EI200*$Q213*POWER(1+$Q$216,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(EJ200=0,0,EJ200*$Q213*POWER(1+$Q$216,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(EK200=0,0,EK200*$Q213*POWER(1+$Q$216,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(EL200=0,0,EL200*$Q213*POWER(1+$Q$216,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(EM200=0,0,EM200*$Q213*POWER(1+$Q$216,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(EN200=0,0,EN200*$Q213*POWER(1+$Q$216,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(EO200=0,0,EO200*$Q213*POWER(1+$Q$216,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(EP200=0,0,EP200*$Q213*POWER(1+$Q$216,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(EQ200=0,0,EQ200*$Q213*POWER(1+$Q$216,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER200=0,0,ER200*$Q213*POWER(1+$Q$216,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES200=0,0,ES200*$Q213*POWER(1+$Q$216,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET200=0,0,ET200*$Q213*POWER(1+$Q$216,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU200=0,0,EU200*$Q213*POWER(1+$Q$216,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV200=0,0,EV200*$Q213*POWER(1+$Q$216,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW200=0,0,EW200*$Q213*POWER(1+$Q$216,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX200=0,0,EX200*$Q213*POWER(1+$Q$216,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY200=0,0,EY200*$Q213*POWER(1+$Q$216,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ200=0,0,EZ200*$Q213*POWER(1+$Q$216,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA200=0,0,FA200*$Q213*POWER(1+$Q$216,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB200=0,0,FB200*$Q213*POWER(1+$Q$216,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC200=0,0,FC200*$Q213*POWER(1+$Q$216,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)=0,$K218=0,$K218=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)))","v":"Расходы на оргтехнику"},null,null,{"$f":"MAX(K$15:K217)+1","v":3},{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z218:$FD218)","v":5715996.9215106629},null,null,{"$f":"IF(AA$11=\"\",0,AA203)","v":418300.35416666663},{"$f":"IF(AB$11=\"\",0,AB203)","v":5008.5401041666673},12654.463961338141,14471.752849559292,17608.946993189111,22066.046392227563,27756.420432091323,33107.390263421476,38118.955886217977,42791.117300480721,47123.87450620997,51117.227503405418,{"$f":"IF(AM$11=\"\",0,AM203)","v":57509.735106670705},60990.006915805359,64113.904305979486,54827.352775991683,55147.644183894241,53358.472554086533,49459.837886568486,43451.740181340123,37986.075828665766,33062.844828545807,28682.047180979345,24843.682885967661,22625.139540685064,24075.342188473689,22513.465384763957,22280.884246744365,23377.598774414149,25803.608967773402,28034.257280859358,30069.543713671854,31909.468266210723,33554.030938476695,35003.231730468782,36257.070642187537,39181.325057314614,40087.595966044704,40788.736900488308,41284.747860644682,41780.758820800605,41894.712531738158,41894.712531738463,41894.712531738332,41894.712531738332,41894.712531738121,41894.712531738463,41894.712531738405,43989.448158325235,43989.448158325235,43989.448158325024,43989.448158325235,43989.448158325235,43989.448158325162,43989.448158325235,43989.448158324951,43989.448158325315,43989.448158325235,43989.448158325162,43989.448158325315,46188.920566241504,46188.920566241126,46188.92056624165,46188.920566241439,46188.920566241279,46188.92056624173,46188.920566241279,46188.92056624173,46188.92056624165,46188.920566241279,46188.92056624173,46188.920566241279,48498.366594553336,48498.366594553816,48498.366594553336,48498.366594553336,{"$f":"IF(CY$11=\"\",0,CY203)","v":48498.366594553256},48498.366594553649,48498.366594554071,48498.366594553256,48498.366594553736,48498.366594552943,48498.366594553736,48498.366594553903,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924280924,50923.284924281601,50923.284924280924,50923.284924281601,53469.449170494961,53469.449170495151,53469.4491704955,53469.449170495151,53469.4491704955,53469.44917049478,53469.449170495333,53469.449170495682,53469.449170494961,53469.4491704955,53469.449170495151,53469.44917049478,56142.921629019911,56142.921629019715,56142.921629020268,56142.921629020653,56142.921629019715,56142.921629020268,56142.921629019162,56142.921629021017,56142.921629019715,56142.921629019715,56142.921629019911,56142.921629019715,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM$11=\"\",0,AM20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY$11=\"\",0,CY20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G250<>0,1,IF(OR($Q250=\"\",$Q250=0),0,IF($R250=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H250))),$Q250)=1,0,1),0)))","v":0},null,null,null,null,75467.355213292947,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA237=0,0,AA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AB$11=\"\",0,IF(AB237=0,0,AB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AC$11=\"\",0,IF(AC237=0,0,AC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AD$11=\"\",0,IF(AD237=0,0,AD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AE$11=\"\",0,IF(AE237=0,0,AE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AF$11=\"\",0,IF(AF237=0,0,AF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AG$11=\"\",0,IF(AG237=0,0,AG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AH$11=\"\",0,IF(AH237=0,0,AH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AI$11=\"\",0,IF(AI237=0,0,AI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AJ$11=\"\",0,IF(AJ237=0,0,AJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AK$11=\"\",0,IF(AK237=0,0,AK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AL$11=\"\",0,IF(AL237=0,0,AL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AM$11=\"\",0,IF(AM237=0,0,AM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AN$11=\"\",0,IF(AN237=0,0,AN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AO$11=\"\",0,IF(AO237=0,0,AO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AP$11=\"\",0,IF(AP237=0,0,AP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AQ$11=\"\",0,IF(AQ237=0,0,AQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AR$11=\"\",0,IF(AR237=0,0,AR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AS$11=\"\",0,IF(AS237=0,0,AS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AT$11=\"\",0,IF(AT237=0,0,AT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AU$11=\"\",0,IF(AU237=0,0,AU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AV$11=\"\",0,IF(AV237=0,0,AV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AW$11=\"\",0,IF(AW237=0,0,AW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AX$11=\"\",0,IF(AX237=0,0,AX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AY$11=\"\",0,IF(AY237=0,0,AY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(AZ$11=\"\",0,IF(AZ237=0,0,AZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BA$11=\"\",0,IF(BA237=0,0,BA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BB$11=\"\",0,IF(BB237=0,0,BB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BC$11=\"\",0,IF(BC237=0,0,BC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BD$11=\"\",0,IF(BD237=0,0,BD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BE$11=\"\",0,IF(BE237=0,0,BE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BF$11=\"\",0,IF(BF237=0,0,BF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BG$11=\"\",0,IF(BG237=0,0,BG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BH$11=\"\",0,IF(BH237=0,0,BH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BI$11=\"\",0,IF(BI237=0,0,BI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BJ$11=\"\",0,IF(BJ237=0,0,BJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BK$11=\"\",0,IF(BK237=0,0,BK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BL$11=\"\",0,IF(BL237=0,0,BL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BM$11=\"\",0,IF(BM237=0,0,BM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BN$11=\"\",0,IF(BN237=0,0,BN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BO$11=\"\",0,IF(BO237=0,0,BO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BP$11=\"\",0,IF(BP237=0,0,BP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BQ$11=\"\",0,IF(BQ237=0,0,BQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BR$11=\"\",0,IF(BR237=0,0,BR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BS$11=\"\",0,IF(BS237=0,0,BS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BT$11=\"\",0,IF(BT237=0,0,BT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BU$11=\"\",0,IF(BU237=0,0,BU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BV$11=\"\",0,IF(BV237=0,0,BV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BW$11=\"\",0,IF(BW237=0,0,BW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BX$11=\"\",0,IF(BX237=0,0,BX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BY$11=\"\",0,IF(BY237=0,0,BY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BZ$11=\"\",0,IF(BZ237=0,0,BZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CA$11=\"\",0,IF(CA237=0,0,CA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CB$11=\"\",0,IF(CB237=0,0,CB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CC$11=\"\",0,IF(CC237=0,0,CC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CD$11=\"\",0,IF(CD237=0,0,CD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CE$11=\"\",0,IF(CE237=0,0,CE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CF$11=\"\",0,IF(CF237=0,0,CF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CG$11=\"\",0,IF(CG237=0,0,CG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CH$11=\"\",0,IF(CH237=0,0,CH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CI$11=\"\",0,IF(CI237=0,0,CI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CJ$11=\"\",0,IF(CJ237=0,0,CJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CK$11=\"\",0,IF(CK237=0,0,CK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CL$11=\"\",0,IF(CL237=0,0,CL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CM$11=\"\",0,IF(CM237=0,0,CM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CN$11=\"\",0,IF(CN237=0,0,CN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CO$11=\"\",0,IF(CO237=0,0,CO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CP$11=\"\",0,IF(CP237=0,0,CP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CQ$11=\"\",0,IF(CQ237=0,0,CQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CR$11=\"\",0,IF(CR237=0,0,CR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CS$11=\"\",0,IF(CS237=0,0,CS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CT$11=\"\",0,IF(CT237=0,0,CT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":638.14078125000003},{"$f":"IF(CU$11=\"\",0,IF(CU237=0,0,CU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(CV$11=\"\",0,IF(CV237=0,0,CV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(CW$11=\"\",0,IF(CW237=0,0,CW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(CX$11=\"\",0,IF(CX237=0,0,CX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(CY$11=\"\",0,IF(CY237=0,0,CY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(CZ$11=\"\",0,IF(CZ237=0,0,CZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DA$11=\"\",0,IF(DA237=0,0,DA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DB$11=\"\",0,IF(DB237=0,0,DB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DC$11=\"\",0,IF(DC237=0,0,DC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DD$11=\"\",0,IF(DD237=0,0,DD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DE$11=\"\",0,IF(DE237=0,0,DE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DF$11=\"\",0,IF(DF237=0,0,DF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":670.04782031249999},{"$f":"IF(DG$11=\"\",0,IF(DG237=0,0,DG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DH$11=\"\",0,IF(DH237=0,0,DH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DI$11=\"\",0,IF(DI237=0,0,DI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DJ$11=\"\",0,IF(DJ237=0,0,DJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DK$11=\"\",0,IF(DK237=0,0,DK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DL$11=\"\",0,IF(DL237=0,0,DL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DM$11=\"\",0,IF(DM237=0,0,DM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DN$11=\"\",0,IF(DN237=0,0,DN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DO$11=\"\",0,IF(DO237=0,0,DO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DP$11=\"\",0,IF(DP237=0,0,DP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DQ$11=\"\",0,IF(DQ237=0,0,DQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DR$11=\"\",0,IF(DR237=0,0,DR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":703.5502113281251},{"$f":"IF(DS$11=\"\",0,IF(DS237=0,0,DS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DT$11=\"\",0,IF(DT237=0,0,DT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DU$11=\"\",0,IF(DU237=0,0,DU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DV$11=\"\",0,IF(DV237=0,0,DV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DW$11=\"\",0,IF(DW237=0,0,DW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DX$11=\"\",0,IF(DX237=0,0,DX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DY$11=\"\",0,IF(DY237=0,0,DY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(DZ$11=\"\",0,IF(DZ237=0,0,DZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(EA$11=\"\",0,IF(EA237=0,0,EA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(EB$11=\"\",0,IF(EB237=0,0,EB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(EC$11=\"\",0,IF(EC237=0,0,EC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(ED$11=\"\",0,IF(ED237=0,0,ED237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":738.72772189453133},{"$f":"IF(EE$11=\"\",0,IF(EE237=0,0,EE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EF$11=\"\",0,IF(EF237=0,0,EF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EG$11=\"\",0,IF(EG237=0,0,EG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EH$11=\"\",0,IF(EH237=0,0,EH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EI$11=\"\",0,IF(EI237=0,0,EI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EJ$11=\"\",0,IF(EJ237=0,0,EJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EK$11=\"\",0,IF(EK237=0,0,EK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EL$11=\"\",0,IF(EL237=0,0,EL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EM$11=\"\",0,IF(EM237=0,0,EM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EN$11=\"\",0,IF(EN237=0,0,EN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EO$11=\"\",0,IF(EO237=0,0,EO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EP$11=\"\",0,IF(EP237=0,0,EP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":775.6641079892579},{"$f":"IF(EQ$11=\"\",0,IF(EQ237=0,0,EQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER237=0,0,ER237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES237=0,0,ES237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET237=0,0,ET237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU237=0,0,EU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV237=0,0,EV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW237=0,0,EW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX237=0,0,EX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY237=0,0,EY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ237=0,0,EZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA237=0,0,FA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB237=0,0,FB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC237=0,0,FC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0},null,null,null,null,1008871.9936150798,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA238=0,0,AA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15.625000000000004},{"$f":"IF(AB$11=\"\",0,IF(AB238=0,0,AB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33.750364583333337},{"$f":"IF(AC$11=\"\",0,IF(AC238=0,0,AC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":70.628204827724346},{"$f":"IF(AD$11=\"\",0,IF(AD238=0,0,AD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":112.37632131410257},{"$f":"IF(AE$11=\"\",0,IF(AE238=0,0,AE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":162.1383639823718},{"$f":"IF(AF$11=\"\",0,IF(AF238=0,0,AF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":223.05798277243591},{"$f":"IF(AG$11=\"\",0,IF(AG238=0,0,AG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":298.07249741586531},{"$f":"IF(AH$11=\"\",0,IF(AH238=0,0,AH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":386.37354078525635},{"$f":"IF(AI$11=\"\",0,IF(AI238=0,0,AI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":487.15274575320524},{"$f":"IF(AJ$11=\"\",0,IF(AJ238=0,0,AJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":599.60174519230759},{"$f":"IF(AK$11=\"\",0,IF(AK238=0,0,AK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":722.91217197516028},{"$f":"IF(AL$11=\"\",0,IF(AL238=0,0,AL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":856.27565897435898},{"$f":"IF(AM$11=\"\",0,IF(AM238=0,0,AM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1048.8280310156251},{"$f":"IF(AN$11=\"\",0,IF(AN238=0,0,AN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1207.4247623677888},{"$f":"IF(AO$11=\"\",0,IF(AO238=0,0,AO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1374.0308504957934},{"$f":"IF(AP$11=\"\",0,IF(AP238=0,0,AP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1519.0880321514423},{"$f":"IF(AQ$11=\"\",0,IF(AQ238=0,0,AQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1665.4771551081733},{"$f":"IF(AR$11=\"\",0,IF(AR238=0,0,AR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1808.1740607572115},{"$f":"IF(AS$11=\"\",0,IF(AS238=0,0,AS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1942.1545904897837},{"$f":"IF(AT$11=\"\",0,IF(AT238=0,0,AT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2062.3945856971154},{"$f":"IF(AU$11=\"\",0,IF(AU238=0,0,AU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2170.1859728786058},{"$f":"IF(AV$11=\"\",0,IF(AV238=0,0,AV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2266.8206785336538},{"$f":"IF(AW$11=\"\",0,IF(AW238=0,0,AW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2353.5906291616584},{"$f":"IF(AX$11=\"\",0,IF(AX238=0,0,AX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2431.7877512620194},{"$f":"IF(AY$11=\"\",0,IF(AY238=0,0,AY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2627.8391699008412},{"$f":"IF(AZ$11=\"\",0,IF(AZ238=0,0,AZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2706.3527337025239},{"$f":"IF(BA$11=\"\",0,IF(BA238=0,0,BA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2781.7438885037564},{"$f":"IF(BB$11=\"\",0,IF(BB238=0,0,BB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2857.1786496093746},{"$f":"IF(BC$11=\"\",0,IF(BC238=0,0,BC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2935.8230323242187},{"$f":"IF(BD$11=\"\",0,IF(BD238=0,0,BD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3020.8430519531248},{"$f":"IF(BE$11=\"\",0,IF(BE238=0,0,BE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3111.7734104296878},{"$f":"IF(BF$11=\"\",0,IF(BF238=0,0,BF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3208.1488096875005},{"$f":"IF(BG$11=\"\",0,IF(BG238=0,0,BG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3309.503951660156},{"$f":"IF(BH$11=\"\",0,IF(BH238=0,0,BH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3415.3735382812492},{"$f":"IF(BI$11=\"\",0,IF(BI238=0,0,BI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3525.2922714843753},{"$f":"IF(BJ$11=\"\",0,IF(BJ238=0,0,BJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3638.7948532031251},{"$f":"IF(BK$11=\"\",0,IF(BK238=0,0,BK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3943.186784639649},{"$f":"IF(BL$11=\"\",0,IF(BL238=0,0,BL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4068.4248884179688},{"$f":"IF(BM$11=\"\",0,IF(BM238=0,0,BM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4195.9603442285152},{"$f":"IF(BN$11=\"\",0,IF(BN238=0,0,BN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4325.3045891015636},{"$f":"IF(BO$11=\"\",0,IF(BO238=0,0,BO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4456.4576230371094},{"$f":"IF(BP$11=\"\",0,IF(BP238=0,0,BP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4587.6106569726571},{"$f":"IF(BQ$11=\"\",0,IF(BQ238=0,0,BQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4718.763690908203},{"$f":"IF(BR$11=\"\",0,IF(BR238=0,0,BR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4849.9167248437507},{"$f":"IF(BS$11=\"\",0,IF(BS238=0,0,BS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4981.0697587792974},{"$f":"IF(BT$11=\"\",0,IF(BT238=0,0,BT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5112.2227927148442},{"$f":"IF(BU$11=\"\",0,IF(BU238=0,0,BU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5243.3758266503901},{"$f":"IF(BV$11=\"\",0,IF(BV238=0,0,BV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5374.5288605859378},{"$f":"IF(BW$11=\"\",0,IF(BW238=0,0,BW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5780.9659892475584},{"$f":"IF(BX$11=\"\",0,IF(BX238=0,0,BX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5918.6766748798836},{"$f":"IF(BY$11=\"\",0,IF(BY238=0,0,BY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6056.387360512208},{"$f":"IF(BZ$11=\"\",0,IF(BZ238=0,0,BZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6194.0980461445324},{"$f":"IF(CA$11=\"\",0,IF(CA238=0,0,CA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6331.8087317768568},{"$f":"IF(CB$11=\"\",0,IF(CB238=0,0,CB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6469.5194174091794},{"$f":"IF(CC$11=\"\",0,IF(CC238=0,0,CC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6607.2301030415038},{"$f":"IF(CD$11=\"\",0,IF(CD238=0,0,CD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6744.9407886738272},{"$f":"IF(CE$11=\"\",0,IF(CE238=0,0,CE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6882.6514743061534},{"$f":"IF(CF$11=\"\",0,IF(CF238=0,0,CF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7020.3621599384778},{"$f":"IF(CG$11=\"\",0,IF(CG238=0,0,CG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7158.0728455708013},{"$f":"IF(CH$11=\"\",0,IF(CH238=0,0,CH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7295.7835312031266},{"$f":"IF(CI$11=\"\",0,IF(CI238=0,0,CI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7805.168927677224},{"$f":"IF(CJ$11=\"\",0,IF(CJ238=0,0,CJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7949.7651475911616},{"$f":"IF(CK$11=\"\",0,IF(CK238=0,0,CK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8094.361367505101},{"$f":"IF(CL$11=\"\",0,IF(CL238=0,0,CL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8238.957587419045},{"$f":"IF(CM$11=\"\",0,IF(CM238=0,0,CM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8383.5538073329863},{"$f":"IF(CN$11=\"\",0,IF(CN238=0,0,CN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8528.1500272469257},{"$f":"IF(CO$11=\"\",0,IF(CO238=0,0,CO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8672.7462471608669},{"$f":"IF(CP$11=\"\",0,IF(CP238=0,0,CP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8817.3424670748063},{"$f":"IF(CQ$11=\"\",0,IF(CQ238=0,0,CQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8961.9386869887458},{"$f":"IF(CR$11=\"\",0,IF(CR238=0,0,CR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9106.534906902687},{"$f":"IF(CS$11=\"\",0,IF(CS238=0,0,CS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9251.1311268166264},{"$f":"IF(CT$11=\"\",0,IF(CT238=0,0,CT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9395.7273467305695},{"$f":"IF(CU$11=\"\",0,IF(CU238=0,0,CU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10017.339744976733},{"$f":"IF(CV$11=\"\",0,IF(CV238=0,0,CV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10169.165775886371},{"$f":"IF(CW$11=\"\",0,IF(CW238=0,0,CW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10320.991806796008},{"$f":"IF(CX$11=\"\",0,IF(CX238=0,0,CX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10472.817837705645},{"$f":"IF(CY$11=\"\",0,IF(CY238=0,0,CY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10624.643868615281},{"$f":"IF(CZ$11=\"\",0,IF(CZ238=0,0,CZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10776.469899524916},{"$f":"IF(DA$11=\"\",0,IF(DA238=0,0,DA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10928.295930434559},{"$f":"IF(DB$11=\"\",0,IF(DB238=0,0,DB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11080.121961344194},{"$f":"IF(DC$11=\"\",0,IF(DC238=0,0,DC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11231.947992253832},{"$f":"IF(DD$11=\"\",0,IF(DD238=0,0,DD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11383.774023163469},{"$f":"IF(DE$11=\"\",0,IF(DE238=0,0,DE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11535.600054073106},{"$f":"IF(DF$11=\"\",0,IF(DF238=0,0,DF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11687.426084982746},{"$f":"IF(DG$11=\"\",0,IF(DG238=0,0,DG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12431.214721687003},{"$f":"IF(DH$11=\"\",0,IF(DH238=0,0,DH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12590.632054142125},{"$f":"IF(DI$11=\"\",0,IF(DI238=0,0,DI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12750.049386597242},{"$f":"IF(DJ$11=\"\",0,IF(DJ238=0,0,DJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12909.466719052361},{"$f":"IF(DK$11=\"\",0,IF(DK238=0,0,DK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13068.884051507481},{"$f":"IF(DL$11=\"\",0,IF(DL238=0,0,DL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13228.3013839626},{"$f":"IF(DM$11=\"\",0,IF(DM238=0,0,DM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13387.718716417721},{"$f":"IF(DN$11=\"\",0,IF(DN238=0,0,DN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13547.136048872839},{"$f":"IF(DO$11=\"\",0,IF(DO238=0,0,DO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13706.553381327958},{"$f":"IF(DP$11=\"\",0,IF(DP238=0,0,DP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13865.970713783077},{"$f":"IF(DQ$11=\"\",0,IF(DQ238=0,0,DQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14025.388046238197},{"$f":"IF(DR$11=\"\",0,IF(DR238=0,0,DR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":14184.805378693316},{"$f":"IF(DS$11=\"\",0,IF(DS238=0,0,DS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15061.433846705855},{"$f":"IF(DT$11=\"\",0,IF(DT238=0,0,DT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15228.822045783732},{"$f":"IF(DU$11=\"\",0,IF(DU238=0,0,DU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15396.210244861606},{"$f":"IF(DV$11=\"\",0,IF(DV238=0,0,DV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15563.598443939483},{"$f":"IF(DW$11=\"\",0,IF(DW238=0,0,DW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15730.986643017357},{"$f":"IF(DX$11=\"\",0,IF(DX238=0,0,DX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15898.374842095229},{"$f":"IF(DY$11=\"\",0,IF(DY238=0,0,DY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16065.763041173106},{"$f":"IF(DZ$11=\"\",0,IF(DZ238=0,0,DZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16233.151240250985},{"$f":"IF(EA$11=\"\",0,IF(EA238=0,0,EA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16400.539439328859},{"$f":"IF(EB$11=\"\",0,IF(EB238=0,0,EB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16567.927638406734},{"$f":"IF(EC$11=\"\",0,IF(EC238=0,0,EC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16735.31583748461},{"$f":"IF(ED$11=\"\",0,IF(ED238=0,0,ED238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16902.704036562482},{"$f":"IF(EE$11=\"\",0,IF(EE238=0,0,EE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17923.596847422377},{"$f":"IF(EF$11=\"\",0,IF(EF238=0,0,EF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18099.354456454144},{"$f":"IF(EG$11=\"\",0,IF(EG238=0,0,EG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18275.112065485911},{"$f":"IF(EH$11=\"\",0,IF(EH238=0,0,EH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18450.869674517686},{"$f":"IF(EI$11=\"\",0,IF(EI238=0,0,EI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18626.627283549453},{"$f":"IF(EJ$11=\"\",0,IF(EJ238=0,0,EJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18802.384892581224},{"$f":"IF(EK$11=\"\",0,IF(EK238=0,0,EK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18978.142501612991},{"$f":"IF(EL$11=\"\",0,IF(EL238=0,0,EL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19153.900110644761},{"$f":"IF(EM$11=\"\",0,IF(EM238=0,0,EM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19329.657719676528},{"$f":"IF(EN$11=\"\",0,IF(EN238=0,0,EN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19505.415328708295},{"$f":"IF(EO$11=\"\",0,IF(EO238=0,0,EO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19681.17293774007},{"$f":"IF(EP$11=\"\",0,IF(EP238=0,0,EP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19856.930546771833},{"$f":"IF(EQ$11=\"\",0,IF(EQ238=0,0,EQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER238=0,0,ER238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES238=0,0,ES238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET238=0,0,ET238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU238=0,0,EU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV238=0,0,EV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW238=0,0,EW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX238=0,0,EX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY238=0,0,EY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ238=0,0,EZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA238=0,0,FA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB238=0,0,FB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC238=0,0,FC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA22","v":"Прочий персонал"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},null,null,null,null,226402.06563987874,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA243=0,0,AA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AB$11=\"\",0,IF(AB243=0,0,AB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AC$11=\"\",0,IF(AC243=0,0,AC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AD$11=\"\",0,IF(AD243=0,0,AD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AE$11=\"\",0,IF(AE243=0,0,AE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AF$11=\"\",0,IF(AF243=0,0,AF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AG$11=\"\",0,IF(AG243=0,0,AG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AH$11=\"\",0,IF(AH243=0,0,AH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AI$11=\"\",0,IF(AI243=0,0,AI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AJ$11=\"\",0,IF(AJ243=0,0,AJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AK$11=\"\",0,IF(AK243=0,0,AK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AL$11=\"\",0,IF(AL243=0,0,AL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AM$11=\"\",0,IF(AM243=0,0,AM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AN$11=\"\",0,IF(AN243=0,0,AN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AO$11=\"\",0,IF(AO243=0,0,AO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AP$11=\"\",0,IF(AP243=0,0,AP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AQ$11=\"\",0,IF(AQ243=0,0,AQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AR$11=\"\",0,IF(AR243=0,0,AR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AS$11=\"\",0,IF(AS243=0,0,AS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AT$11=\"\",0,IF(AT243=0,0,AT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AU$11=\"\",0,IF(AU243=0,0,AU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AV$11=\"\",0,IF(AV243=0,0,AV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AW$11=\"\",0,IF(AW243=0,0,AW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AX$11=\"\",0,IF(AX243=0,0,AX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1575},{"$f":"IF(AY$11=\"\",0,IF(AY243=0,0,AY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(AZ$11=\"\",0,IF(AZ243=0,0,AZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BA$11=\"\",0,IF(BA243=0,0,BA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BB$11=\"\",0,IF(BB243=0,0,BB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BC$11=\"\",0,IF(BC243=0,0,BC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BD$11=\"\",0,IF(BD243=0,0,BD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BE$11=\"\",0,IF(BE243=0,0,BE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BF$11=\"\",0,IF(BF243=0,0,BF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BG$11=\"\",0,IF(BG243=0,0,BG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BH$11=\"\",0,IF(BH243=0,0,BH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BI$11=\"\",0,IF(BI243=0,0,BI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BJ$11=\"\",0,IF(BJ243=0,0,BJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1653.75},{"$f":"IF(BK$11=\"\",0,IF(BK243=0,0,BK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BL$11=\"\",0,IF(BL243=0,0,BL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BM$11=\"\",0,IF(BM243=0,0,BM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BN$11=\"\",0,IF(BN243=0,0,BN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BO$11=\"\",0,IF(BO243=0,0,BO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BP$11=\"\",0,IF(BP243=0,0,BP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BQ$11=\"\",0,IF(BQ243=0,0,BQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BR$11=\"\",0,IF(BR243=0,0,BR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BS$11=\"\",0,IF(BS243=0,0,BS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BT$11=\"\",0,IF(BT243=0,0,BT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BU$11=\"\",0,IF(BU243=0,0,BU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BV$11=\"\",0,IF(BV243=0,0,BV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1736.4375000000002},{"$f":"IF(BW$11=\"\",0,IF(BW243=0,0,BW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(BX$11=\"\",0,IF(BX243=0,0,BX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(BY$11=\"\",0,IF(BY243=0,0,BY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ243=0,0,BZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CA$11=\"\",0,IF(CA243=0,0,CA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CB$11=\"\",0,IF(CB243=0,0,CB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CC$11=\"\",0,IF(CC243=0,0,CC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CD$11=\"\",0,IF(CD243=0,0,CD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CE$11=\"\",0,IF(CE243=0,0,CE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CF$11=\"\",0,IF(CF243=0,0,CF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CG$11=\"\",0,IF(CG243=0,0,CG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CH$11=\"\",0,IF(CH243=0,0,CH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1823.2593750000001},{"$f":"IF(CI$11=\"\",0,IF(CI243=0,0,CI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CJ$11=\"\",0,IF(CJ243=0,0,CJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CK$11=\"\",0,IF(CK243=0,0,CK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CL$11=\"\",0,IF(CL243=0,0,CL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CM$11=\"\",0,IF(CM243=0,0,CM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CN$11=\"\",0,IF(CN243=0,0,CN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CO$11=\"\",0,IF(CO243=0,0,CO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CP$11=\"\",0,IF(CP243=0,0,CP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CQ$11=\"\",0,IF(CQ243=0,0,CQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CR$11=\"\",0,IF(CR243=0,0,CR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CS$11=\"\",0,IF(CS243=0,0,CS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CT$11=\"\",0,IF(CT243=0,0,CT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1914.4223437500002},{"$f":"IF(CU$11=\"\",0,IF(CU243=0,0,CU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(CV$11=\"\",0,IF(CV243=0,0,CV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(CW$11=\"\",0,IF(CW243=0,0,CW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(CX$11=\"\",0,IF(CX243=0,0,CX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(CY$11=\"\",0,IF(CY243=0,0,CY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(CZ$11=\"\",0,IF(CZ243=0,0,CZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DA$11=\"\",0,IF(DA243=0,0,DA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DB$11=\"\",0,IF(DB243=0,0,DB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DC$11=\"\",0,IF(DC243=0,0,DC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DD$11=\"\",0,IF(DD243=0,0,DD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DE$11=\"\",0,IF(DE243=0,0,DE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DF$11=\"\",0,IF(DF243=0,0,DF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2010.1434609374999},{"$f":"IF(DG$11=\"\",0,IF(DG243=0,0,DG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DH$11=\"\",0,IF(DH243=0,0,DH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DI$11=\"\",0,IF(DI243=0,0,DI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DJ$11=\"\",0,IF(DJ243=0,0,DJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DK$11=\"\",0,IF(DK243=0,0,DK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DL$11=\"\",0,IF(DL243=0,0,DL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DM$11=\"\",0,IF(DM243=0,0,DM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DN$11=\"\",0,IF(DN243=0,0,DN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DO$11=\"\",0,IF(DO243=0,0,DO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DP$11=\"\",0,IF(DP243=0,0,DP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DQ$11=\"\",0,IF(DQ243=0,0,DQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DR$11=\"\",0,IF(DR243=0,0,DR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2110.6506339843754},{"$f":"IF(DS$11=\"\",0,IF(DS243=0,0,DS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DT$11=\"\",0,IF(DT243=0,0,DT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DU$11=\"\",0,IF(DU243=0,0,DU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DV$11=\"\",0,IF(DV243=0,0,DV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DW$11=\"\",0,IF(DW243=0,0,DW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DX$11=\"\",0,IF(DX243=0,0,DX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DY$11=\"\",0,IF(DY243=0,0,DY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(DZ$11=\"\",0,IF(DZ243=0,0,DZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(EA$11=\"\",0,IF(EA243=0,0,EA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(EB$11=\"\",0,IF(EB243=0,0,EB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(EC$11=\"\",0,IF(EC243=0,0,EC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(ED$11=\"\",0,IF(ED243=0,0,ED243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2216.1831656835939},{"$f":"IF(EE$11=\"\",0,IF(EE243=0,0,EE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EF$11=\"\",0,IF(EF243=0,0,EF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EG$11=\"\",0,IF(EG243=0,0,EG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EH$11=\"\",0,IF(EH243=0,0,EH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EI$11=\"\",0,IF(EI243=0,0,EI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EJ$11=\"\",0,IF(EJ243=0,0,EJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EK$11=\"\",0,IF(EK243=0,0,EK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EL$11=\"\",0,IF(EL243=0,0,EL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EM$11=\"\",0,IF(EM243=0,0,EM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EN$11=\"\",0,IF(EN243=0,0,EN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EO$11=\"\",0,IF(EO243=0,0,EO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EP$11=\"\",0,IF(EP243=0,0,EP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2326.9923239677737},{"$f":"IF(EQ$11=\"\",0,IF(EQ243=0,0,EQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER243=0,0,ER243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES243=0,0,ES243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET243=0,0,ET243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU243=0,0,EU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV243=0,0,EV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW243=0,0,EW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX243=0,0,EX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY243=0,0,EY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ243=0,0,EZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA243=0,0,FA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB243=0,0,FB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC243=0,0,FC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z266:$FD266)","v":5327500.4009497007},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AA$21)/$Q276=INT((AA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AA$2+1-1)/$Q276=INT((AA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AA$2-$Q276,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q269*(IF(AA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AA$2+INT(-$Q274))))))","v":11037.691041666667},{"$f":"IF(AB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AB$21)/$Q276=INT((AB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AB$2+1-1)/$Q276=INT((AB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AB$2-$Q276,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q269*(IF(AB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AB$2+INT(-$Q274))))))","v":11093.214052083333},{"$f":"IF(AC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AC$21)/$Q276=INT((AC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AC$2+1-1)/$Q276=INT((AC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AC$2-$Q276,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q269*(IF(AC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AC$2+INT(-$Q274))))))","v":11230.822043770033},{"$f":"IF(AD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AD$21)/$Q276=INT((AD$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AD$2+1-1)/$Q276=INT((AD$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AD$2-$Q276,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q269*(IF(AD$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AD$2+INT(-$Q274))))))","v":11388.064007211538},{"$f":"IF(AE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AE$21)/$Q276=INT((AE$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AE$2+1-1)/$Q276=INT((AE$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AE$2-$Q276,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q269*(IF(AE$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AE$2+INT(-$Q274))))))","v":11579.08208994391},{"$f":"IF(AF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AF$21)/$Q276=INT((AF$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AF$2+1-1)/$Q276=INT((AF$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AF$2-$Q276,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q269*(IF(AF$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AF$2+INT(-$Q274))))))","v":11818.018439503205},{"$f":"IF(AG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AG$21)/$Q276=INT((AG$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AG$2+1-1)/$Q276=INT((AG$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AG$2-$Q276,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q269*(IF(AG$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AG$2+INT(-$Q274))))))","v":12118.086998217146},{"$f":"IF(AH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AH$21)/$Q276=INT((AH$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AH$2+1-1)/$Q276=INT((AH$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AH$2-$Q276,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q269*(IF(AH$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AH$2+INT(-$Q274))))))","v":12475.65121386218},{"$f":"IF(AI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AI$21)/$Q276=INT((AI$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AI$2+1-1)/$Q276=INT((AI$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AI$2-$Q276,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q269*(IF(AI$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AI$2+INT(-$Q274))))))","v":12887.074534214744},{"$f":"IF(AJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AJ$21)/$Q276=INT((AJ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AJ$2+1-1)/$Q276=INT((AJ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AJ$2-$Q276,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q269*(IF(AJ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AJ$2+INT(-$Q274))))))","v":13348.720407051282},{"$f":"IF(AK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AK$21)/$Q276=INT((AK$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AK$2+1-1)/$Q276=INT((AK$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AK$2-$Q276,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q269*(IF(AK$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AK$2+INT(-$Q274))))))","v":13856.952280148238},{"$f":"IF(AL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AL$21)/$Q276=INT((AL$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AL$2+1-1)/$Q276=INT((AL$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AL$2-$Q276,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q269*(IF(AL$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AL$2+INT(-$Q274))))))","v":14408.13360128205},{"$f":"IF(AM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AM$21)/$Q276=INT((AM$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AM$2+1-1)/$Q276=INT((AM$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AM$2-$Q276,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q269*(IF(AM$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AM$2+INT(-$Q274))))))","v":15748.559209140625},{"$f":"IF(AN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AN$21)/$Q276=INT((AN$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AN$2+1-1)/$Q276=INT((AN$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AN$2-$Q276,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q269*(IF(AN$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AN$2+INT(-$Q274))))))","v":16406.038297704326},{"$f":"IF(AO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AO$21)/$Q276=INT((AO$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AO$2+1-1)/$Q276=INT((AO$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AO$2-$Q276,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q269*(IF(AO$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AO$2+INT(-$Q274))))))","v":17097.159167202524},{"$f":"IF(AP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AP$21)/$Q276=INT((AP$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AP$2+1-1)/$Q276=INT((AP$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AP$2-$Q276,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q269*(IF(AP$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AP$2+INT(-$Q274))))))","v":17688.949849459135},{"$f":"IF(AQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AQ$21)/$Q276=INT((AQ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AQ$2+1-1)/$Q276=INT((AQ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AQ$2-$Q276,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q269*(IF(AQ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AQ$2+INT(-$Q274))))))","v":18284.343028185096},{"$f":"IF(AR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AR$21)/$Q276=INT((AR$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AR$2+1-1)/$Q276=INT((AR$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AR$2-$Q276,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q269*(IF(AR$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AR$2+INT(-$Q274))))))","v":18860.736825420674},{"$f":"IF(AS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AS$21)/$Q276=INT((AS$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AS$2+1-1)/$Q276=INT((AS$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AS$2-$Q276,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q269*(IF(AS$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AS$2+INT(-$Q274))))))","v":19395.529363206129},{"$f":"IF(AT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AT$21)/$Q276=INT((AT$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AT$2+1-1)/$Q276=INT((AT$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AT$2-$Q276,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q269*(IF(AT$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AT$2+INT(-$Q274))))))","v":19866.118763581733},{"$f":"IF(AU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AU$21)/$Q276=INT((AU$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AU$2+1-1)/$Q276=INT((AU$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AU$2-$Q276,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q269*(IF(AU$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AU$2+INT(-$Q274))))))","v":20278.316938022836},{"$f":"IF(AV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AV$21)/$Q276=INT((AV$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AV$2+1-1)/$Q276=INT((AV$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AV$2-$Q276,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q269*(IF(AV$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AV$2+INT(-$Q274))))))","v":20637.935798004808},{"$f":"IF(AW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AW$21)/$Q276=INT((AW$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AW$2+1-1)/$Q276=INT((AW$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AW$2-$Q276,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q269*(IF(AW$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AW$2+INT(-$Q274))))))","v":20950.787255003004},{"$f":"IF(AX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AX$21)/$Q276=INT((AX$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AX$2+1-1)/$Q276=INT((AX$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AX$2-$Q276,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q269*(IF(AX$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AX$2+INT(-$Q274))))))","v":21222.683220492789},{"$f":"IF(AY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AY$21)/$Q276=INT((AY$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AY$2+1-1)/$Q276=INT((AY$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AY$2-$Q276,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q269*(IF(AY$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AY$2+INT(-$Q274))))))","v":22532.407386246996},{"$f":"IF(AZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AZ$21)/$Q276=INT((AZ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AZ$2+1-1)/$Q276=INT((AZ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&AZ$2-$Q276,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q269*(IF(AZ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,AZ$2+INT(-$Q274))))))","v":22796.714877272236},{"$f":"IF(BA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BA$21)/$Q276=INT((BA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BA$2+1-1)/$Q276=INT((BA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BA$2-$Q276,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q269*(IF(BA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BA$2+INT(-$Q274))))))","v":23044.466877560244},{"$f":"IF(BB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BB$21)/$Q276=INT((BB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BB$2+1-1)/$Q276=INT((BB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BB$2-$Q276,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q269*(IF(BB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BB$2+INT(-$Q274))))))","v":23289.906148359376},{"$f":"IF(BC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BC$21)/$Q276=INT((BC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BC$2+1-1)/$Q276=INT((BC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BC$2-$Q276,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q269*(IF(BC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BC$2+INT(-$Q274))))))","v":23547.275450917969},{"$f":"IF(BD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BD$21)/$Q276=INT((BD$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BD$2+1-1)/$Q276=INT((BD$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BD$2-$Q276,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q269*(IF(BD$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BD$2+INT(-$Q274))))))","v":23830.817546484373},{"$f":"IF(BE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BE$21)/$Q276=INT((BE$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BE$2+1-1)/$Q276=INT((BE$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BE$2-$Q276,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q269*(IF(BE$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BE$2+INT(-$Q274))))))","v":24138.439226835937},{"$f":"IF(BF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BF$21)/$Q276=INT((BF$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BF$2+1-1)/$Q276=INT((BF$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BF$2-$Q276,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q269*(IF(BF$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BF$2+INT(-$Q274))))))","v":24468.047283749998},{"$f":"IF(BG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BG$21)/$Q276=INT((BG$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BG$2+1-1)/$Q276=INT((BG$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BG$2-$Q276,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q269*(IF(BG$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BG$2+INT(-$Q274))))))","v":24817.548509003904},{"$f":"IF(BH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BH$21)/$Q276=INT((BH$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BH$2+1-1)/$Q276=INT((BH$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BH$2-$Q276,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q269*(IF(BH$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BH$2+INT(-$Q274))))))","v":25184.849694375},{"$f":"IF(BI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BI$21)/$Q276=INT((BI$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BI$2+1-1)/$Q276=INT((BI$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BI$2-$Q276,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q269*(IF(BI$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BI$2+INT(-$Q274))))))","v":25567.857631640625},{"$f":"IF(BJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BJ$21)/$Q276=INT((BJ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BJ$2+1-1)/$Q276=INT((BJ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BJ$2-$Q276,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q269*(IF(BJ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BJ$2+INT(-$Q274))))))","v":25964.479112578123},{"$f":"IF(BK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BK$21)/$Q276=INT((BK$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BK$2+1-1)/$Q276=INT((BK$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BK$2-$Q276,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q269*(IF(BK$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BK$2+INT(-$Q274))))))","v":27691.251975413088},{"$f":"IF(BL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BL$21)/$Q276=INT((BL$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BL$2+1-1)/$Q276=INT((BL$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BL$2-$Q276,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q269*(IF(BL$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BL$2+INT(-$Q274))))))","v":28129.699366207031},{"$f":"IF(BM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BM$21)/$Q276=INT((BM$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BM$2+1-1)/$Q276=INT((BM$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BM$2-$Q276,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q269*(IF(BM$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BM$2+INT(-$Q274))))))","v":28575.847371955075},{"$f":"IF(BN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BN$21)/$Q276=INT((BN$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BN$2+1-1)/$Q276=INT((BN$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BN$2-$Q276,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q269*(IF(BN$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BN$2+INT(-$Q274))))))","v":29027.498124023441},{"$f":"IF(BO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BO$21)/$Q276=INT((BO$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BO$2+1-1)/$Q276=INT((BO$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BO$2-$Q276,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q269*(IF(BO$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BO$2+INT(-$Q274))))))","v":29484.651622412111},{"$f":"IF(BP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BP$21)/$Q276=INT((BP$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BP$2+1-1)/$Q276=INT((BP$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BP$2-$Q276,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q269*(IF(BP$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BP$2+INT(-$Q274))))))","v":29942.944657910157},{"$f":"IF(BQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BQ$21)/$Q276=INT((BQ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BQ$2+1-1)/$Q276=INT((BQ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BQ$2-$Q276,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q269*(IF(BQ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BQ$2+INT(-$Q274))))))","v":30401.237693408206},{"$f":"IF(BR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BR$21)/$Q276=INT((BR$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BR$2+1-1)/$Q276=INT((BR$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BR$2-$Q276,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q269*(IF(BR$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BR$2+INT(-$Q274))))))","v":30859.530728906251},{"$f":"IF(BS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BS$21)/$Q276=INT((BS$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BS$2+1-1)/$Q276=INT((BS$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BS$2-$Q276,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q269*(IF(BS$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BS$2+INT(-$Q274))))))","v":31317.8237644043},{"$f":"IF(BT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BT$21)/$Q276=INT((BT$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BT$2+1-1)/$Q276=INT((BT$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BT$2-$Q276,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q269*(IF(BT$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BT$2+INT(-$Q274))))))","v":31776.116799902342},{"$f":"IF(BU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BU$21)/$Q276=INT((BU$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BU$2+1-1)/$Q276=INT((BU$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BU$2-$Q276,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q269*(IF(BU$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BU$2+INT(-$Q274))))))","v":32234.409835400395},{"$f":"IF(BV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BV$21)/$Q276=INT((BV$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BV$2+1-1)/$Q276=INT((BV$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BV$2-$Q276,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q269*(IF(BV$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BV$2+INT(-$Q274))))))","v":32692.70287089844},{"$f":"IF(BW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BW$21)/$Q276=INT((BW$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BW$2+1-1)/$Q276=INT((BW$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BW$2-$Q276,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q269*(IF(BW$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BW$2+INT(-$Q274))))))","v":34808.545701716313},{"$f":"IF(BX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BX$21)/$Q276=INT((BX$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BX$2+1-1)/$Q276=INT((BX$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BX$2-$Q276,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q269*(IF(BX$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BX$2+INT(-$Q274))))))","v":35289.753388989258},{"$f":"IF(BY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BY$21)/$Q276=INT((BY$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BY$2+1-1)/$Q276=INT((BY$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BY$2-$Q276,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q269*(IF(BY$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BY$2+INT(-$Q274))))))","v":35770.961076262211},{"$f":"IF(BZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BZ$21)/$Q276=INT((BZ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BZ$2+1-1)/$Q276=INT((BZ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&BZ$2-$Q276,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q269*(IF(BZ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,BZ$2+INT(-$Q274))))))","v":36252.168763535155},{"$f":"IF(CA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CA$21)/$Q276=INT((CA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CA$2+1-1)/$Q276=INT((CA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CA$2-$Q276,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q269*(IF(CA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CA$2+INT(-$Q274))))))","v":36733.376450808108},{"$f":"IF(CB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CB$21)/$Q276=INT((CB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CB$2+1-1)/$Q276=INT((CB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CB$2-$Q276,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q269*(IF(CB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CB$2+INT(-$Q274))))))","v":37214.58413808106},{"$f":"IF(CC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CC$21)/$Q276=INT((CC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CC$2+1-1)/$Q276=INT((CC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CC$2-$Q276,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q269*(IF(CC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CC$2+INT(-$Q274))))))","v":37695.791825354005},{"$f":"IF(CD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CD$21)/$Q276=INT((CD$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CD$2+1-1)/$Q276=INT((CD$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CD$2-$Q276,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q269*(IF(CD$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CD$2+INT(-$Q274))))))","v":38176.999512626957},{"$f":"IF(CE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CE$21)/$Q276=INT((CE$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CE$2+1-1)/$Q276=INT((CE$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CE$2-$Q276,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q269*(IF(CE$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CE$2+INT(-$Q274))))))","v":38658.207199899909},{"$f":"IF(CF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CF$21)/$Q276=INT((CF$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CF$2+1-1)/$Q276=INT((CF$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CF$2-$Q276,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q269*(IF(CF$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CF$2+INT(-$Q274))))))","v":39139.414887172854},{"$f":"IF(CG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CG$21)/$Q276=INT((CG$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CG$2+1-1)/$Q276=INT((CG$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CG$2-$Q276,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q269*(IF(CG$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CG$2+INT(-$Q274))))))","v":39620.622574445799},{"$f":"IF(CH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CH$21)/$Q276=INT((CH$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CH$2+1-1)/$Q276=INT((CH$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CH$2-$Q276,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q269*(IF(CH$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CH$2+INT(-$Q274))))))","v":40101.830261718751},{"$f":"IF(CI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CI$21)/$Q276=INT((CI$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CI$2+1-1)/$Q276=INT((CI$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CI$2-$Q276,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q269*(IF(CI$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CI$2+INT(-$Q274))))))","v":42612.189846441288},{"$f":"IF(CJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CJ$21)/$Q276=INT((CJ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CJ$2+1-1)/$Q276=INT((CJ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CJ$2-$Q276,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q269*(IF(CJ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CJ$2+INT(-$Q274))))))","v":43117.457918077882},{"$f":"IF(CK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CK$21)/$Q276=INT((CK$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CK$2+1-1)/$Q276=INT((CK$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CK$2-$Q276,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q269*(IF(CK$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CK$2+INT(-$Q274))))))","v":43622.725989714483},{"$f":"IF(CL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CL$21)/$Q276=INT((CL$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CL$2+1-1)/$Q276=INT((CL$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CL$2-$Q276,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q269*(IF(CL$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CL$2+INT(-$Q274))))))","v":44127.994061351077},{"$f":"IF(CM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CM$21)/$Q276=INT((CM$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CM$2+1-1)/$Q276=INT((CM$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CM$2-$Q276,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q269*(IF(CM$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CM$2+INT(-$Q274))))))","v":44633.262132987671},{"$f":"IF(CN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CN$21)/$Q276=INT((CN$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CN$2+1-1)/$Q276=INT((CN$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CN$2-$Q276,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q269*(IF(CN$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CN$2+INT(-$Q274))))))","v":45138.530204624272},{"$f":"IF(CO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CO$21)/$Q276=INT((CO$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CO$2+1-1)/$Q276=INT((CO$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CO$2-$Q276,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q269*(IF(CO$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CO$2+INT(-$Q274))))))","v":45643.798276260866},{"$f":"IF(CP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CP$21)/$Q276=INT((CP$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CP$2+1-1)/$Q276=INT((CP$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CP$2-$Q276,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q269*(IF(CP$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CP$2+INT(-$Q274))))))","v":46149.06634789746},{"$f":"IF(CQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CQ$21)/$Q276=INT((CQ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CQ$2+1-1)/$Q276=INT((CQ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CQ$2-$Q276,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q269*(IF(CQ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CQ$2+INT(-$Q274))))))","v":46654.334419534061},{"$f":"IF(CR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CR$21)/$Q276=INT((CR$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CR$2+1-1)/$Q276=INT((CR$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CR$2-$Q276,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q269*(IF(CR$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CR$2+INT(-$Q274))))))","v":47159.602491170663},{"$f":"IF(CS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CS$21)/$Q276=INT((CS$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CS$2+1-1)/$Q276=INT((CS$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CS$2-$Q276,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q269*(IF(CS$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CS$2+INT(-$Q274))))))","v":47664.870562807257},{"$f":"IF(CT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CT$21)/$Q276=INT((CT$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CT$2+1-1)/$Q276=INT((CT$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CT$2-$Q276,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q269*(IF(CT$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CT$2+INT(-$Q274))))))","v":48170.138634443858},{"$f":"IF(CU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CU$21)/$Q276=INT((CU$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CU$2+1-1)/$Q276=INT((CU$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CU$2-$Q276,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q269*(IF(CU$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CU$2+INT(-$Q274))))))","v":51109.177041384464},{"$f":"IF(CV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CV$21)/$Q276=INT((CV$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CV$2+1-1)/$Q276=INT((CV$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CV$2-$Q276,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q269*(IF(CV$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CV$2+INT(-$Q274))))))","v":51639.708516602885},{"$f":"IF(CW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CW$21)/$Q276=INT((CW$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CW$2+1-1)/$Q276=INT((CW$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CW$2-$Q276,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q269*(IF(CW$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CW$2+INT(-$Q274))))))","v":52170.23999182132},{"$f":"IF(CX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CX$21)/$Q276=INT((CX$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CX$2+1-1)/$Q276=INT((CX$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CX$2-$Q276,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q269*(IF(CX$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CX$2+INT(-$Q274))))))","v":52700.77146703974},{"$f":"IF(CY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CY$21)/$Q276=INT((CY$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CY$2+1-1)/$Q276=INT((CY$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CY$2-$Q276,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q269*(IF(CY$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CY$2+INT(-$Q274))))))","v":53231.30294225816},{"$f":"IF(CZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CZ$21)/$Q276=INT((CZ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CZ$2+1-1)/$Q276=INT((CZ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&CZ$2-$Q276,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q269*(IF(CZ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,CZ$2+INT(-$Q274))))))","v":53761.834417476588},{"$f":"IF(DA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DA$21)/$Q276=INT((DA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DA$2+1-1)/$Q276=INT((DA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DA$2-$Q276,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q269*(IF(DA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DA$2+INT(-$Q274))))))","v":54292.365892695023},{"$f":"IF(DB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DB$21)/$Q276=INT((DB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DB$2+1-1)/$Q276=INT((DB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DB$2-$Q276,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q269*(IF(DB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DB$2+INT(-$Q274))))))","v":54822.897367913451},{"$f":"IF(DC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DC$21)/$Q276=INT((DC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DC$2+1-1)/$Q276=INT((DC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DC$2-$Q276,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q269*(IF(DC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DC$2+INT(-$Q274))))))","v":55353.428843131871},{"$f":"IF(DD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DD$21)/$Q276=INT((DD$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DD$2+1-1)/$Q276=INT((DD$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DD$2-$Q276,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q269*(IF(DD$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DD$2+INT(-$Q274))))))","v":55883.960318350291},{"$f":"IF(DE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DE$21)/$Q276=INT((DE$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DE$2+1-1)/$Q276=INT((DE$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DE$2-$Q276,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q269*(IF(DE$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DE$2+INT(-$Q274))))))","v":56414.491793568726},{"$f":"IF(DF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DF$21)/$Q276=INT((DF$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DF$2+1-1)/$Q276=INT((DF$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DF$2-$Q276,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q269*(IF(DF$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DF$2+INT(-$Q274))))))","v":56945.023268787161},{"$f":"IF(DG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DG$21)/$Q276=INT((DG$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DG$2+1-1)/$Q276=INT((DG$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DG$2-$Q276,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q269*(IF(DG$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DG$2+INT(-$Q274))))))","v":60349.332481205885},{"$f":"IF(DH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DH$21)/$Q276=INT((DH$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DH$2+1-1)/$Q276=INT((DH$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DH$2-$Q276,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q269*(IF(DH$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DH$2+INT(-$Q274))))))","v":60906.390530185236},{"$f":"IF(DI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DI$21)/$Q276=INT((DI$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DI$2+1-1)/$Q276=INT((DI$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DI$2-$Q276,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q269*(IF(DI$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DI$2+INT(-$Q274))))))","v":61463.448579164586},{"$f":"IF(DJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DJ$21)/$Q276=INT((DJ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DJ$2+1-1)/$Q276=INT((DJ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DJ$2-$Q276,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q269*(IF(DJ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DJ$2+INT(-$Q274))))))","v":62020.506628143907},{"$f":"IF(DK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DK$21)/$Q276=INT((DK$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DK$2+1-1)/$Q276=INT((DK$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DK$2-$Q276,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q269*(IF(DK$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DK$2+INT(-$Q274))))))","v":62577.564677123271},{"$f":"IF(DL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DL$21)/$Q276=INT((DL$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DL$2+1-1)/$Q276=INT((DL$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DL$2-$Q276,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q269*(IF(DL$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DL$2+INT(-$Q274))))))","v":63134.622726102622},{"$f":"IF(DM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DM$21)/$Q276=INT((DM$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DM$2+1-1)/$Q276=INT((DM$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DM$2-$Q276,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q269*(IF(DM$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DM$2+INT(-$Q274))))))","v":63691.680775081972},{"$f":"IF(DN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DN$21)/$Q276=INT((DN$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DN$2+1-1)/$Q276=INT((DN$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DN$2-$Q276,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q269*(IF(DN$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DN$2+INT(-$Q274))))))","v":64248.738824061307},{"$f":"IF(DO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DO$21)/$Q276=INT((DO$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DO$2+1-1)/$Q276=INT((DO$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DO$2-$Q276,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q269*(IF(DO$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DO$2+INT(-$Q274))))))","v":64805.796873040657},{"$f":"IF(DP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DP$21)/$Q276=INT((DP$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DP$2+1-1)/$Q276=INT((DP$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DP$2-$Q276,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q269*(IF(DP$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DP$2+INT(-$Q274))))))","v":65362.854922020008},{"$f":"IF(DQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DQ$21)/$Q276=INT((DQ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DQ$2+1-1)/$Q276=INT((DQ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DQ$2-$Q276,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q269*(IF(DQ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DQ$2+INT(-$Q274))))))","v":65919.912970999358},{"$f":"IF(DR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DR$21)/$Q276=INT((DR$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DR$2+1-1)/$Q276=INT((DR$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DR$2-$Q276,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q269*(IF(DR$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DR$2+INT(-$Q274))))))","v":66476.971019978708},{"$f":"IF(DS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DS$21)/$Q276=INT((DS$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DS$2+1-1)/$Q276=INT((DS$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DS$2-$Q276,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q269*(IF(DS$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DS$2+INT(-$Q274))))))","v":70385.730522405953},{"$f":"IF(DT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DT$21)/$Q276=INT((DT$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DT$2+1-1)/$Q276=INT((DT$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DT$2-$Q276,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q269*(IF(DT$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DT$2+INT(-$Q274))))))","v":70970.641473834257},{"$f":"IF(DU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DU$21)/$Q276=INT((DU$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DU$2+1-1)/$Q276=INT((DU$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DU$2-$Q276,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q269*(IF(DU$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DU$2+INT(-$Q274))))))","v":71555.552425262576},{"$f":"IF(DV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DV$21)/$Q276=INT((DV$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DV$2+1-1)/$Q276=INT((DV$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DV$2-$Q276,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q269*(IF(DV$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DV$2+INT(-$Q274))))))","v":72140.463376690896},{"$f":"IF(DW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DW$21)/$Q276=INT((DW$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DW$2+1-1)/$Q276=INT((DW$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DW$2-$Q276,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q269*(IF(DW$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DW$2+INT(-$Q274))))))","v":72725.374328119215},{"$f":"IF(DX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DX$21)/$Q276=INT((DX$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DX$2+1-1)/$Q276=INT((DX$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DX$2-$Q276,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q269*(IF(DX$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DX$2+INT(-$Q274))))))","v":73310.285279547519},{"$f":"IF(DY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DY$21)/$Q276=INT((DY$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DY$2+1-1)/$Q276=INT((DY$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DY$2-$Q276,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q269*(IF(DY$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DY$2+INT(-$Q274))))))","v":73895.196230975838},{"$f":"IF(DZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((DZ$21)/$Q276=INT((DZ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((DZ$2+1-1)/$Q276=INT((DZ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&DZ$2-$Q276,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q269*(IF(DZ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,DZ$2+INT(-$Q274))))))","v":74480.107182404157},{"$f":"IF(EA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EA$21)/$Q276=INT((EA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EA$2+1-1)/$Q276=INT((EA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EA$2-$Q276,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q269*(IF(EA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EA$2+INT(-$Q274))))))","v":75065.018133832462},{"$f":"IF(EB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EB$21)/$Q276=INT((EB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EB$2+1-1)/$Q276=INT((EB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EB$2-$Q276,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q269*(IF(EB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EB$2+INT(-$Q274))))))","v":75649.929085260781},{"$f":"IF(EC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EC$21)/$Q276=INT((EC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EC$2+1-1)/$Q276=INT((EC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EC$2-$Q276,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q269*(IF(EC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EC$2+INT(-$Q274))))))","v":76234.8400366891},{"$f":"IF(ED$11=\"\",0,IF($Q267=Lists!$CE$17,IF((ED$21)/$Q276=INT((ED$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((ED$2+1-1)/$Q276=INT((ED$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&ED$2-$Q276,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q269*(IF(ED$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ED$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ED$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ED$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ED$2+INT(-$Q274))))))","v":76819.750988117405},{"$f":"IF(EE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EE$21)/$Q276=INT((EE$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EE$2+1-1)/$Q276=INT((EE$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EE$2-$Q276,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q269*(IF(EE$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EE$2+INT(-$Q274))))))","v":81274.895036522998},{"$f":"IF(EF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EF$21)/$Q276=INT((EF$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EF$2+1-1)/$Q276=INT((EF$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EF$2-$Q276,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q269*(IF(EF$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EF$2+INT(-$Q274))))))","v":81889.05153552274},{"$f":"IF(EG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EG$21)/$Q276=INT((EG$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EG$2+1-1)/$Q276=INT((EG$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EG$2-$Q276,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q269*(IF(EG$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EG$2+INT(-$Q274))))))","v":82503.208034522468},{"$f":"IF(EH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EH$21)/$Q276=INT((EH$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EH$2+1-1)/$Q276=INT((EH$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EH$2-$Q276,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q269*(IF(EH$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EH$2+INT(-$Q274))))))","v":83117.364533522195},{"$f":"IF(EI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EI$21)/$Q276=INT((EI$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EI$2+1-1)/$Q276=INT((EI$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EI$2-$Q276,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q269*(IF(EI$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EI$2+INT(-$Q274))))))","v":83731.521032521938},{"$f":"IF(EJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EJ$21)/$Q276=INT((EJ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EJ$2+1-1)/$Q276=INT((EJ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EJ$2-$Q276,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q269*(IF(EJ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EJ$2+INT(-$Q274))))))","v":84345.677531521666},{"$f":"IF(EK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EK$21)/$Q276=INT((EK$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EK$2+1-1)/$Q276=INT((EK$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EK$2-$Q276,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q269*(IF(EK$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EK$2+INT(-$Q274))))))","v":84959.834030521393},{"$f":"IF(EL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EL$21)/$Q276=INT((EL$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EL$2+1-1)/$Q276=INT((EL$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EL$2-$Q276,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q269*(IF(EL$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EL$2+INT(-$Q274))))))","v":85573.990529521136},{"$f":"IF(EM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EM$21)/$Q276=INT((EM$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EM$2+1-1)/$Q276=INT((EM$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EM$2-$Q276,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q269*(IF(EM$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EM$2+INT(-$Q274))))))","v":86188.147028520863},{"$f":"IF(EN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EN$21)/$Q276=INT((EN$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EN$2+1-1)/$Q276=INT((EN$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EN$2-$Q276,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q269*(IF(EN$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EN$2+INT(-$Q274))))))","v":86802.303527520591},{"$f":"IF(EO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EO$21)/$Q276=INT((EO$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EO$2+1-1)/$Q276=INT((EO$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EO$2-$Q276,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q269*(IF(EO$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EO$2+INT(-$Q274))))))","v":87416.460026520319},{"$f":"IF(EP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EP$21)/$Q276=INT((EP$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EP$2+1-1)/$Q276=INT((EP$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EP$2-$Q276,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q269*(IF(EP$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EP$2+INT(-$Q274))))))","v":88030.616525520047},{"$f":"IF(EQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EQ$21)/$Q276=INT((EQ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EQ$2+1-1)/$Q276=INT((EQ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EQ$2-$Q276,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q269*(IF(EQ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EQ$2+INT(-$Q274))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q267=Lists!$CE$17,IF((ER$21)/$Q276=INT((ER$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((ER$2+1-1)/$Q276=INT((ER$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&ER$2-$Q276,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q269*(IF(ER$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ER$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ER$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ER$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ER$2+INT(-$Q274))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q267=Lists!$CE$17,IF((ES$21)/$Q276=INT((ES$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((ES$2+1-1)/$Q276=INT((ES$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&ES$2-$Q276,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q269*(IF(ES$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ES$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ES$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ES$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ES$2+INT(-$Q274))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q267=Lists!$CE$17,IF((ET$21)/$Q276=INT((ET$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((ET$2+1-1)/$Q276=INT((ET$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&ET$2-$Q276,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q269*(IF(ET$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ET$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ET$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ET$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,ET$2+INT(-$Q274))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EU$21)/$Q276=INT((EU$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EU$2+1-1)/$Q276=INT((EU$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EU$2-$Q276,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q269*(IF(EU$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EU$2+INT(-$Q274))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EV$21)/$Q276=INT((EV$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EV$2+1-1)/$Q276=INT((EV$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EV$2-$Q276,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q269*(IF(EV$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EV$2+INT(-$Q274))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EW$21)/$Q276=INT((EW$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EW$2+1-1)/$Q276=INT((EW$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EW$2-$Q276,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q269*(IF(EW$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EW$2+INT(-$Q274))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EX$21)/$Q276=INT((EX$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EX$2+1-1)/$Q276=INT((EX$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EX$2-$Q276,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q269*(IF(EX$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EX$2+INT(-$Q274))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EY$21)/$Q276=INT((EY$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EY$2+1-1)/$Q276=INT((EY$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EY$2-$Q276,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q269*(IF(EY$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EY$2+INT(-$Q274))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((EZ$21)/$Q276=INT((EZ$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((EZ$2+1-1)/$Q276=INT((EZ$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&EZ$2-$Q276,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q269*(IF(EZ$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,EZ$2+INT(-$Q274))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((FA$21)/$Q276=INT((FA$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((FA$2+1-1)/$Q276=INT((FA$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&FA$2-$Q276,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q269*(IF(FA$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FA$2+INT(-$Q274))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((FB$21)/$Q276=INT((FB$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((FB$2+1-1)/$Q276=INT((FB$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&FB$2-$Q276,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q269*(IF(FB$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FB$2+INT(-$Q274))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((FC$21)/$Q276=INT((FC$2-1)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((FC$2+1-1)/$Q276=INT((FC$2)/$Q276),SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">\"&FC$2-$Q276,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q269*(IF(FC$2=1,SUMIFS($Z264:$FD264,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$FD264,$Z$2:$FD$2,FC$2+INT(-$Q274))))))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q269","v":0},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q272-(100%-Q269))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z282:$FD282)","v":6343.5685809348952},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA283:AA293))","v":8.0753820833333343},8.1864281041666658,8.4616440875400638,8.776128014423076,9.1581641798878195,9.6360368790064115,10.236173996434294,10.951302427724359,11.774149068429487,12.697440814102563,13.713904560296474,14.816267202564102,{"$f":"IF(AM$11=\"\",0,SUM(AM283:AM293))","v":15.997255636458334},17.249596757532053,18.566017461338141,19.693237808493592,20.827320053685899,21.925213000801286,22.943865453725962,23.840226216346153,24.625365596233973,25.310353900961537,25.906261438100959,26.424158515224356,26.875115439903844,27.354584811378206,27.804021546594548,28.249262854166666,28.716145942708334,29.230508020833334,29.788551885416666,30.386480333333331,31.020496161458329,31.686802166666663,32.381601145833329,33.101095895833332,33.841489213541664,34.598983895833328,35.369782739583329,36.150088541666669,36.939901302083328,37.731682812499997,38.523464322916666,39.315245833333336,40.107027343749998,40.89880885416666,41.690590364583329,42.482371874999998,43.274153385416668,44.065934895833337,44.857716406249999,45.649497916666668,46.441279427083337,47.233060937499999,48.024842447916669,48.816623958333331,49.60840546875,50.400186979166669,51.191968489583331,51.983750000000001,52.77553151041667,53.567313020833332,54.359094531250001,55.150876041666663,55.942657552083332,56.734439062500002,57.526220572916664,58.31800208333334,59.109783593750009,59.901565104166671,60.693346614583341,61.485128125000003,62.276909635416672,63.068691145833341,63.860472656250003,64.652254166666665,{"$f":"IF(CY$11=\"\",0,SUM(CY283:CY293))","v":65.44403567708332},66.235817187500004,67.027598697916673,67.819380208333342,68.611161718749997,69.402943229166667,70.194724739583336,70.986506250000005,71.778287760416674,72.570069270833343,73.361850781249998,74.153632291666668,74.945413802083337,75.737195312500006,76.528976822916675,77.32075833333333,78.11253984375,78.904321354166669,79.696102864583338,80.487884375000007,81.279665885416662,82.071447395833331,82.863228906250001,83.65501041666667,84.446791927083339,85.238573437499994,86.030354947916663,86.822136458333333,87.613917968750002,88.405699479166671,89.19748098958334,89.989262499999995,90.78104401041665,91.57282552083332,92.364607031249989,93.156388541666672,93.948170052083327,94.739951562499996,95.531733072916651,96.323514583333335,97.11529609374999,97.907077604166659,98.698859114583314,99.490640624999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":1},{"$f":"IF(AB$11=\"\",0,AB17)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM$11=\"\",0,AM17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY$11=\"\",0,CY17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA21","v":"Руководящий персонал"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,{"$f":"IF(AA$11=\"\",0,AA22)","v":2},2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AM$11=\"\",0,AM22)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(CY$11=\"\",0,CY22)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G298<>0,1,IF(OR($Q298=\"\",$Q298=0),0,IF($R298=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H298))),$Q298)=1,0,1),0)))","v":0},null,null,null,null,442014.18927927763,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA285=0,0,AA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4.4132083333333325},{"$f":"IF(AB$11=\"\",0,IF(AB285=0,0,AB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11.892737500000001},{"$f":"IF(AC$11=\"\",0,IF(AC285=0,0,AC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32.038767788461534},{"$f":"IF(AD$11=\"\",0,IF(AD285=0,0,AD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":55.137537179487175},{"$f":"IF(AE$11=\"\",0,IF(AE285=0,0,AE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":83.388745192307695},{"$f":"IF(AF$11=\"\",0,IF(AF285=0,0,AF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":118.99209134615386},{"$f":"IF(AG$11=\"\",0,IF(AG285=0,0,AG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":164.00290016025639},{"$f":"IF(AH$11=\"\",0,IF(AH285=0,0,AH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":217.85553461538458},{"$f":"IF(AI$11=\"\",0,IF(AI285=0,0,AI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":279.9843576923077},{"$f":"IF(AJ$11=\"\",0,IF(AJ285=0,0,AJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":349.82373237179479},{"$f":"IF(AK$11=\"\",0,IF(AK285=0,0,AK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":426.80802163461539},{"$f":"IF(AL$11=\"\",0,IF(AL285=0,0,AL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":510.37158846153841},{"$f":"IF(AM$11=\"\",0,IF(AM285=0,0,AM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":611.94777175000002},{"$f":"IF(AN$11=\"\",0,IF(AN285=0,0,AN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":708.87348686538462},{"$f":"IF(AO$11=\"\",0,IF(AO285=0,0,AO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":810.77921581730766},{"$f":"IF(AP$11=\"\",0,IF(AP285=0,0,AP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":897.5731530769234},{"$f":"IF(AQ$11=\"\",0,IF(AQ285=0,0,AQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":984.80822676923083},{"$f":"IF(AR$11=\"\",0,IF(AR285=0,0,AR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1069.0693371346156},{"$f":"IF(AS$11=\"\",0,IF(AS285=0,0,AS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1146.9413844134617},{"$f":"IF(AT$11=\"\",0,IF(AT285=0,0,AT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1215.0092688461541},{"$f":"IF(AU$11=\"\",0,IF(AU285=0,0,AU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1274.1511589423076},{"$f":"IF(AV$11=\"\",0,IF(AV285=0,0,AV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1325.2452232115386},{"$f":"IF(AW$11=\"\",0,IF(AW285=0,0,AW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1369.1696301634613},{"$f":"IF(AX$11=\"\",0,IF(AX285=0,0,AX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1406.8025483076922},{"$f":"IF(AY$11=\"\",0,IF(AY285=0,0,AY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1467.8025890769227},{"$f":"IF(AZ$11=\"\",0,IF(AZ285=0,0,AZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1502.8683490557692},{"$f":"IF(BA$11=\"\",0,IF(BA285=0,0,BA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1535.3988204651921},{"$f":"IF(BB$11=\"\",0,IF(BB285=0,0,BB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1567.4845695599997},{"$f":"IF(BC$11=\"\",0,IF(BC285=0,0,BC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1601.216162595},{"$f":"IF(BD$11=\"\",0,IF(BD285=0,0,BD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1638.6841658249998},{"$f":"IF(BE$11=\"\",0,IF(BE285=0,0,BE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1679.5813361249998},{"$f":"IF(BF$11=\"\",0,IF(BF285=0,0,BF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1723.6004303699999},{"$f":"IF(BG$11=\"\",0,IF(BG285=0,0,BG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1770.4342054349995},{"$f":"IF(BH$11=\"\",0,IF(BH285=0,0,BH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1819.7754181949997},{"$f":"IF(BI$11=\"\",0,IF(BI285=0,0,BI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1871.3168255249998},{"$f":"IF(BJ$11=\"\",0,IF(BJ285=0,0,BJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1924.7511843},{"$f":"IF(BK$11=\"\",0,IF(BK285=0,0,BK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2019.3666764229001},{"$f":"IF(BL$11=\"\",0,IF(BL285=0,0,BL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2076.7911793586995},{"$f":"IF(BM$11=\"\",0,IF(BM285=0,0,BM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2135.2063288058994},{"$f":"IF(BN$11=\"\",0,IF(BN285=0,0,BN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2194.2987367769997},{"$f":"IF(BO$11=\"\",0,IF(BO285=0,0,BO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2254.0684032719996},{"$f":"IF(BP$11=\"\",0,IF(BP285=0,0,BP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2314.0469950919992},{"$f":"IF(BQ$11=\"\",0,IF(BQ285=0,0,BQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2374.0255869119997},{"$f":"IF(BR$11=\"\",0,IF(BR285=0,0,BR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2434.0041787319997},{"$f":"IF(BS$11=\"\",0,IF(BS285=0,0,BS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2493.9827705519997},{"$f":"IF(BT$11=\"\",0,IF(BT285=0,0,BT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2553.9613623719997},{"$f":"IF(BU$11=\"\",0,IF(BU285=0,0,BU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2613.9399541919997},{"$f":"IF(BV$11=\"\",0,IF(BV285=0,0,BV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2673.9185460120002},{"$f":"IF(BW$11=\"\",0,IF(BW285=0,0,BW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2788.57508058864},{"$f":"IF(BX$11=\"\",0,IF(BX285=0,0,BX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2849.7532442450402},{"$f":"IF(BY$11=\"\",0,IF(BY285=0,0,BY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2910.9314079014403},{"$f":"IF(BZ$11=\"\",0,IF(BZ285=0,0,BZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2972.1095715578399},{"$f":"IF(CA$11=\"\",0,IF(CA285=0,0,CA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3033.28773521424},{"$f":"IF(CB$11=\"\",0,IF(CB285=0,0,CB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3094.4658988706401},{"$f":"IF(CC$11=\"\",0,IF(CC285=0,0,CC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3155.6440625270402},{"$f":"IF(CD$11=\"\",0,IF(CD285=0,0,CD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3216.8222261834394},{"$f":"IF(CE$11=\"\",0,IF(CE285=0,0,CE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3278.00038983984},{"$f":"IF(CF$11=\"\",0,IF(CF285=0,0,CF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3339.1785534962396},{"$f":"IF(CG$11=\"\",0,IF(CG285=0,0,CG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3400.3567171526397},{"$f":"IF(CH$11=\"\",0,IF(CH285=0,0,CH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3461.5348808090403},{"$f":"IF(CI$11=\"\",0,IF(CI285=0,0,CI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3593.1673053547488},{"$f":"IF(CJ$11=\"\",0,IF(CJ285=0,0,CJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3655.5690322842765},{"$f":"IF(CK$11=\"\",0,IF(CK285=0,0,CK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3717.9707592138052},{"$f":"IF(CL$11=\"\",0,IF(CL285=0,0,CL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3780.3724861433329},{"$f":"IF(CM$11=\"\",0,IF(CM285=0,0,CM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3842.7742130728607},{"$f":"IF(CN$11=\"\",0,IF(CN285=0,0,CN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3905.1759400023889},{"$f":"IF(CO$11=\"\",0,IF(CO285=0,0,CO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3967.5776669319166},{"$f":"IF(CP$11=\"\",0,IF(CP285=0,0,CP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4029.9793938614448},{"$f":"IF(CQ$11=\"\",0,IF(CQ285=0,0,CQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4092.3811207909735},{"$f":"IF(CR$11=\"\",0,IF(CR285=0,0,CR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4154.7828477205012},{"$f":"IF(CS$11=\"\",0,IF(CS285=0,0,CS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4217.1845746500294},{"$f":"IF(CT$11=\"\",0,IF(CT285=0,0,CT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4279.5863015795567},{"$f":"IF(CU$11=\"\",0,IF(CU285=0,0,CU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4428.8277890792669},{"$f":"IF(CV$11=\"\",0,IF(CV285=0,0,CV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4492.4775505473854},{"$f":"IF(CW$11=\"\",0,IF(CW285=0,0,CW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4556.1273120155038},{"$f":"IF(CX$11=\"\",0,IF(CX285=0,0,CX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4619.7770734836222},{"$f":"IF(CY$11=\"\",0,IF(CY285=0,0,CY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4683.4268349517406},{"$f":"IF(CZ$11=\"\",0,IF(CZ285=0,0,CZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4747.0765964198599},{"$f":"IF(DA$11=\"\",0,IF(DA285=0,0,DA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4810.7263578879783},{"$f":"IF(DB$11=\"\",0,IF(DB285=0,0,DB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4874.3761193560968},{"$f":"IF(DC$11=\"\",0,IF(DC285=0,0,DC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4938.0258808242161},{"$f":"IF(DD$11=\"\",0,IF(DD285=0,0,DD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5001.6756422923327},{"$f":"IF(DE$11=\"\",0,IF(DE285=0,0,DE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5065.325403760452},{"$f":"IF(DF$11=\"\",0,IF(DF285=0,0,DF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5128.9751652285704},{"$f":"IF(DG$11=\"\",0,IF(DG285=0,0,DG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5296.4774252306224},{"$f":"IF(DH$11=\"\",0,IF(DH285=0,0,DH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5361.4001819281038},{"$f":"IF(DI$11=\"\",0,IF(DI285=0,0,DI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5426.3229386255834},{"$f":"IF(DJ$11=\"\",0,IF(DJ285=0,0,DJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5491.2456953230649},{"$f":"IF(DK$11=\"\",0,IF(DK285=0,0,DK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5556.1684520205463},{"$f":"IF(DL$11=\"\",0,IF(DL285=0,0,DL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5621.0912087180259},{"$f":"IF(DM$11=\"\",0,IF(DM285=0,0,DM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5686.0139654155073},{"$f":"IF(DN$11=\"\",0,IF(DN285=0,0,DN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5750.9367221129887},{"$f":"IF(DO$11=\"\",0,IF(DO285=0,0,DO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5815.8594788104692},{"$f":"IF(DP$11=\"\",0,IF(DP285=0,0,DP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5880.7822355079506},{"$f":"IF(DQ$11=\"\",0,IF(DQ285=0,0,DQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5945.7049922054312},{"$f":"IF(DR$11=\"\",0,IF(DR285=0,0,DR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6010.6277489029126},{"$f":"IF(DS$11=\"\",0,IF(DS285=0,0,DS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6197.0615157124012},{"$f":"IF(DT$11=\"\",0,IF(DT285=0,0,DT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6263.2827275438312},{"$f":"IF(DU$11=\"\",0,IF(DU285=0,0,DU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6329.5039393752631},{"$f":"IF(DV$11=\"\",0,IF(DV285=0,0,DV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6395.7251512066923},{"$f":"IF(DW$11=\"\",0,IF(DW285=0,0,DW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6461.9463630381233},{"$f":"IF(DX$11=\"\",0,IF(DX285=0,0,DX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6528.1675748695543},{"$f":"IF(DY$11=\"\",0,IF(DY285=0,0,DY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6594.3887867009844},{"$f":"IF(DZ$11=\"\",0,IF(DZ285=0,0,DZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6660.6099985324154},{"$f":"IF(EA$11=\"\",0,IF(EA285=0,0,EA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6726.8312103638464},{"$f":"IF(EB$11=\"\",0,IF(EB285=0,0,EB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6793.0524221952764},{"$f":"IF(EC$11=\"\",0,IF(EC285=0,0,EC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6859.2736340267065},{"$f":"IF(ED$11=\"\",0,IF(ED285=0,0,ED285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6925.4948458581375},{"$f":"IF(EE$11=\"\",0,IF(EE285=0,0,EE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7131.5503788433589},{"$f":"IF(EF$11=\"\",0,IF(EF285=0,0,EF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7199.0960149114171},{"$f":"IF(EG$11=\"\",0,IF(EG285=0,0,EG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7266.6416509794763},{"$f":"IF(EH$11=\"\",0,IF(EH285=0,0,EH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7334.1872870475372},{"$f":"IF(EI$11=\"\",0,IF(EI285=0,0,EI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7401.7329231155954},{"$f":"IF(EJ$11=\"\",0,IF(EJ285=0,0,EJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7469.2785591836546},{"$f":"IF(EK$11=\"\",0,IF(EK285=0,0,EK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7536.8241952517137},{"$f":"IF(EL$11=\"\",0,IF(EL285=0,0,EL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7604.3698313197738},{"$f":"IF(EM$11=\"\",0,IF(EM285=0,0,EM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7671.9154673878311},{"$f":"IF(EN$11=\"\",0,IF(EN285=0,0,EN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7739.4611034558911},{"$f":"IF(EO$11=\"\",0,IF(EO285=0,0,EO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7807.0067395239503},{"$f":"IF(EP$11=\"\",0,IF(EP285=0,0,EP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7874.5523755920085},{"$f":"IF(EQ$11=\"\",0,IF(EQ285=0,0,EQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER285=0,0,ER285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES285=0,0,ES285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET285=0,0,ET285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU285=0,0,EU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV285=0,0,EV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW285=0,0,EW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX285=0,0,EX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY285=0,0,EY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ285=0,0,EZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA285=0,0,FA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB285=0,0,FB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC285=0,0,FC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G299<>0,1,IF(OR($Q299=\"\",$Q299=0),0,IF($R299=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H299))),$Q299)=1,0,1),0)))","v":0},null,null,null,null,131396.65199685414,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA286=0,0,AA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AB$11=\"\",0,IF(AB286=0,0,AB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AC$11=\"\",0,IF(AC286=0,0,AC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AD$11=\"\",0,IF(AD286=0,0,AD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AE$11=\"\",0,IF(AE286=0,0,AE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AF$11=\"\",0,IF(AF286=0,0,AF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AG$11=\"\",0,IF(AG286=0,0,AG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AH$11=\"\",0,IF(AH286=0,0,AH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AI$11=\"\",0,IF(AI286=0,0,AI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AJ$11=\"\",0,IF(AJ286=0,0,AJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AK$11=\"\",0,IF(AK286=0,0,AK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AL$11=\"\",0,IF(AL286=0,0,AL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1000},{"$f":"IF(AM$11=\"\",0,IF(AM286=0,0,AM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AN$11=\"\",0,IF(AN286=0,0,AN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AO$11=\"\",0,IF(AO286=0,0,AO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AP$11=\"\",0,IF(AP286=0,0,AP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AQ$11=\"\",0,IF(AQ286=0,0,AQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AR$11=\"\",0,IF(AR286=0,0,AR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AS$11=\"\",0,IF(AS286=0,0,AS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AT$11=\"\",0,IF(AT286=0,0,AT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AU$11=\"\",0,IF(AU286=0,0,AU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AV$11=\"\",0,IF(AV286=0,0,AV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AW$11=\"\",0,IF(AW286=0,0,AW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AX$11=\"\",0,IF(AX286=0,0,AX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1020},{"$f":"IF(AY$11=\"\",0,IF(AY286=0,0,AY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(AZ$11=\"\",0,IF(AZ286=0,0,AZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BA$11=\"\",0,IF(BA286=0,0,BA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BB$11=\"\",0,IF(BB286=0,0,BB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BC$11=\"\",0,IF(BC286=0,0,BC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BD$11=\"\",0,IF(BD286=0,0,BD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BE$11=\"\",0,IF(BE286=0,0,BE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BF$11=\"\",0,IF(BF286=0,0,BF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BG$11=\"\",0,IF(BG286=0,0,BG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BH$11=\"\",0,IF(BH286=0,0,BH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BI$11=\"\",0,IF(BI286=0,0,BI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BJ$11=\"\",0,IF(BJ286=0,0,BJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1040.4000000000001},{"$f":"IF(BK$11=\"\",0,IF(BK286=0,0,BK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BL$11=\"\",0,IF(BL286=0,0,BL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BM$11=\"\",0,IF(BM286=0,0,BM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BN$11=\"\",0,IF(BN286=0,0,BN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BO$11=\"\",0,IF(BO286=0,0,BO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BP$11=\"\",0,IF(BP286=0,0,BP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BQ$11=\"\",0,IF(BQ286=0,0,BQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BR$11=\"\",0,IF(BR286=0,0,BR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BS$11=\"\",0,IF(BS286=0,0,BS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BT$11=\"\",0,IF(BT286=0,0,BT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BU$11=\"\",0,IF(BU286=0,0,BU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BV$11=\"\",0,IF(BV286=0,0,BV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1061.2079999999999},{"$f":"IF(BW$11=\"\",0,IF(BW286=0,0,BW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BX$11=\"\",0,IF(BX286=0,0,BX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BY$11=\"\",0,IF(BY286=0,0,BY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ286=0,0,BZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CA$11=\"\",0,IF(CA286=0,0,CA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CB$11=\"\",0,IF(CB286=0,0,CB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CC$11=\"\",0,IF(CC286=0,0,CC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CD$11=\"\",0,IF(CD286=0,0,CD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CE$11=\"\",0,IF(CE286=0,0,CE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CF$11=\"\",0,IF(CF286=0,0,CF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CG$11=\"\",0,IF(CG286=0,0,CG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CH$11=\"\",0,IF(CH286=0,0,CH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1082.4321600000001},{"$f":"IF(CI$11=\"\",0,IF(CI286=0,0,CI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CJ$11=\"\",0,IF(CJ286=0,0,CJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CK$11=\"\",0,IF(CK286=0,0,CK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CL$11=\"\",0,IF(CL286=0,0,CL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CM$11=\"\",0,IF(CM286=0,0,CM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CN$11=\"\",0,IF(CN286=0,0,CN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CO$11=\"\",0,IF(CO286=0,0,CO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CP$11=\"\",0,IF(CP286=0,0,CP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CQ$11=\"\",0,IF(CQ286=0,0,CQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CR$11=\"\",0,IF(CR286=0,0,CR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CS$11=\"\",0,IF(CS286=0,0,CS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CT$11=\"\",0,IF(CT286=0,0,CT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1104.0808032},{"$f":"IF(CU$11=\"\",0,IF(CU286=0,0,CU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(CV$11=\"\",0,IF(CV286=0,0,CV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(CW$11=\"\",0,IF(CW286=0,0,CW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(CX$11=\"\",0,IF(CX286=0,0,CX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(CY$11=\"\",0,IF(CY286=0,0,CY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(CZ$11=\"\",0,IF(CZ286=0,0,CZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DA$11=\"\",0,IF(DA286=0,0,DA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DB$11=\"\",0,IF(DB286=0,0,DB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DC$11=\"\",0,IF(DC286=0,0,DC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DD$11=\"\",0,IF(DD286=0,0,DD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DE$11=\"\",0,IF(DE286=0,0,DE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DF$11=\"\",0,IF(DF286=0,0,DF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1126.1624192640002},{"$f":"IF(DG$11=\"\",0,IF(DG286=0,0,DG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DH$11=\"\",0,IF(DH286=0,0,DH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DI$11=\"\",0,IF(DI286=0,0,DI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DJ$11=\"\",0,IF(DJ286=0,0,DJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DK$11=\"\",0,IF(DK286=0,0,DK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DL$11=\"\",0,IF(DL286=0,0,DL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DM$11=\"\",0,IF(DM286=0,0,DM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DN$11=\"\",0,IF(DN286=0,0,DN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DO$11=\"\",0,IF(DO286=0,0,DO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DP$11=\"\",0,IF(DP286=0,0,DP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DQ$11=\"\",0,IF(DQ286=0,0,DQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DR$11=\"\",0,IF(DR286=0,0,DR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1148.6856676492798},{"$f":"IF(DS$11=\"\",0,IF(DS286=0,0,DS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DT$11=\"\",0,IF(DT286=0,0,DT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DU$11=\"\",0,IF(DU286=0,0,DU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DV$11=\"\",0,IF(DV286=0,0,DV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DW$11=\"\",0,IF(DW286=0,0,DW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DX$11=\"\",0,IF(DX286=0,0,DX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DY$11=\"\",0,IF(DY286=0,0,DY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(DZ$11=\"\",0,IF(DZ286=0,0,DZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(EA$11=\"\",0,IF(EA286=0,0,EA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(EB$11=\"\",0,IF(EB286=0,0,EB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(EC$11=\"\",0,IF(EC286=0,0,EC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(ED$11=\"\",0,IF(ED286=0,0,ED286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1171.6593810022655},{"$f":"IF(EE$11=\"\",0,IF(EE286=0,0,EE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EF$11=\"\",0,IF(EF286=0,0,EF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EG$11=\"\",0,IF(EG286=0,0,EG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EH$11=\"\",0,IF(EH286=0,0,EH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EI$11=\"\",0,IF(EI286=0,0,EI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EJ$11=\"\",0,IF(EJ286=0,0,EJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EK$11=\"\",0,IF(EK286=0,0,EK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EL$11=\"\",0,IF(EL286=0,0,EL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EM$11=\"\",0,IF(EM286=0,0,EM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EN$11=\"\",0,IF(EN286=0,0,EN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EO$11=\"\",0,IF(EO286=0,0,EO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EP$11=\"\",0,IF(EP286=0,0,EP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1195.0925686223109},{"$f":"IF(EQ$11=\"\",0,IF(EQ286=0,0,EQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER286=0,0,ER286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES286=0,0,ES286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET286=0,0,ET286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU286=0,0,EU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV286=0,0,EV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW286=0,0,EW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX286=0,0,EX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY286=0,0,EY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ286=0,0,EZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA286=0,0,FA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB286=0,0,FB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC286=0,0,FC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Персонал - 9"},null,null,null,"руб./мес. / руб.",null,null,"*",200,null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA291=0,0,AA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB291=0,0,AB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC291=0,0,AC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD291=0,0,AD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE291=0,0,AE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF291=0,0,AF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG291=0,0,AG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH291=0,0,AH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI291=0,0,AI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ291=0,0,AJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK291=0,0,AK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL291=0,0,AL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM291=0,0,AM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN291=0,0,AN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO291=0,0,AO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP291=0,0,AP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ291=0,0,AQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR291=0,0,AR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS291=0,0,AS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT291=0,0,AT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU291=0,0,AU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV291=0,0,AV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW291=0,0,AW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX291=0,0,AX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY291=0,0,AY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ291=0,0,AZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA291=0,0,BA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB291=0,0,BB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC291=0,0,BC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD291=0,0,BD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE291=0,0,BE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF291=0,0,BF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG291=0,0,BG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH291=0,0,BH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI291=0,0,BI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ291=0,0,BJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK291=0,0,BK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL291=0,0,BL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM291=0,0,BM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN291=0,0,BN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO291=0,0,BO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP291=0,0,BP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ291=0,0,BQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR291=0,0,BR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS291=0,0,BS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT291=0,0,BT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU291=0,0,BU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV291=0,0,BV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW291=0,0,BW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX291=0,0,BX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY291=0,0,BY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ291=0,0,BZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA291=0,0,CA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB291=0,0,CB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC291=0,0,CC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD291=0,0,CD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE291=0,0,CE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF291=0,0,CF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG291=0,0,CG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH291=0,0,CH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI291=0,0,CI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ291=0,0,CJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK291=0,0,CK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL291=0,0,CL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM291=0,0,CM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN291=0,0,CN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO291=0,0,CO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP291=0,0,CP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ291=0,0,CQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR291=0,0,CR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS291=0,0,CS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT291=0,0,CT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU291=0,0,CU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF(CV291=0,0,CV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF(CW291=0,0,CW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF(CX291=0,0,CX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF(CY291=0,0,CY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(CZ291=0,0,CZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF(DA291=0,0,DA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF(DB291=0,0,DB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF(DC291=0,0,DC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF(DD291=0,0,DD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF(DE291=0,0,DE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF(DF291=0,0,DF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF(DG291=0,0,DG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF(DH291=0,0,DH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF(DI291=0,0,DI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(DJ291=0,0,DJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF(DK291=0,0,DK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF(DL291=0,0,DL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF(DM291=0,0,DM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF(DN291=0,0,DN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF(DO291=0,0,DO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF(DP291=0,0,DP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(DQ291=0,0,DQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF(DR291=0,0,DR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF(DS291=0,0,DS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF(DT291=0,0,DT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF(DU291=0,0,DU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF(DV291=0,0,DV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF(DW291=0,0,DW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF(DX291=0,0,DX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF(DY291=0,0,DY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(DZ291=0,0,DZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((DZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF(EA291=0,0,EA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF(EB291=0,0,EB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF(EC291=0,0,EC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF(ED291=0,0,ED291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ED$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF(EE291=0,0,EE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF(EF291=0,0,EF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF(EG291=0,0,EG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF(EH291=0,0,EH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF(EI291=0,0,EI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(EJ291=0,0,EJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF(EK291=0,0,EK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF(EL291=0,0,EL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF(EM291=0,0,EM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF(EN291=0,0,EN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF(EO291=0,0,EO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF(EP291=0,0,EP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(EQ291=0,0,EQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF(ER291=0,0,ER291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ER$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF(ES291=0,0,ES291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ES$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF(ET291=0,0,ET291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((ET$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF(EU291=0,0,EU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF(EV291=0,0,EV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF(EW291=0,0,EW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF(EX291=0,0,EX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF(EY291=0,0,EY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(EZ291=0,0,EZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((EZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF(FA291=0,0,FA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF(FB291=0,0,FB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF(FC291=0,0,FC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((FC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z312:$FD312)","v":1266421.9163283168},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AA$21)/$Q322=INT((AA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AA$2+1-1)/$Q322=INT((AA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AA$2-$Q322,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q315*(IF(AA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AA$2+INT(-$Q320))))))","v":5007.5382083333334},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AB$21)/$Q322=INT((AB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AB$2+1-1)/$Q322=INT((AB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AB$2-$Q322,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q315*(IF(AB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AB$2+INT(-$Q320))))))","v":5018.6428104166662},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AC$21)/$Q322=INT((AC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AC$2+1-1)/$Q322=INT((AC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AC$2-$Q322,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q315*(IF(AC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AC$2+INT(-$Q320))))))","v":5046.1644087540062},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AD$21)/$Q322=INT((AD$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AD$2+1-1)/$Q322=INT((AD$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AD$2-$Q322,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q315*(IF(AD$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AD$2+INT(-$Q320))))))","v":5077.6128014423075},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AE$21)/$Q322=INT((AE$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AE$2+1-1)/$Q322=INT((AE$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AE$2-$Q322,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q315*(IF(AE$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AE$2+INT(-$Q320))))))","v":5115.8164179887826},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AF$21)/$Q322=INT((AF$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AF$2+1-1)/$Q322=INT((AF$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AF$2-$Q322,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q315*(IF(AF$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AF$2+INT(-$Q320))))))","v":5163.6036879006406},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AG$21)/$Q322=INT((AG$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AG$2+1-1)/$Q322=INT((AG$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AG$2-$Q322,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q315*(IF(AG$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AG$2+INT(-$Q320))))))","v":5223.61739964343},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AH$21)/$Q322=INT((AH$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AH$2+1-1)/$Q322=INT((AH$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AH$2-$Q322,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q315*(IF(AH$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AH$2+INT(-$Q320))))))","v":5295.1302427724358},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AI$21)/$Q322=INT((AI$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AI$2+1-1)/$Q322=INT((AI$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AI$2-$Q322,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q315*(IF(AI$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AI$2+INT(-$Q320))))))","v":5377.4149068429488},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AJ$21)/$Q322=INT((AJ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AJ$2+1-1)/$Q322=INT((AJ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AJ$2-$Q322,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q315*(IF(AJ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AJ$2+INT(-$Q320))))))","v":5469.7440814102565},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AK$21)/$Q322=INT((AK$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AK$2+1-1)/$Q322=INT((AK$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AK$2-$Q322,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q315*(IF(AK$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AK$2+INT(-$Q320))))))","v":5571.3904560296469},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AL$21)/$Q322=INT((AL$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AL$2+1-1)/$Q322=INT((AL$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AL$2-$Q322,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q315*(IF(AL$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AL$2+INT(-$Q320))))))","v":5681.6267202564104},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AM$21)/$Q322=INT((AM$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AM$2+1-1)/$Q322=INT((AM$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AM$2-$Q322,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q315*(IF(AM$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AM$2+INT(-$Q320))))))","v":5915.7200749187505},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AN$21)/$Q322=INT((AN$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AN$2+1-1)/$Q322=INT((AN$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AN$2-$Q322,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q315*(IF(AN$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AN$2+INT(-$Q320))))))","v":6043.4588692682692},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AO$21)/$Q322=INT((AO$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AO$2+1-1)/$Q322=INT((AO$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AO$2-$Q322,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q315*(IF(AO$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AO$2+INT(-$Q320))))))","v":6177.7337810564904},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AP$21)/$Q322=INT((AP$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AP$2+1-1)/$Q322=INT((AP$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AP$2-$Q322,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q315*(IF(AP$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AP$2+INT(-$Q320))))))","v":6292.7102564663464},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AQ$21)/$Q322=INT((AQ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AQ$2+1-1)/$Q322=INT((AQ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AQ$2-$Q322,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q315*(IF(AQ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AQ$2+INT(-$Q320))))))","v":6408.3866454759618},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AR$21)/$Q322=INT((AR$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AR$2+1-1)/$Q322=INT((AR$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AR$2-$Q322,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q315*(IF(AR$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AR$2+INT(-$Q320))))))","v":6520.3717260817311},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AS$21)/$Q322=INT((AS$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AS$2+1-1)/$Q322=INT((AS$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AS$2-$Q322,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q315*(IF(AS$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AS$2+INT(-$Q320))))))","v":6624.2742762800481},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AT$21)/$Q322=INT((AT$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AT$2+1-1)/$Q322=INT((AT$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AT$2-$Q322,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q315*(IF(AT$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AT$2+INT(-$Q320))))))","v":6715.7030740673081},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AU$21)/$Q322=INT((AU$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AU$2+1-1)/$Q322=INT((AU$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AU$2-$Q322,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q315*(IF(AU$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AU$2+INT(-$Q320))))))","v":6795.7872908158652},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AV$21)/$Q322=INT((AV$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AV$2+1-1)/$Q322=INT((AV$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AV$2-$Q322,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q315*(IF(AV$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AV$2+INT(-$Q320))))))","v":6865.656097898077},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AW$21)/$Q322=INT((AW$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AW$2+1-1)/$Q322=INT((AW$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AW$2-$Q322,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q315*(IF(AW$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AW$2+INT(-$Q320))))))","v":6926.4386666862974},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AX$21)/$Q322=INT((AX$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AX$2+1-1)/$Q322=INT((AX$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AX$2-$Q322,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q315*(IF(AX$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AX$2+INT(-$Q320))))))","v":6979.2641685528843},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AY$21)/$Q322=INT((AY$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AY$2+1-1)/$Q322=INT((AY$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AY$2-$Q322,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q315*(IF(AY$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AY$2+INT(-$Q320))))))","v":7165.7670103675955},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AZ$21)/$Q322=INT((AZ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AZ$2+1-1)/$Q322=INT((AZ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&AZ$2-$Q322,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q315*(IF(AZ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,AZ$2+INT(-$Q320))))))","v":7215.6510037757889},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BA$21)/$Q322=INT((BA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BA$2+1-1)/$Q322=INT((BA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BA$2-$Q322,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q315*(IF(BA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BA$2+INT(-$Q320))))))","v":7262.410401707697},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BB$21)/$Q322=INT((BB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BB$2+1-1)/$Q322=INT((BB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BB$2-$Q322,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q315*(IF(BB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BB$2+INT(-$Q320))))))","v":7308.7333073475002},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BC$21)/$Q322=INT((BC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BC$2+1-1)/$Q322=INT((BC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BC$2-$Q322,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q315*(IF(BC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BC$2+INT(-$Q320))))))","v":7357.3078238793751},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BD$21)/$Q322=INT((BD$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BD$2+1-1)/$Q322=INT((BD$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BD$2-$Q322,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q315*(IF(BD$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BD$2+INT(-$Q320))))))","v":7410.8220544875003},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BE$21)/$Q322=INT((BE$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BE$2+1-1)/$Q322=INT((BE$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BE$2-$Q322,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q315*(IF(BE$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BE$2+INT(-$Q320))))))","v":7468.8809381587498},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BF$21)/$Q322=INT((BF$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BF$2+1-1)/$Q322=INT((BF$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BF$2-$Q322,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q315*(IF(BF$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BF$2+INT(-$Q320))))))","v":7531.0894138799995},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BG$21)/$Q322=INT((BG$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BG$2+1-1)/$Q322=INT((BG$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BG$2-$Q322,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q315*(IF(BG$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BG$2+INT(-$Q320))))))","v":7597.0524206381242},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BH$21)/$Q322=INT((BH$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BH$2+1-1)/$Q322=INT((BH$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BH$2-$Q322,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q315*(IF(BH$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BH$2+INT(-$Q320))))))","v":7666.3748974199998},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BI$21)/$Q322=INT((BI$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BI$2+1-1)/$Q322=INT((BI$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BI$2-$Q322,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q315*(IF(BI$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BI$2+INT(-$Q320))))))","v":7738.6617832124994},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BJ$21)/$Q322=INT((BJ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BJ$2+1-1)/$Q322=INT((BJ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BJ$2-$Q322,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q315*(IF(BJ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BJ$2+INT(-$Q320))))))","v":7813.5180170024996},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BK$21)/$Q322=INT((BK$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BK$2+1-1)/$Q322=INT((BK$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BK$2-$Q322,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q315*(IF(BK$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BK$2+INT(-$Q320))))))","v":8048.3595085324123},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BL$21)/$Q322=INT((BL$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BL$2+1-1)/$Q322=INT((BL$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BL$2-$Q322,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q315*(IF(BL$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BL$2+INT(-$Q320))))))","v":8128.7454502129494},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BM$21)/$Q322=INT((BM$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BM$2+1-1)/$Q322=INT((BM$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BM$2-$Q322,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q315*(IF(BM$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BM$2+INT(-$Q320))))))","v":8210.5432401507733},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BN$21)/$Q322=INT((BN$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BN$2+1-1)/$Q322=INT((BN$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BN$2-$Q322,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q315*(IF(BN$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BN$2+INT(-$Q320))))))","v":8293.3499161124982},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BO$21)/$Q322=INT((BO$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BO$2+1-1)/$Q322=INT((BO$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BO$2-$Q322,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q315*(IF(BO$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BO$2+INT(-$Q320))))))","v":8377.1654780981244},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BP$21)/$Q322=INT((BP$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BP$2+1-1)/$Q322=INT((BP$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BP$2-$Q322,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q315*(IF(BP$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BP$2+INT(-$Q320))))))","v":8461.1899654087483},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BQ$21)/$Q322=INT((BQ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BQ$2+1-1)/$Q322=INT((BQ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BQ$2-$Q322,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q315*(IF(BQ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BQ$2+INT(-$Q320))))))","v":8545.2144527193741},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BR$21)/$Q322=INT((BR$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BR$2+1-1)/$Q322=INT((BR$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BR$2-$Q322,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q315*(IF(BR$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BR$2+INT(-$Q320))))))","v":8629.238940029998},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BS$21)/$Q322=INT((BS$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BS$2+1-1)/$Q322=INT((BS$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BS$2-$Q322,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q315*(IF(BS$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BS$2+INT(-$Q320))))))","v":8713.2634273406238},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BT$21)/$Q322=INT((BT$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BT$2+1-1)/$Q322=INT((BT$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BT$2-$Q322,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q315*(IF(BT$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BT$2+INT(-$Q320))))))","v":8797.2879146512478},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BU$21)/$Q322=INT((BU$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BU$2+1-1)/$Q322=INT((BU$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BU$2-$Q322,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q315*(IF(BU$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BU$2+INT(-$Q320))))))","v":8881.3124019618735},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BV$21)/$Q322=INT((BV$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BV$2+1-1)/$Q322=INT((BV$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BV$2-$Q322,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q315*(IF(BV$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BV$2+INT(-$Q320))))))","v":8965.3368892724993},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BW$21)/$Q322=INT((BW$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BW$2+1-1)/$Q322=INT((BW$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BW$2-$Q322,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q315*(IF(BW$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BW$2+INT(-$Q320))))))","v":9230.348604114788},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BX$21)/$Q322=INT((BX$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BX$2+1-1)/$Q322=INT((BX$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BX$2-$Q322,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q315*(IF(BX$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BX$2+INT(-$Q320))))))","v":9316.0535811716254},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BY$21)/$Q322=INT((BY$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BY$2+1-1)/$Q322=INT((BY$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BY$2-$Q322,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q315*(IF(BY$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BY$2+INT(-$Q320))))))","v":9401.7585582284628},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BZ$21)/$Q322=INT((BZ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BZ$2+1-1)/$Q322=INT((BZ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&BZ$2-$Q322,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q315*(IF(BZ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,BZ$2+INT(-$Q320))))))","v":9487.4635352853002},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CA$21)/$Q322=INT((CA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CA$2+1-1)/$Q322=INT((CA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CA$2-$Q322,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q315*(IF(CA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CA$2+INT(-$Q320))))))","v":9573.1685123421375},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CB$21)/$Q322=INT((CB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CB$2+1-1)/$Q322=INT((CB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CB$2-$Q322,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q315*(IF(CB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CB$2+INT(-$Q320))))))","v":9658.8734893989749},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CC$21)/$Q322=INT((CC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CC$2+1-1)/$Q322=INT((CC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CC$2-$Q322,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q315*(IF(CC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CC$2+INT(-$Q320))))))","v":9744.5784664558123},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CD$21)/$Q322=INT((CD$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CD$2+1-1)/$Q322=INT((CD$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CD$2-$Q322,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q315*(IF(CD$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CD$2+INT(-$Q320))))))","v":9830.2834435126497},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CE$21)/$Q322=INT((CE$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CE$2+1-1)/$Q322=INT((CE$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CE$2-$Q322,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q315*(IF(CE$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CE$2+INT(-$Q320))))))","v":9915.9884205694871},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CF$21)/$Q322=INT((CF$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CF$2+1-1)/$Q322=INT((CF$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CF$2-$Q322,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q315*(IF(CF$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CF$2+INT(-$Q320))))))","v":10001.693397626324},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CG$21)/$Q322=INT((CG$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CG$2+1-1)/$Q322=INT((CG$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CG$2-$Q322,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q315*(IF(CG$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CG$2+INT(-$Q320))))))","v":10087.398374683162},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CH$21)/$Q322=INT((CH$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CH$2+1-1)/$Q322=INT((CH$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CH$2-$Q322,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q315*(IF(CH$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CH$2+INT(-$Q320))))))","v":10173.103351740001},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CI$21)/$Q322=INT((CI$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CI$2+1-1)/$Q322=INT((CI$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CI$2-$Q322,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q315*(IF(CI$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CI$2+INT(-$Q320))))))","v":10463.984495372777},{"$f":"IF(CJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CJ$21)/$Q322=INT((CJ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CJ$2+1-1)/$Q322=INT((CJ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CJ$2-$Q322,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q315*(IF(CJ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CJ$2+INT(-$Q320))))))","v":10551.40357197075},{"$f":"IF(CK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CK$21)/$Q322=INT((CK$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CK$2+1-1)/$Q322=INT((CK$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CK$2-$Q322,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q315*(IF(CK$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CK$2+INT(-$Q320))))))","v":10638.822648568723},{"$f":"IF(CL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CL$21)/$Q322=INT((CL$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CL$2+1-1)/$Q322=INT((CL$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CL$2-$Q322,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q315*(IF(CL$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CL$2+INT(-$Q320))))))","v":10726.241725166699},{"$f":"IF(CM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CM$21)/$Q322=INT((CM$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CM$2+1-1)/$Q322=INT((CM$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CM$2-$Q322,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q315*(IF(CM$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CM$2+INT(-$Q320))))))","v":10813.660801764672},{"$f":"IF(CN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CN$21)/$Q322=INT((CN$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CN$2+1-1)/$Q322=INT((CN$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CN$2-$Q322,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q315*(IF(CN$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CN$2+INT(-$Q320))))))","v":10901.079878362649},{"$f":"IF(CO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CO$21)/$Q322=INT((CO$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CO$2+1-1)/$Q322=INT((CO$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CO$2-$Q322,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q315*(IF(CO$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CO$2+INT(-$Q320))))))","v":10988.498954960622},{"$f":"IF(CP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CP$21)/$Q322=INT((CP$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CP$2+1-1)/$Q322=INT((CP$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CP$2-$Q322,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q315*(IF(CP$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CP$2+INT(-$Q320))))))","v":11075.918031558595},{"$f":"IF(CQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CQ$21)/$Q322=INT((CQ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CQ$2+1-1)/$Q322=INT((CQ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CQ$2-$Q322,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q315*(IF(CQ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CQ$2+INT(-$Q320))))))","v":11163.337108156571},{"$f":"IF(CR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CR$21)/$Q322=INT((CR$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CR$2+1-1)/$Q322=INT((CR$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CR$2-$Q322,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q315*(IF(CR$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CR$2+INT(-$Q320))))))","v":11250.756184754544},{"$f":"IF(CS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CS$21)/$Q322=INT((CS$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CS$2+1-1)/$Q322=INT((CS$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CS$2-$Q322,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q315*(IF(CS$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CS$2+INT(-$Q320))))))","v":11338.17526135252},{"$f":"IF(CT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CT$21)/$Q322=INT((CT$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CT$2+1-1)/$Q322=INT((CT$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CT$2-$Q322,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q315*(IF(CT$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CT$2+INT(-$Q320))))))","v":11425.594337950493},{"$f":"IF(CU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CU$21)/$Q322=INT((CU$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CU$2+1-1)/$Q322=INT((CU$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CU$2-$Q322,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q315*(IF(CU$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CU$2+INT(-$Q320))))))","v":11743.273682839437},{"$f":"IF(CV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CV$21)/$Q322=INT((CV$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CV$2+1-1)/$Q322=INT((CV$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CV$2-$Q322,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q315*(IF(CV$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CV$2+INT(-$Q320))))))","v":11832.441140969368},{"$f":"IF(CW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CW$21)/$Q322=INT((CW$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CW$2+1-1)/$Q322=INT((CW$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CW$2-$Q322,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q315*(IF(CW$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CW$2+INT(-$Q320))))))","v":11921.608599099302},{"$f":"IF(CX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CX$21)/$Q322=INT((CX$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CX$2+1-1)/$Q322=INT((CX$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CX$2-$Q322,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q315*(IF(CX$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CX$2+INT(-$Q320))))))","v":12010.776057229235},{"$f":"IF(CY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CY$21)/$Q322=INT((CY$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CY$2+1-1)/$Q322=INT((CY$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CY$2-$Q322,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q315*(IF(CY$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CY$2+INT(-$Q320))))))","v":12099.943515359169},{"$f":"IF(CZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CZ$21)/$Q322=INT((CZ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CZ$2+1-1)/$Q322=INT((CZ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&CZ$2-$Q322,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q315*(IF(CZ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,CZ$2+INT(-$Q320))))))","v":12189.110973489103},{"$f":"IF(DA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DA$21)/$Q322=INT((DA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DA$2+1-1)/$Q322=INT((DA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DA$2-$Q322,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q315*(IF(DA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DA$2+INT(-$Q320))))))","v":12278.278431619037},{"$f":"IF(DB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DB$21)/$Q322=INT((DB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DB$2+1-1)/$Q322=INT((DB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DB$2-$Q322,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q315*(IF(DB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DB$2+INT(-$Q320))))))","v":12367.445889748971},{"$f":"IF(DC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DC$21)/$Q322=INT((DC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DC$2+1-1)/$Q322=INT((DC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DC$2-$Q322,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q315*(IF(DC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DC$2+INT(-$Q320))))))","v":12456.613347878905},{"$f":"IF(DD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DD$21)/$Q322=INT((DD$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DD$2+1-1)/$Q322=INT((DD$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DD$2-$Q322,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q315*(IF(DD$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DD$2+INT(-$Q320))))))","v":12545.780806008839},{"$f":"IF(DE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DE$21)/$Q322=INT((DE$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DE$2+1-1)/$Q322=INT((DE$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DE$2-$Q322,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q315*(IF(DE$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DE$2+INT(-$Q320))))))","v":12634.948264138773},{"$f":"IF(DF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DF$21)/$Q322=INT((DF$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DF$2+1-1)/$Q322=INT((DF$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DF$2-$Q322,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q315*(IF(DF$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DF$2+INT(-$Q320))))))","v":12724.115722268707},{"$f":"IF(DG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DG$21)/$Q322=INT((DG$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DG$2+1-1)/$Q322=INT((DG$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DG$2-$Q322,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q315*(IF(DG$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DG$2+INT(-$Q320))))))","v":13069.548844006607},{"$f":"IF(DH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DH$21)/$Q322=INT((DH$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DH$2+1-1)/$Q322=INT((DH$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DH$2-$Q322,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q315*(IF(DH$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DH$2+INT(-$Q320))))))","v":13160.499651299142},{"$f":"IF(DI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DI$21)/$Q322=INT((DI$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DI$2+1-1)/$Q322=INT((DI$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DI$2-$Q322,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q315*(IF(DI$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DI$2+INT(-$Q320))))))","v":13251.450458591673},{"$f":"IF(DJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DJ$21)/$Q322=INT((DJ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DJ$2+1-1)/$Q322=INT((DJ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DJ$2-$Q322,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q315*(IF(DJ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DJ$2+INT(-$Q320))))))","v":13342.401265884204},{"$f":"IF(DK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DK$21)/$Q322=INT((DK$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DK$2+1-1)/$Q322=INT((DK$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DK$2-$Q322,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q315*(IF(DK$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DK$2+INT(-$Q320))))))","v":13433.352073176738},{"$f":"IF(DL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DL$21)/$Q322=INT((DL$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DL$2+1-1)/$Q322=INT((DL$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DL$2-$Q322,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q315*(IF(DL$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DL$2+INT(-$Q320))))))","v":13524.302880469269},{"$f":"IF(DM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DM$21)/$Q322=INT((DM$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DM$2+1-1)/$Q322=INT((DM$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DM$2-$Q322,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q315*(IF(DM$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DM$2+INT(-$Q320))))))","v":13615.253687761804},{"$f":"IF(DN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DN$21)/$Q322=INT((DN$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DN$2+1-1)/$Q322=INT((DN$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DN$2-$Q322,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q315*(IF(DN$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DN$2+INT(-$Q320))))))","v":13706.204495054335},{"$f":"IF(DO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DO$21)/$Q322=INT((DO$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DO$2+1-1)/$Q322=INT((DO$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DO$2-$Q322,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q315*(IF(DO$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DO$2+INT(-$Q320))))))","v":13797.155302346866},{"$f":"IF(DP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DP$21)/$Q322=INT((DP$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DP$2+1-1)/$Q322=INT((DP$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DP$2-$Q322,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q315*(IF(DP$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DP$2+INT(-$Q320))))))","v":13888.106109639401},{"$f":"IF(DQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DQ$21)/$Q322=INT((DQ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DQ$2+1-1)/$Q322=INT((DQ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DQ$2-$Q322,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q315*(IF(DQ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DQ$2+INT(-$Q320))))))","v":13979.056916931931},{"$f":"IF(DR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DR$21)/$Q322=INT((DR$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DR$2+1-1)/$Q322=INT((DR$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DR$2-$Q322,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q315*(IF(DR$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DR$2+INT(-$Q320))))))","v":14070.007724224466},{"$f":"IF(DS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DS$21)/$Q322=INT((DS$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DS$2+1-1)/$Q322=INT((DS$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DS$2-$Q322,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q315*(IF(DS$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DS$2+INT(-$Q320))))))","v":14444.177702147343},{"$f":"IF(DT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DT$21)/$Q322=INT((DT$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DT$2+1-1)/$Q322=INT((DT$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DT$2-$Q322,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q315*(IF(DT$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DT$2+INT(-$Q320))))))","v":14536.947525585725},{"$f":"IF(DU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DU$21)/$Q322=INT((DU$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DU$2+1-1)/$Q322=INT((DU$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DU$2-$Q322,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q315*(IF(DU$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DU$2+INT(-$Q320))))))","v":14629.717349024108},{"$f":"IF(DV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DV$21)/$Q322=INT((DV$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DV$2+1-1)/$Q322=INT((DV$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DV$2-$Q322,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q315*(IF(DV$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DV$2+INT(-$Q320))))))","v":14722.48717246249},{"$f":"IF(DW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DW$21)/$Q322=INT((DW$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DW$2+1-1)/$Q322=INT((DW$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DW$2-$Q322,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q315*(IF(DW$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DW$2+INT(-$Q320))))))","v":14815.256995900872},{"$f":"IF(DX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DX$21)/$Q322=INT((DX$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DX$2+1-1)/$Q322=INT((DX$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DX$2-$Q322,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q315*(IF(DX$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DX$2+INT(-$Q320))))))","v":14908.026819339255},{"$f":"IF(DY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DY$21)/$Q322=INT((DY$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DY$2+1-1)/$Q322=INT((DY$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DY$2-$Q322,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q315*(IF(DY$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DY$2+INT(-$Q320))))))","v":15000.796642777641},{"$f":"IF(DZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((DZ$21)/$Q322=INT((DZ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((DZ$2+1-1)/$Q322=INT((DZ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&DZ$2-$Q322,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q315*(IF(DZ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,DZ$2+INT(-$Q320))))))","v":15093.566466216023},{"$f":"IF(EA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EA$21)/$Q322=INT((EA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EA$2+1-1)/$Q322=INT((EA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EA$2-$Q322,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q315*(IF(EA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EA$2+INT(-$Q320))))))","v":15186.336289654406},{"$f":"IF(EB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EB$21)/$Q322=INT((EB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EB$2+1-1)/$Q322=INT((EB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EB$2-$Q322,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q315*(IF(EB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EB$2+INT(-$Q320))))))","v":15279.106113092788},{"$f":"IF(EC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EC$21)/$Q322=INT((EC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EC$2+1-1)/$Q322=INT((EC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EC$2-$Q322,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q315*(IF(EC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EC$2+INT(-$Q320))))))","v":15371.875936531171},{"$f":"IF(ED$11=\"\",0,IF($Q313=Lists!$CE$17,IF((ED$21)/$Q322=INT((ED$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((ED$2+1-1)/$Q322=INT((ED$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&ED$2-$Q322,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q315*(IF(ED$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ED$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ED$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ED$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ED$2+INT(-$Q320))))))","v":15464.645759969553},{"$f":"IF(EE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EE$21)/$Q322=INT((EE$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EE$2+1-1)/$Q322=INT((EE$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EE$2-$Q322,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q315*(IF(EE$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EE$2+INT(-$Q320))))))","v":15868.563895076095},{"$f":"IF(EF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EF$21)/$Q322=INT((EF$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EF$2+1-1)/$Q322=INT((EF$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EF$2-$Q322,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q315*(IF(EF$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EF$2+INT(-$Q320))))))","v":15963.189114983245},{"$f":"IF(EG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EG$21)/$Q322=INT((EG$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EG$2+1-1)/$Q322=INT((EG$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EG$2-$Q322,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q315*(IF(EG$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EG$2+INT(-$Q320))))))","v":16057.814334890396},{"$f":"IF(EH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EH$21)/$Q322=INT((EH$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EH$2+1-1)/$Q322=INT((EH$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EH$2-$Q322,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q315*(IF(EH$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EH$2+INT(-$Q320))))))","v":16152.439554797549},{"$f":"IF(EI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EI$21)/$Q322=INT((EI$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EI$2+1-1)/$Q322=INT((EI$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EI$2-$Q322,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q315*(IF(EI$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EI$2+INT(-$Q320))))))","v":16247.064774704699},{"$f":"IF(EJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EJ$21)/$Q322=INT((EJ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EJ$2+1-1)/$Q322=INT((EJ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EJ$2-$Q322,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q315*(IF(EJ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EJ$2+INT(-$Q320))))))","v":16341.689994611848},{"$f":"IF(EK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EK$21)/$Q322=INT((EK$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EK$2+1-1)/$Q322=INT((EK$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EK$2-$Q322,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q315*(IF(EK$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EK$2+INT(-$Q320))))))","v":16436.315214519},{"$f":"IF(EL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EL$21)/$Q322=INT((EL$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EL$2+1-1)/$Q322=INT((EL$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EL$2-$Q322,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q315*(IF(EL$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EL$2+INT(-$Q320))))))","v":16530.940434426153},{"$f":"IF(EM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EM$21)/$Q322=INT((EM$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EM$2+1-1)/$Q322=INT((EM$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EM$2-$Q322,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q315*(IF(EM$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EM$2+INT(-$Q320))))))","v":16625.565654333299},{"$f":"IF(EN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EN$21)/$Q322=INT((EN$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EN$2+1-1)/$Q322=INT((EN$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EN$2-$Q322,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q315*(IF(EN$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EN$2+INT(-$Q320))))))","v":16720.190874240452},{"$f":"IF(EO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EO$21)/$Q322=INT((EO$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EO$2+1-1)/$Q322=INT((EO$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EO$2-$Q322,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q315*(IF(EO$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EO$2+INT(-$Q320))))))","v":16814.816094147602},{"$f":"IF(EP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EP$21)/$Q322=INT((EP$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EP$2+1-1)/$Q322=INT((EP$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EP$2-$Q322,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q315*(IF(EP$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EP$2+INT(-$Q320))))))","v":16909.441314054751},{"$f":"IF(EQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EQ$21)/$Q322=INT((EQ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EQ$2+1-1)/$Q322=INT((EQ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EQ$2-$Q322,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q315*(IF(EQ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EQ$2+INT(-$Q320))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q313=Lists!$CE$17,IF((ER$21)/$Q322=INT((ER$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((ER$2+1-1)/$Q322=INT((ER$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&ER$2-$Q322,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q315*(IF(ER$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ER$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ER$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ER$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ER$2+INT(-$Q320))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q313=Lists!$CE$17,IF((ES$21)/$Q322=INT((ES$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((ES$2+1-1)/$Q322=INT((ES$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&ES$2-$Q322,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q315*(IF(ES$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ES$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ES$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ES$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ES$2+INT(-$Q320))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q313=Lists!$CE$17,IF((ET$21)/$Q322=INT((ET$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((ET$2+1-1)/$Q322=INT((ET$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&ET$2-$Q322,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q315*(IF(ET$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ET$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ET$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ET$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,ET$2+INT(-$Q320))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EU$21)/$Q322=INT((EU$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EU$2+1-1)/$Q322=INT((EU$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EU$2-$Q322,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q315*(IF(EU$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EU$2+INT(-$Q320))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EV$21)/$Q322=INT((EV$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EV$2+1-1)/$Q322=INT((EV$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EV$2-$Q322,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q315*(IF(EV$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EV$2+INT(-$Q320))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EW$21)/$Q322=INT((EW$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EW$2+1-1)/$Q322=INT((EW$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EW$2-$Q322,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q315*(IF(EW$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EW$2+INT(-$Q320))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EX$21)/$Q322=INT((EX$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EX$2+1-1)/$Q322=INT((EX$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EX$2-$Q322,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q315*(IF(EX$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EX$2+INT(-$Q320))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EY$21)/$Q322=INT((EY$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EY$2+1-1)/$Q322=INT((EY$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EY$2-$Q322,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q315*(IF(EY$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EY$2+INT(-$Q320))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((EZ$21)/$Q322=INT((EZ$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((EZ$2+1-1)/$Q322=INT((EZ$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&EZ$2-$Q322,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q315*(IF(EZ$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,EZ$2+INT(-$Q320))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((FA$21)/$Q322=INT((FA$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((FA$2+1-1)/$Q322=INT((FA$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&FA$2-$Q322,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q315*(IF(FA$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FA$2+INT(-$Q320))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((FB$21)/$Q322=INT((FB$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((FB$2+1-1)/$Q322=INT((FB$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&FB$2-$Q322,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q315*(IF(FB$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FB$2+INT(-$Q320))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((FC$21)/$Q322=INT((FC$2-1)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((FC$2+1-1)/$Q322=INT((FC$2)/$Q322),SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">\"&FC$2-$Q322,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q315*(IF(FC$2=1,SUMIFS($Z310:$FD310,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$FD310,$Z$2:$FD$2,FC$2+INT(-$Q320))))))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q317-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q315","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-(100%-Q315))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q320-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I321","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q313=Lists!$CE$17,\" авансирования\",IF($Q313=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$FD324)","v":1266421.9163283168},null,null,{"$f":"IF(AA$11=\"\",0,AA310)","v":5007.5382083333334},{"$f":"IF(AB$11=\"\",0,AB310)","v":5018.6428104166662},5046.1644087540062,5077.6128014423075,5115.8164179887826,5163.6036879006406,5223.61739964343,5295.1302427724358,5377.4149068429488,5469.7440814102565,5571.3904560296469,5681.6267202564104,{"$f":"IF(AM$11=\"\",0,AM310)","v":5915.7200749187505},6043.4588692682692,6177.7337810564904,6292.7102564663464,6408.3866454759618,6520.3717260817311,6624.2742762800481,6715.7030740673081,6795.7872908158652,6865.656097898077,6926.4386666862974,6979.2641685528843,7165.7670103675955,7215.6510037757889,7262.410401707697,7308.7333073475002,7357.3078238793751,7410.8220544875003,7468.8809381587498,7531.0894138799995,7597.0524206381242,7666.3748974199998,7738.6617832124994,7813.5180170024996,8048.3595085324123,8128.7454502129494,8210.5432401507733,8293.3499161124982,8377.1654780981244,8461.1899654087483,8545.2144527193741,8629.238940029998,8713.2634273406238,8797.2879146512478,8881.3124019618735,8965.3368892724993,9230.348604114788,9316.0535811716254,9401.7585582284628,9487.4635352853002,9573.1685123421375,9658.8734893989749,9744.5784664558123,9830.2834435126497,9915.9884205694871,10001.693397626324,10087.398374683162,10173.103351740001,10463.984495372777,10551.40357197075,10638.822648568723,10726.241725166699,10813.660801764672,10901.079878362649,10988.498954960622,11075.918031558595,11163.337108156571,11250.756184754544,11338.17526135252,11425.594337950493,11743.273682839437,11832.441140969368,11921.608599099302,12010.776057229235,{"$f":"IF(CY$11=\"\",0,CY310)","v":12099.943515359169},12189.110973489103,12278.278431619037,12367.445889748971,12456.613347878905,12545.780806008839,12634.948264138773,12724.115722268707,13069.548844006607,13160.499651299142,13251.450458591673,13342.401265884204,13433.352073176738,13524.302880469269,13615.253687761804,13706.204495054335,13797.155302346866,13888.106109639401,13979.056916931931,14070.007724224466,14444.177702147343,14536.947525585725,14629.717349024108,14722.48717246249,14815.256995900872,14908.026819339255,15000.796642777641,15093.566466216023,15186.336289654406,15279.106113092788,15371.875936531171,15464.645759969553,15868.563895076095,15963.189114983245,16057.814334890396,16152.439554797549,16247.064774704699,16341.689994611848,16436.315214519,16530.940434426153,16625.565654333299,16720.190874240452,16814.816094147602,16909.441314054751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I37\")","v":"Exp"},null,null,{"$f":"INDIRECT(\"START!K37\")","v":"Прочие расходы бизнес-проекта"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X16-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$FD16)","v":2444127688.8990717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":23407.691999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":66626.161559999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":166300.66662461538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":280327.3490769231},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":418430.40546461538},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":590415.34730769228},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":805533.89524246147},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1061559.9119741539},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1356246.3506436923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1687325.2548276922},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2052507.7585384615},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2449484.0862239995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2894011.5397759997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3365078.8546038466},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3847253.0962546151},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4266196.9929384617},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4689992.2961187698},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5103589.6852564607},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5491816.0712401541},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5839374.5963861533},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":6149904.9945738455},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":6427078.825886922},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":6674599.4766133847},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":6896202.1592455376},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7147124.4616099996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7405664.8704351922},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7614039.8874987457},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7822647.8118193988},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8040733.1950301984},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8277614.8685684986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8532036.3881375007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8787792.4564500004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9054975.8901000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9334723.6209500004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9625671.0690000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9926453.6542499997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":10338742.614410002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":10747924.652167501},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11078798.044860002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11414232.795612499},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":11754228.904425001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":12096011.807425},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":12437794.710425001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":12779577.613425},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":13121360.516424999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":13463143.419425},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":13804926.322425},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":14146709.225425001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":14658710.08403375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15151338.122996248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15502809.421146249},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15854280.719296249},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16205752.01744625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16557223.315596249},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16908694.613746248},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":17260165.911896251},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":17611637.21004625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":17963108.50819625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":18314579.806346249},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":18666051.104496248},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19262041.018019188},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19828183.725836065},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":20189827.838893563},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":20551471.951951064},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":20913116.065008562},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":21274760.178066064},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":21636404.291123562},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":21998048.404181059},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":22359692.517238561},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":22721336.630296059},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":23082980.743353561},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":23444624.856411062},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":24132092.765693083},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":24778240.076652363},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":25150565.645362739},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":25522891.214073114},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":25895216.782783486},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26267542.351493865},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26639867.920204237},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":27012193.488914613},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":27384519.057624988},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":27756844.626335364},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":28129170.195045736},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":28501495.763756111},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":29288469.531089321},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":30021576.586235706},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":30405117.683381602},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":30788658.780527495},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31172199.877673391},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31555740.974819284},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31939282.071965177},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":32322823.169111069},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":32706364.266256966},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":33089905.363402858},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":33473446.460548751},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":33856987.557694644},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":34752069.136610955},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":35579586.579585753},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":35974903.981588945},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":36370221.383592129},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":36765538.785595328},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":37160856.187598512},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":37556173.589601696},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":37951490.991604879},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":38346808.393608071},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":38742125.795611262},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":39137443.197614446},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":39532760.599617645},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":40545163.37435703},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":41475069.513805218},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":41882752.035908565},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":42290434.558011912},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":42698117.080115259},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43105799.602218606},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43513482.124321952},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43921164.646425307},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":44328847.168528646},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":44736529.690632001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":45144212.212735355},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":45551894.734838694},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)=0,$K18=0,$K18=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)))","v":"Аутсорсинг бухгалтерии"},null,null,{"$f":"MAX(K$15:K15)+1","v":1},{"$f":"K18","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z18:$FD18)","v":6569832.5998427086},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q20,AA$2>$Q22),0,IF($X23>0,AA23,IF($Q24>0,$Q24*AA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q20,AB$2>$Q22),0,IF($X23>0,AB23,IF($Q24>0,$Q24*AB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q20,AC$2>$Q22),0,IF($X23>0,AC23,IF($Q24>0,$Q24*AC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q20,AD$2>$Q22),0,IF($X23>0,AD23,IF($Q24>0,$Q24*AD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q20,AE$2>$Q22),0,IF($X23>0,AE23,IF($Q24>0,$Q24*AE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q20,AF$2>$Q22),0,IF($X23>0,AF23,IF($Q24>0,$Q24*AF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q20,AG$2>$Q22),0,IF($X23>0,AG23,IF($Q24>0,$Q24*AG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q20,AH$2>$Q22),0,IF($X23>0,AH23,IF($Q24>0,$Q24*AH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q20,AI$2>$Q22),0,IF($X23>0,AI23,IF($Q24>0,$Q24*AI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q20,AJ$2>$Q22),0,IF($X23>0,AJ23,IF($Q24>0,$Q24*AJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q20,AK$2>$Q22),0,IF($X23>0,AK23,IF($Q24>0,$Q24*AK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q20,AL$2>$Q22),0,IF($X23>0,AL23,IF($Q24>0,$Q24*AL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":50000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q20,AM$2>$Q22),0,IF($X23>0,AM23,IF($Q24>0,$Q24*AM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q20,AN$2>$Q22),0,IF($X23>0,AN23,IF($Q24>0,$Q24*AN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q20,AO$2>$Q22),0,IF($X23>0,AO23,IF($Q24>0,$Q24*AO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q20,AP$2>$Q22),0,IF($X23>0,AP23,IF($Q24>0,$Q24*AP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q20,AQ$2>$Q22),0,IF($X23>0,AQ23,IF($Q24>0,$Q24*AQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q20,AR$2>$Q22),0,IF($X23>0,AR23,IF($Q24>0,$Q24*AR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q20,AS$2>$Q22),0,IF($X23>0,AS23,IF($Q24>0,$Q24*AS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q20,AT$2>$Q22),0,IF($X23>0,AT23,IF($Q24>0,$Q24*AT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q20,AU$2>$Q22),0,IF($X23>0,AU23,IF($Q24>0,$Q24*AU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q20,AV$2>$Q22),0,IF($X23>0,AV23,IF($Q24>0,$Q24*AV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q20,AW$2>$Q22),0,IF($X23>0,AW23,IF($Q24>0,$Q24*AW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q20,AX$2>$Q22),0,IF($X23>0,AX23,IF($Q24>0,$Q24*AX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":51000},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q20,AY$2>$Q22),0,IF($X23>0,AY23,IF($Q24>0,$Q24*AY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q20,AZ$2>$Q22),0,IF($X23>0,AZ23,IF($Q24>0,$Q24*AZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q20,BA$2>$Q22),0,IF($X23>0,BA23,IF($Q24>0,$Q24*BA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q20,BB$2>$Q22),0,IF($X23>0,BB23,IF($Q24>0,$Q24*BB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q20,BC$2>$Q22),0,IF($X23>0,BC23,IF($Q24>0,$Q24*BC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q20,BD$2>$Q22),0,IF($X23>0,BD23,IF($Q24>0,$Q24*BD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q20,BE$2>$Q22),0,IF($X23>0,BE23,IF($Q24>0,$Q24*BE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q20,BF$2>$Q22),0,IF($X23>0,BF23,IF($Q24>0,$Q24*BF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q20,BG$2>$Q22),0,IF($X23>0,BG23,IF($Q24>0,$Q24*BG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q20,BH$2>$Q22),0,IF($X23>0,BH23,IF($Q24>0,$Q24*BH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q20,BI$2>$Q22),0,IF($X23>0,BI23,IF($Q24>0,$Q24*BI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q20,BJ$2>$Q22),0,IF($X23>0,BJ23,IF($Q24>0,$Q24*BJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":52020},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q20,BK$2>$Q22),0,IF($X23>0,BK23,IF($Q24>0,$Q24*BK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q20,BL$2>$Q22),0,IF($X23>0,BL23,IF($Q24>0,$Q24*BL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q20,BM$2>$Q22),0,IF($X23>0,BM23,IF($Q24>0,$Q24*BM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q20,BN$2>$Q22),0,IF($X23>0,BN23,IF($Q24>0,$Q24*BN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q20,BO$2>$Q22),0,IF($X23>0,BO23,IF($Q24>0,$Q24*BO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q20,BP$2>$Q22),0,IF($X23>0,BP23,IF($Q24>0,$Q24*BP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q20,BQ$2>$Q22),0,IF($X23>0,BQ23,IF($Q24>0,$Q24*BQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q20,BR$2>$Q22),0,IF($X23>0,BR23,IF($Q24>0,$Q24*BR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q20,BS$2>$Q22),0,IF($X23>0,BS23,IF($Q24>0,$Q24*BS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q20,BT$2>$Q22),0,IF($X23>0,BT23,IF($Q24>0,$Q24*BT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q20,BU$2>$Q22),0,IF($X23>0,BU23,IF($Q24>0,$Q24*BU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q20,BV$2>$Q22),0,IF($X23>0,BV23,IF($Q24>0,$Q24*BV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":53060.399999999994},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q20,BW$2>$Q22),0,IF($X23>0,BW23,IF($Q24>0,$Q24*BW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q20,BX$2>$Q22),0,IF($X23>0,BX23,IF($Q24>0,$Q24*BX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q20,BY$2>$Q22),0,IF($X23>0,BY23,IF($Q24>0,$Q24*BY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q20,BZ$2>$Q22),0,IF($X23>0,BZ23,IF($Q24>0,$Q24*BZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q20,CA$2>$Q22),0,IF($X23>0,CA23,IF($Q24>0,$Q24*CA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q20,CB$2>$Q22),0,IF($X23>0,CB23,IF($Q24>0,$Q24*CB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q20,CC$2>$Q22),0,IF($X23>0,CC23,IF($Q24>0,$Q24*CC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q20,CD$2>$Q22),0,IF($X23>0,CD23,IF($Q24>0,$Q24*CD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q20,CE$2>$Q22),0,IF($X23>0,CE23,IF($Q24>0,$Q24*CE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q20,CF$2>$Q22),0,IF($X23>0,CF23,IF($Q24>0,$Q24*CF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q20,CG$2>$Q22),0,IF($X23>0,CG23,IF($Q24>0,$Q24*CG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q20,CH$2>$Q22),0,IF($X23>0,CH23,IF($Q24>0,$Q24*CH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":54121.608},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q20,CI$2>$Q22),0,IF($X23>0,CI23,IF($Q24>0,$Q24*CI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q20,CJ$2>$Q22),0,IF($X23>0,CJ23,IF($Q24>0,$Q24*CJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q20,CK$2>$Q22),0,IF($X23>0,CK23,IF($Q24>0,$Q24*CK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q20,CL$2>$Q22),0,IF($X23>0,CL23,IF($Q24>0,$Q24*CL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q20,CM$2>$Q22),0,IF($X23>0,CM23,IF($Q24>0,$Q24*CM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q20,CN$2>$Q22),0,IF($X23>0,CN23,IF($Q24>0,$Q24*CN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q20,CO$2>$Q22),0,IF($X23>0,CO23,IF($Q24>0,$Q24*CO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q20,CP$2>$Q22),0,IF($X23>0,CP23,IF($Q24>0,$Q24*CP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q20,CQ$2>$Q22),0,IF($X23>0,CQ23,IF($Q24>0,$Q24*CQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q20,CR$2>$Q22),0,IF($X23>0,CR23,IF($Q24>0,$Q24*CR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q20,CS$2>$Q22),0,IF($X23>0,CS23,IF($Q24>0,$Q24*CS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q20,CT$2>$Q22),0,IF($X23>0,CT23,IF($Q24>0,$Q24*CT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":55204.040160000004},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q20,CU$2>$Q22),0,IF($X23>0,CU23,IF($Q24>0,$Q24*CU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q20,CV$2>$Q22),0,IF($X23>0,CV23,IF($Q24>0,$Q24*CV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q20,CW$2>$Q22),0,IF($X23>0,CW23,IF($Q24>0,$Q24*CW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q20,CX$2>$Q22),0,IF($X23>0,CX23,IF($Q24>0,$Q24*CX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q20,CY$2>$Q22),0,IF($X23>0,CY23,IF($Q24>0,$Q24*CY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q20,CZ$2>$Q22),0,IF($X23>0,CZ23,IF($Q24>0,$Q24*CZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q20,DA$2>$Q22),0,IF($X23>0,DA23,IF($Q24>0,$Q24*DA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q20,DB$2>$Q22),0,IF($X23>0,DB23,IF($Q24>0,$Q24*DB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q20,DC$2>$Q22),0,IF($X23>0,DC23,IF($Q24>0,$Q24*DC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q20,DD$2>$Q22),0,IF($X23>0,DD23,IF($Q24>0,$Q24*DD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q20,DE$2>$Q22),0,IF($X23>0,DE23,IF($Q24>0,$Q24*DE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q20,DF$2>$Q22),0,IF($X23>0,DF23,IF($Q24>0,$Q24*DF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":56308.120963200003},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q20,DG$2>$Q22),0,IF($X23>0,DG23,IF($Q24>0,$Q24*DG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q20,DH$2>$Q22),0,IF($X23>0,DH23,IF($Q24>0,$Q24*DH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q20,DI$2>$Q22),0,IF($X23>0,DI23,IF($Q24>0,$Q24*DI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q20,DJ$2>$Q22),0,IF($X23>0,DJ23,IF($Q24>0,$Q24*DJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q20,DK$2>$Q22),0,IF($X23>0,DK23,IF($Q24>0,$Q24*DK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q20,DL$2>$Q22),0,IF($X23>0,DL23,IF($Q24>0,$Q24*DL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q20,DM$2>$Q22),0,IF($X23>0,DM23,IF($Q24>0,$Q24*DM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q20,DN$2>$Q22),0,IF($X23>0,DN23,IF($Q24>0,$Q24*DN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q20,DO$2>$Q22),0,IF($X23>0,DO23,IF($Q24>0,$Q24*DO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q20,DP$2>$Q22),0,IF($X23>0,DP23,IF($Q24>0,$Q24*DP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q20,DQ$2>$Q22),0,IF($X23>0,DQ23,IF($Q24>0,$Q24*DQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q20,DR$2>$Q22),0,IF($X23>0,DR23,IF($Q24>0,$Q24*DR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":57434.283382463989},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q20,DS$2>$Q22),0,IF($X23>0,DS23,IF($Q24>0,$Q24*DS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q20,DT$2>$Q22),0,IF($X23>0,DT23,IF($Q24>0,$Q24*DT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q20,DU$2>$Q22),0,IF($X23>0,DU23,IF($Q24>0,$Q24*DU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q20,DV$2>$Q22),0,IF($X23>0,DV23,IF($Q24>0,$Q24*DV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q20,DW$2>$Q22),0,IF($X23>0,DW23,IF($Q24>0,$Q24*DW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q20,DX$2>$Q22),0,IF($X23>0,DX23,IF($Q24>0,$Q24*DX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q20,DY$2>$Q22),0,IF($X23>0,DY23,IF($Q24>0,$Q24*DY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q20,DZ$2>$Q22),0,IF($X23>0,DZ23,IF($Q24>0,$Q24*DZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((DZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((DZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q20,EA$2>$Q22),0,IF($X23>0,EA23,IF($Q24>0,$Q24*EA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q20,EB$2>$Q22),0,IF($X23>0,EB23,IF($Q24>0,$Q24*EB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q20,EC$2>$Q22),0,IF($X23>0,EC23,IF($Q24>0,$Q24*EC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q20,ED$2>$Q22),0,IF($X23>0,ED23,IF($Q24>0,$Q24*ED$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((ED$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((ED$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":58582.969050113279},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q20,EE$2>$Q22),0,IF($X23>0,EE23,IF($Q24>0,$Q24*EE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q20,EF$2>$Q22),0,IF($X23>0,EF23,IF($Q24>0,$Q24*EF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q20,EG$2>$Q22),0,IF($X23>0,EG23,IF($Q24>0,$Q24*EG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q20,EH$2>$Q22),0,IF($X23>0,EH23,IF($Q24>0,$Q24*EH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q20,EI$2>$Q22),0,IF($X23>0,EI23,IF($Q24>0,$Q24*EI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q20,EJ$2>$Q22),0,IF($X23>0,EJ23,IF($Q24>0,$Q24*EJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q20,EK$2>$Q22),0,IF($X23>0,EK23,IF($Q24>0,$Q24*EK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q20,EL$2>$Q22),0,IF($X23>0,EL23,IF($Q24>0,$Q24*EL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q20,EM$2>$Q22),0,IF($X23>0,EM23,IF($Q24>0,$Q24*EM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q20,EN$2>$Q22),0,IF($X23>0,EN23,IF($Q24>0,$Q24*EN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q20,EO$2>$Q22),0,IF($X23>0,EO23,IF($Q24>0,$Q24*EO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q20,EP$2>$Q22),0,IF($X23>0,EP23,IF($Q24>0,$Q24*EP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":59754.62843111554},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q20,EQ$2>$Q22),0,IF($X23>0,EQ23,IF($Q24>0,$Q24*EQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q20,ER$2>$Q22),0,IF($X23>0,ER23,IF($Q24>0,$Q24*ER$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((ER$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((ER$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q20,ES$2>$Q22),0,IF($X23>0,ES23,IF($Q24>0,$Q24*ES$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((ES$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((ES$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q20,ET$2>$Q22),0,IF($X23>0,ET23,IF($Q24>0,$Q24*ET$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((ET$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((ET$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q20,EU$2>$Q22),0,IF($X23>0,EU23,IF($Q24>0,$Q24*EU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q20,EV$2>$Q22),0,IF($X23>0,EV23,IF($Q24>0,$Q24*EV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q20,EW$2>$Q22),0,IF($X23>0,EW23,IF($Q24>0,$Q24*EW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q20,EX$2>$Q22),0,IF($X23>0,EX23,IF($Q24>0,$Q24*EX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q20,EY$2>$Q22),0,IF($X23>0,EY23,IF($Q24>0,$Q24*EY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q20,EZ$2>$Q22),0,IF($X23>0,EZ23,IF($Q24>0,$Q24*EZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((EZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((EZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q20,FA$2>$Q22),0,IF($X23>0,FA23,IF($Q24>0,$Q24*FA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((FA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((FA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q20,FB$2>$Q22),0,IF($X23>0,FB23,IF($Q24>0,$Q24*FB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((FB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((FB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q20,FC$2>$Q22),0,IF($X23>0,FC23,IF($Q24>0,$Q24*FC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((FC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((FC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-05-01","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I19","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19))","v":1},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q20-IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I21","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21))","v":120},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q22-IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z23:$FD23,$Z23:$FD23,\">\"&0)=0,0,AVERAGEIFS($Z23:$FD23,$Z23:$FD23,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},"Через %-нт от продаж",null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",null,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},"Значение в стартовый период",null,null,"руб./период",null,null,"*",50000,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},{"$f":"I25","v":"Через прогрессию"},"Коэффициент прироста",null,null,{"$f":"IF(Q25=Lists!$AB$16,M26,IF(Q25=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.02,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},"=","Частота приростов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z30:$FD30)","v":6569832.5998427086},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AA$2-$Q20)/$Q40=INT((AA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AA$2+1-$Q20)/$Q40=INT((AA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AA$2-$Q40,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q33*(IF(AA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AA$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AB$2-$Q20)/$Q40=INT((AB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AB$2+1-$Q20)/$Q40=INT((AB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AB$2-$Q40,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q33*(IF(AB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AB$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AC$2-$Q20)/$Q40=INT((AC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AC$2+1-$Q20)/$Q40=INT((AC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AC$2-$Q40,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q33*(IF(AC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AC$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AD$2-$Q20)/$Q40=INT((AD$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AD$2+1-$Q20)/$Q40=INT((AD$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AD$2-$Q40,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q33*(IF(AD$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AD$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AE$2-$Q20)/$Q40=INT((AE$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AE$2+1-$Q20)/$Q40=INT((AE$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AE$2-$Q40,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q33*(IF(AE$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AE$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AF$2-$Q20)/$Q40=INT((AF$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AF$2+1-$Q20)/$Q40=INT((AF$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AF$2-$Q40,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q33*(IF(AF$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AF$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AG$2-$Q20)/$Q40=INT((AG$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AG$2+1-$Q20)/$Q40=INT((AG$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AG$2-$Q40,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q33*(IF(AG$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AG$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AH$2-$Q20)/$Q40=INT((AH$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AH$2+1-$Q20)/$Q40=INT((AH$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AH$2-$Q40,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q33*(IF(AH$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AH$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AI$2-$Q20)/$Q40=INT((AI$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AI$2+1-$Q20)/$Q40=INT((AI$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AI$2-$Q40,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q33*(IF(AI$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AI$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AJ$2-$Q20)/$Q40=INT((AJ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AJ$2+1-$Q20)/$Q40=INT((AJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AJ$2-$Q40,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q33*(IF(AJ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AJ$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AK$2-$Q20)/$Q40=INT((AK$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AK$2+1-$Q20)/$Q40=INT((AK$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AK$2-$Q40,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q33*(IF(AK$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AK$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AL$2-$Q20)/$Q40=INT((AL$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AL$2+1-$Q20)/$Q40=INT((AL$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AL$2-$Q40,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q33*(IF(AL$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AL$2+INT(-$Q38))))))","v":50000},{"$f":"IF(AM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AM$2-$Q20)/$Q40=INT((AM$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AM$2+1-$Q20)/$Q40=INT((AM$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AM$2-$Q40,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q33*(IF(AM$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AM$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AN$2-$Q20)/$Q40=INT((AN$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AN$2+1-$Q20)/$Q40=INT((AN$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AN$2-$Q40,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q33*(IF(AN$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AN$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AO$2-$Q20)/$Q40=INT((AO$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AO$2+1-$Q20)/$Q40=INT((AO$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AO$2-$Q40,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q33*(IF(AO$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AO$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AP$2-$Q20)/$Q40=INT((AP$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AP$2+1-$Q20)/$Q40=INT((AP$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AP$2-$Q40,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q33*(IF(AP$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AP$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AQ$2-$Q20)/$Q40=INT((AQ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AQ$2+1-$Q20)/$Q40=INT((AQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AQ$2-$Q40,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q33*(IF(AQ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AQ$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AR$2-$Q20)/$Q40=INT((AR$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AR$2+1-$Q20)/$Q40=INT((AR$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AR$2-$Q40,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q33*(IF(AR$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AR$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AS$2-$Q20)/$Q40=INT((AS$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AS$2+1-$Q20)/$Q40=INT((AS$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AS$2-$Q40,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q33*(IF(AS$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AS$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AT$2-$Q20)/$Q40=INT((AT$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AT$2+1-$Q20)/$Q40=INT((AT$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AT$2-$Q40,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q33*(IF(AT$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AT$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AU$2-$Q20)/$Q40=INT((AU$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AU$2+1-$Q20)/$Q40=INT((AU$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AU$2-$Q40,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q33*(IF(AU$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AU$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AV$2-$Q20)/$Q40=INT((AV$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AV$2+1-$Q20)/$Q40=INT((AV$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AV$2-$Q40,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q33*(IF(AV$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AV$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AW$2-$Q20)/$Q40=INT((AW$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AW$2+1-$Q20)/$Q40=INT((AW$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AW$2-$Q40,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q33*(IF(AW$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AW$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AX$2-$Q20)/$Q40=INT((AX$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AX$2+1-$Q20)/$Q40=INT((AX$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AX$2-$Q40,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q33*(IF(AX$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AX$2+INT(-$Q38))))))","v":51000},{"$f":"IF(AY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AY$2-$Q20)/$Q40=INT((AY$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AY$2+1-$Q20)/$Q40=INT((AY$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AY$2-$Q40,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q33*(IF(AY$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AY$2+INT(-$Q38))))))","v":52020},{"$f":"IF(AZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AZ$2-$Q20)/$Q40=INT((AZ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AZ$2+1-$Q20)/$Q40=INT((AZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&AZ$2-$Q40,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q33*(IF(AZ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,AZ$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BA$2-$Q20)/$Q40=INT((BA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BA$2+1-$Q20)/$Q40=INT((BA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BA$2-$Q40,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q33*(IF(BA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BA$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BB$2-$Q20)/$Q40=INT((BB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BB$2+1-$Q20)/$Q40=INT((BB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BB$2-$Q40,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q33*(IF(BB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BB$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BC$2-$Q20)/$Q40=INT((BC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BC$2+1-$Q20)/$Q40=INT((BC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BC$2-$Q40,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q33*(IF(BC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BC$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BD$2-$Q20)/$Q40=INT((BD$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BD$2+1-$Q20)/$Q40=INT((BD$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BD$2-$Q40,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q33*(IF(BD$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BD$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BE$2-$Q20)/$Q40=INT((BE$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BE$2+1-$Q20)/$Q40=INT((BE$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BE$2-$Q40,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q33*(IF(BE$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BE$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BF$2-$Q20)/$Q40=INT((BF$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BF$2+1-$Q20)/$Q40=INT((BF$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BF$2-$Q40,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q33*(IF(BF$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BF$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BG$2-$Q20)/$Q40=INT((BG$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BG$2+1-$Q20)/$Q40=INT((BG$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BG$2-$Q40,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q33*(IF(BG$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BG$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BH$2-$Q20)/$Q40=INT((BH$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BH$2+1-$Q20)/$Q40=INT((BH$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BH$2-$Q40,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q33*(IF(BH$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BH$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BI$2-$Q20)/$Q40=INT((BI$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BI$2+1-$Q20)/$Q40=INT((BI$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BI$2-$Q40,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q33*(IF(BI$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BI$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BJ$2-$Q20)/$Q40=INT((BJ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BJ$2+1-$Q20)/$Q40=INT((BJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BJ$2-$Q40,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q33*(IF(BJ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BJ$2+INT(-$Q38))))))","v":52020},{"$f":"IF(BK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BK$2-$Q20)/$Q40=INT((BK$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BK$2+1-$Q20)/$Q40=INT((BK$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BK$2-$Q40,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q33*(IF(BK$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BK$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BL$2-$Q20)/$Q40=INT((BL$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BL$2+1-$Q20)/$Q40=INT((BL$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BL$2-$Q40,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q33*(IF(BL$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BL$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BM$2-$Q20)/$Q40=INT((BM$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BM$2+1-$Q20)/$Q40=INT((BM$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BM$2-$Q40,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q33*(IF(BM$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BM$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BN$2-$Q20)/$Q40=INT((BN$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BN$2+1-$Q20)/$Q40=INT((BN$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BN$2-$Q40,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q33*(IF(BN$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BN$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BO$2-$Q20)/$Q40=INT((BO$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BO$2+1-$Q20)/$Q40=INT((BO$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BO$2-$Q40,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q33*(IF(BO$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BO$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BP$2-$Q20)/$Q40=INT((BP$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BP$2+1-$Q20)/$Q40=INT((BP$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BP$2-$Q40,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q33*(IF(BP$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BP$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BQ$2-$Q20)/$Q40=INT((BQ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BQ$2+1-$Q20)/$Q40=INT((BQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BQ$2-$Q40,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q33*(IF(BQ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BQ$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BR$2-$Q20)/$Q40=INT((BR$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BR$2+1-$Q20)/$Q40=INT((BR$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BR$2-$Q40,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q33*(IF(BR$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BR$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BS$2-$Q20)/$Q40=INT((BS$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BS$2+1-$Q20)/$Q40=INT((BS$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BS$2-$Q40,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q33*(IF(BS$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BS$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BT$2-$Q20)/$Q40=INT((BT$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BT$2+1-$Q20)/$Q40=INT((BT$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BT$2-$Q40,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q33*(IF(BT$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BT$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BU$2-$Q20)/$Q40=INT((BU$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BU$2+1-$Q20)/$Q40=INT((BU$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BU$2-$Q40,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q33*(IF(BU$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BU$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BV$2-$Q20)/$Q40=INT((BV$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BV$2+1-$Q20)/$Q40=INT((BV$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BV$2-$Q40,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q33*(IF(BV$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BV$2+INT(-$Q38))))))","v":53060.399999999994},{"$f":"IF(BW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BW$2-$Q20)/$Q40=INT((BW$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BW$2+1-$Q20)/$Q40=INT((BW$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BW$2-$Q40,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q33*(IF(BW$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BW$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(BX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BX$2-$Q20)/$Q40=INT((BX$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BX$2+1-$Q20)/$Q40=INT((BX$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BX$2-$Q40,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q33*(IF(BX$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BX$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(BY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BY$2-$Q20)/$Q40=INT((BY$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BY$2+1-$Q20)/$Q40=INT((BY$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BY$2-$Q40,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q33*(IF(BY$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BY$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(BZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BZ$2-$Q20)/$Q40=INT((BZ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BZ$2+1-$Q20)/$Q40=INT((BZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&BZ$2-$Q40,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q33*(IF(BZ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,BZ$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CA$2-$Q20)/$Q40=INT((CA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CA$2+1-$Q20)/$Q40=INT((CA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CA$2-$Q40,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q33*(IF(CA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CA$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CB$2-$Q20)/$Q40=INT((CB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CB$2+1-$Q20)/$Q40=INT((CB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CB$2-$Q40,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q33*(IF(CB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CB$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CC$2-$Q20)/$Q40=INT((CC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CC$2+1-$Q20)/$Q40=INT((CC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CC$2-$Q40,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q33*(IF(CC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CC$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CD$2-$Q20)/$Q40=INT((CD$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CD$2+1-$Q20)/$Q40=INT((CD$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CD$2-$Q40,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q33*(IF(CD$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CD$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CE$2-$Q20)/$Q40=INT((CE$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CE$2+1-$Q20)/$Q40=INT((CE$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CE$2-$Q40,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q33*(IF(CE$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CE$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CF$2-$Q20)/$Q40=INT((CF$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CF$2+1-$Q20)/$Q40=INT((CF$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CF$2-$Q40,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q33*(IF(CF$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CF$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CG$2-$Q20)/$Q40=INT((CG$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CG$2+1-$Q20)/$Q40=INT((CG$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CG$2-$Q40,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q33*(IF(CG$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CG$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CH$2-$Q20)/$Q40=INT((CH$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CH$2+1-$Q20)/$Q40=INT((CH$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CH$2-$Q40,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q33*(IF(CH$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CH$2+INT(-$Q38))))))","v":54121.608},{"$f":"IF(CI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CI$2-$Q20)/$Q40=INT((CI$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CI$2+1-$Q20)/$Q40=INT((CI$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CI$2-$Q40,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q33*(IF(CI$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CI$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CJ$2-$Q20)/$Q40=INT((CJ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CJ$2+1-$Q20)/$Q40=INT((CJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CJ$2-$Q40,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q33*(IF(CJ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CJ$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CK$2-$Q20)/$Q40=INT((CK$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CK$2+1-$Q20)/$Q40=INT((CK$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CK$2-$Q40,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q33*(IF(CK$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CK$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CL$2-$Q20)/$Q40=INT((CL$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CL$2+1-$Q20)/$Q40=INT((CL$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CL$2-$Q40,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q33*(IF(CL$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CL$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CM$2-$Q20)/$Q40=INT((CM$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CM$2+1-$Q20)/$Q40=INT((CM$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CM$2-$Q40,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q33*(IF(CM$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CM$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CN$2-$Q20)/$Q40=INT((CN$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CN$2+1-$Q20)/$Q40=INT((CN$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CN$2-$Q40,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q33*(IF(CN$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CN$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CO$2-$Q20)/$Q40=INT((CO$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CO$2+1-$Q20)/$Q40=INT((CO$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CO$2-$Q40,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q33*(IF(CO$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CO$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CP$2-$Q20)/$Q40=INT((CP$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CP$2+1-$Q20)/$Q40=INT((CP$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CP$2-$Q40,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q33*(IF(CP$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CP$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CQ$2-$Q20)/$Q40=INT((CQ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CQ$2+1-$Q20)/$Q40=INT((CQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CQ$2-$Q40,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q33*(IF(CQ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CQ$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CR$2-$Q20)/$Q40=INT((CR$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CR$2+1-$Q20)/$Q40=INT((CR$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CR$2-$Q40,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q33*(IF(CR$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CR$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CS$2-$Q20)/$Q40=INT((CS$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CS$2+1-$Q20)/$Q40=INT((CS$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CS$2-$Q40,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q33*(IF(CS$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CS$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CT$2-$Q20)/$Q40=INT((CT$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CT$2+1-$Q20)/$Q40=INT((CT$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CT$2-$Q40,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q33*(IF(CT$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CT$2+INT(-$Q38))))))","v":55204.040160000004},{"$f":"IF(CU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CU$2-$Q20)/$Q40=INT((CU$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CU$2+1-$Q20)/$Q40=INT((CU$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CU$2-$Q40,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q33*(IF(CU$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CU$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(CV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CV$2-$Q20)/$Q40=INT((CV$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CV$2+1-$Q20)/$Q40=INT((CV$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CV$2-$Q40,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q33*(IF(CV$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CV$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(CW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CW$2-$Q20)/$Q40=INT((CW$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CW$2+1-$Q20)/$Q40=INT((CW$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CW$2-$Q40,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q33*(IF(CW$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CW$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(CX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CX$2-$Q20)/$Q40=INT((CX$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CX$2+1-$Q20)/$Q40=INT((CX$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CX$2-$Q40,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q33*(IF(CX$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CX$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(CY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CY$2-$Q20)/$Q40=INT((CY$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CY$2+1-$Q20)/$Q40=INT((CY$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CY$2-$Q40,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q33*(IF(CY$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CY$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(CZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CZ$2-$Q20)/$Q40=INT((CZ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CZ$2+1-$Q20)/$Q40=INT((CZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&CZ$2-$Q40,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q33*(IF(CZ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,CZ$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DA$2-$Q20)/$Q40=INT((DA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DA$2+1-$Q20)/$Q40=INT((DA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DA$2-$Q40,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q33*(IF(DA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DA$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DB$2-$Q20)/$Q40=INT((DB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DB$2+1-$Q20)/$Q40=INT((DB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DB$2-$Q40,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q33*(IF(DB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DB$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DC$2-$Q20)/$Q40=INT((DC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DC$2+1-$Q20)/$Q40=INT((DC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DC$2-$Q40,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q33*(IF(DC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DC$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DD$2-$Q20)/$Q40=INT((DD$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DD$2+1-$Q20)/$Q40=INT((DD$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DD$2-$Q40,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q33*(IF(DD$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DD$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DE$2-$Q20)/$Q40=INT((DE$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DE$2+1-$Q20)/$Q40=INT((DE$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DE$2-$Q40,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q33*(IF(DE$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DE$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DF$2-$Q20)/$Q40=INT((DF$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DF$2+1-$Q20)/$Q40=INT((DF$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DF$2-$Q40,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q33*(IF(DF$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DF$2+INT(-$Q38))))))","v":56308.120963200003},{"$f":"IF(DG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DG$2-$Q20)/$Q40=INT((DG$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DG$2+1-$Q20)/$Q40=INT((DG$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DG$2-$Q40,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q33*(IF(DG$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DG$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DH$2-$Q20)/$Q40=INT((DH$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DH$2+1-$Q20)/$Q40=INT((DH$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DH$2-$Q40,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q33*(IF(DH$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DH$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DI$2-$Q20)/$Q40=INT((DI$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DI$2+1-$Q20)/$Q40=INT((DI$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DI$2-$Q40,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q33*(IF(DI$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DI$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DJ$2-$Q20)/$Q40=INT((DJ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DJ$2+1-$Q20)/$Q40=INT((DJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DJ$2-$Q40,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q33*(IF(DJ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DJ$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DK$2-$Q20)/$Q40=INT((DK$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DK$2+1-$Q20)/$Q40=INT((DK$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DK$2-$Q40,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q33*(IF(DK$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DK$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DL$2-$Q20)/$Q40=INT((DL$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DL$2+1-$Q20)/$Q40=INT((DL$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DL$2-$Q40,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q33*(IF(DL$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DL$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DM$2-$Q20)/$Q40=INT((DM$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DM$2+1-$Q20)/$Q40=INT((DM$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DM$2-$Q40,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q33*(IF(DM$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DM$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DN$2-$Q20)/$Q40=INT((DN$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DN$2+1-$Q20)/$Q40=INT((DN$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DN$2-$Q40,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q33*(IF(DN$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DN$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DO$2-$Q20)/$Q40=INT((DO$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DO$2+1-$Q20)/$Q40=INT((DO$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DO$2-$Q40,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q33*(IF(DO$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DO$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DP$2-$Q20)/$Q40=INT((DP$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DP$2+1-$Q20)/$Q40=INT((DP$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DP$2-$Q40,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q33*(IF(DP$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DP$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DQ$2-$Q20)/$Q40=INT((DQ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DQ$2+1-$Q20)/$Q40=INT((DQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DQ$2-$Q40,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q33*(IF(DQ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DQ$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DR$2-$Q20)/$Q40=INT((DR$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DR$2+1-$Q20)/$Q40=INT((DR$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DR$2-$Q40,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q33*(IF(DR$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DR$2+INT(-$Q38))))))","v":57434.283382463989},{"$f":"IF(DS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DS$2-$Q20)/$Q40=INT((DS$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DS$2+1-$Q20)/$Q40=INT((DS$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DS$2-$Q40,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q33*(IF(DS$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DS$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DT$2-$Q20)/$Q40=INT((DT$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DT$2+1-$Q20)/$Q40=INT((DT$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DT$2-$Q40,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q33*(IF(DT$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DT$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DU$2-$Q20)/$Q40=INT((DU$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DU$2+1-$Q20)/$Q40=INT((DU$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DU$2-$Q40,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q33*(IF(DU$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DU$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DV$2-$Q20)/$Q40=INT((DV$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DV$2+1-$Q20)/$Q40=INT((DV$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DV$2-$Q40,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q33*(IF(DV$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DV$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DW$2-$Q20)/$Q40=INT((DW$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DW$2+1-$Q20)/$Q40=INT((DW$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DW$2-$Q40,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q33*(IF(DW$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DW$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DX$2-$Q20)/$Q40=INT((DX$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DX$2+1-$Q20)/$Q40=INT((DX$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DX$2-$Q40,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q33*(IF(DX$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DX$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DY$2-$Q20)/$Q40=INT((DY$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DY$2+1-$Q20)/$Q40=INT((DY$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DY$2-$Q40,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q33*(IF(DY$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DY$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(DZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((DZ$2-$Q20)/$Q40=INT((DZ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((DZ$2+1-$Q20)/$Q40=INT((DZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&DZ$2-$Q40,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q33*(IF(DZ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,DZ$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(EA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EA$2-$Q20)/$Q40=INT((EA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EA$2+1-$Q20)/$Q40=INT((EA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EA$2-$Q40,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q33*(IF(EA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EA$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(EB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EB$2-$Q20)/$Q40=INT((EB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EB$2+1-$Q20)/$Q40=INT((EB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EB$2-$Q40,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q33*(IF(EB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EB$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(EC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EC$2-$Q20)/$Q40=INT((EC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EC$2+1-$Q20)/$Q40=INT((EC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EC$2-$Q40,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q33*(IF(EC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EC$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(ED$11=\"\",0,IF($Q31=Lists!$CE$17,IF((ED$2-$Q20)/$Q40=INT((ED$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((ED$2+1-$Q20)/$Q40=INT((ED$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&ED$2-$Q40,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q33*(IF(ED$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ED$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ED$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ED$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ED$2+INT(-$Q38))))))","v":58582.969050113279},{"$f":"IF(EE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EE$2-$Q20)/$Q40=INT((EE$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EE$2+1-$Q20)/$Q40=INT((EE$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EE$2-$Q40,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q33*(IF(EE$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EE$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EF$2-$Q20)/$Q40=INT((EF$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EF$2+1-$Q20)/$Q40=INT((EF$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EF$2-$Q40,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q33*(IF(EF$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EF$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EG$2-$Q20)/$Q40=INT((EG$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EG$2+1-$Q20)/$Q40=INT((EG$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EG$2-$Q40,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q33*(IF(EG$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EG$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EH$2-$Q20)/$Q40=INT((EH$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EH$2+1-$Q20)/$Q40=INT((EH$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EH$2-$Q40,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q33*(IF(EH$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EH$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EI$2-$Q20)/$Q40=INT((EI$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EI$2+1-$Q20)/$Q40=INT((EI$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EI$2-$Q40,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q33*(IF(EI$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EI$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EJ$2-$Q20)/$Q40=INT((EJ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EJ$2+1-$Q20)/$Q40=INT((EJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EJ$2-$Q40,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q33*(IF(EJ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EJ$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EK$2-$Q20)/$Q40=INT((EK$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EK$2+1-$Q20)/$Q40=INT((EK$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EK$2-$Q40,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q33*(IF(EK$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EK$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EL$2-$Q20)/$Q40=INT((EL$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EL$2+1-$Q20)/$Q40=INT((EL$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EL$2-$Q40,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q33*(IF(EL$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EL$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EM$2-$Q20)/$Q40=INT((EM$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EM$2+1-$Q20)/$Q40=INT((EM$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EM$2-$Q40,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q33*(IF(EM$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EM$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EN$2-$Q20)/$Q40=INT((EN$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EN$2+1-$Q20)/$Q40=INT((EN$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EN$2-$Q40,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q33*(IF(EN$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EN$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EO$2-$Q20)/$Q40=INT((EO$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EO$2+1-$Q20)/$Q40=INT((EO$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EO$2-$Q40,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q33*(IF(EO$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EO$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EP$2-$Q20)/$Q40=INT((EP$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EP$2+1-$Q20)/$Q40=INT((EP$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EP$2-$Q40,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q33*(IF(EP$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EP$2+INT(-$Q38))))))","v":59754.62843111554},{"$f":"IF(EQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EQ$2-$Q20)/$Q40=INT((EQ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EQ$2+1-$Q20)/$Q40=INT((EQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EQ$2-$Q40,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q33*(IF(EQ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EQ$2+INT(-$Q38))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q31=Lists!$CE$17,IF((ER$2-$Q20)/$Q40=INT((ER$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((ER$2+1-$Q20)/$Q40=INT((ER$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&ER$2-$Q40,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q33*(IF(ER$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ER$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ER$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ER$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ER$2+INT(-$Q38))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q31=Lists!$CE$17,IF((ES$2-$Q20)/$Q40=INT((ES$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((ES$2+1-$Q20)/$Q40=INT((ES$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&ES$2-$Q40,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q33*(IF(ES$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ES$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ES$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ES$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ES$2+INT(-$Q38))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q31=Lists!$CE$17,IF((ET$2-$Q20)/$Q40=INT((ET$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((ET$2+1-$Q20)/$Q40=INT((ET$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&ET$2-$Q40,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q33*(IF(ET$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ET$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ET$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ET$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,ET$2+INT(-$Q38))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EU$2-$Q20)/$Q40=INT((EU$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EU$2+1-$Q20)/$Q40=INT((EU$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EU$2-$Q40,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q33*(IF(EU$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EU$2+INT(-$Q38))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EV$2-$Q20)/$Q40=INT((EV$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EV$2+1-$Q20)/$Q40=INT((EV$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EV$2-$Q40,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q33*(IF(EV$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EV$2+INT(-$Q38))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EW$2-$Q20)/$Q40=INT((EW$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EW$2+1-$Q20)/$Q40=INT((EW$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EW$2-$Q40,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q33*(IF(EW$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EW$2+INT(-$Q38))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EX$2-$Q20)/$Q40=INT((EX$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EX$2+1-$Q20)/$Q40=INT((EX$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EX$2-$Q40,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q33*(IF(EX$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EX$2+INT(-$Q38))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EY$2-$Q20)/$Q40=INT((EY$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EY$2+1-$Q20)/$Q40=INT((EY$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EY$2-$Q40,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q33*(IF(EY$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EY$2+INT(-$Q38))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((EZ$2-$Q20)/$Q40=INT((EZ$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((EZ$2+1-$Q20)/$Q40=INT((EZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&EZ$2-$Q40,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q33*(IF(EZ$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,EZ$2+INT(-$Q38))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((FA$2-$Q20)/$Q40=INT((FA$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((FA$2+1-$Q20)/$Q40=INT((FA$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&FA$2-$Q40,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q33*(IF(FA$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FA$2+INT(-$Q38))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((FB$2-$Q20)/$Q40=INT((FB$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((FB$2+1-$Q20)/$Q40=INT((FB$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&FB$2-$Q40,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q33*(IF(FB$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FB$2+INT(-$Q38))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((FC$2-$Q20)/$Q40=INT((FC$2-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((FC$2+1-$Q20)/$Q40=INT((FC$2+1-$Q20)/$Q40),SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">\"&FC$2-$Q40,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q33*(IF(FC$2=1,SUMIFS($Z18:$FD18,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$FD18,$Z$2:$FD$2,FC$2+INT(-$Q38))))))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","аванс-платеж","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q33","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-(100%-Q33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q38-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H30","v":"Аутсорсинг бухгалтерии"},{"$f":"I39","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q31=Lists!$CE$17,\" авансирования\",IF($Q31=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов авансирования"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"*\",\"\")","v":"*"},1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H18","v":"Аутсорсинг бухгалтерии"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z42:$FD42)","v":6569832.5998427086},null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":50000},{"$f":"IF(AB$11=\"\",0,AB18)","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,{"$f":"IF(AM$11=\"\",0,AM18)","v":51000},51000,51000,51000,51000,51000,51000,51000,51000,51000,51000,51000,52020,52020,52020,52020,52020,52020,52020,52020,52020,52020,52020,52020,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,53060.399999999994,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,54121.608,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,55204.040160000004,56308.120963200003,56308.120963200003,56308.120963200003,56308.120963200003,{"$f":"IF(CY$11=\"\",0,CY18)","v":56308.120963200003},56308.120963200003,56308.120963200003,56308.120963200003,56308.120963200003,56308.120963200003,56308.120963200003,56308.120963200003,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,57434.283382463989,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,58582.969050113279,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,59754.62843111554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)=0,$K45=0,$K45=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)))","v":"Юридические, банковские и т.п. расходы"},null,null,{"$f":"MAX(K$15:K44)+1","v":2},{"$f":"K45","v":2},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$FD45)","v":24441276.88899073},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q47,AA$2>$Q49),0,IF($X50>0,AA50,IF($Q51>0,$Q51*AA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":234.07691999999997},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q47,AB$2>$Q49),0,IF($X50>0,AB50,IF($Q51>0,$Q51*AB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":666.26161559999991},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q47,AC$2>$Q49),0,IF($X50>0,AC50,IF($Q51>0,$Q51*AC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":1663.0066662461538},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q47,AD$2>$Q49),0,IF($X50>0,AD50,IF($Q51>0,$Q51*AD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":2803.2734907692311},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q47,AE$2>$Q49),0,IF($X50>0,AE50,IF($Q51>0,$Q51*AE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":4184.3040546461543},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q47,AF$2>$Q49),0,IF($X50>0,AF50,IF($Q51>0,$Q51*AF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":5904.1534730769226},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q47,AG$2>$Q49),0,IF($X50>0,AG50,IF($Q51>0,$Q51*AG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":8055.3389524246149},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q47,AH$2>$Q49),0,IF($X50>0,AH50,IF($Q51>0,$Q51*AH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":10615.599119741541},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q47,AI$2>$Q49),0,IF($X50>0,AI50,IF($Q51>0,$Q51*AI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":13562.463506436923},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q47,AJ$2>$Q49),0,IF($X50>0,AJ50,IF($Q51>0,$Q51*AJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":16873.252548276923},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q47,AK$2>$Q49),0,IF($X50>0,AK50,IF($Q51>0,$Q51*AK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":20525.077585384617},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q47,AL$2>$Q49),0,IF($X50>0,AL50,IF($Q51>0,$Q51*AL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":24494.840862239995},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q47,AM$2>$Q49),0,IF($X50>0,AM50,IF($Q51>0,$Q51*AM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":28940.115397759997},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q47,AN$2>$Q49),0,IF($X50>0,AN50,IF($Q51>0,$Q51*AN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":33650.788546038464},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q47,AO$2>$Q49),0,IF($X50>0,AO50,IF($Q51>0,$Q51*AO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":38472.530962546152},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q47,AP$2>$Q49),0,IF($X50>0,AP50,IF($Q51>0,$Q51*AP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":42661.969929384621},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q47,AQ$2>$Q49),0,IF($X50>0,AQ50,IF($Q51>0,$Q51*AQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":46899.922961187702},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q47,AR$2>$Q49),0,IF($X50>0,AR50,IF($Q51>0,$Q51*AR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":51035.896852564605},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q47,AS$2>$Q49),0,IF($X50>0,AS50,IF($Q51>0,$Q51*AS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":54918.160712401543},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q47,AT$2>$Q49),0,IF($X50>0,AT50,IF($Q51>0,$Q51*AT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":58393.745963861533},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q47,AU$2>$Q49),0,IF($X50>0,AU50,IF($Q51>0,$Q51*AU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":61499.049945738458},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q47,AV$2>$Q49),0,IF($X50>0,AV50,IF($Q51>0,$Q51*AV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":64270.788258869223},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q47,AW$2>$Q49),0,IF($X50>0,AW50,IF($Q51>0,$Q51*AW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":66745.994766133852},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q47,AX$2>$Q49),0,IF($X50>0,AX50,IF($Q51>0,$Q51*AX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":68962.021592455378},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q47,AY$2>$Q49),0,IF($X50>0,AY50,IF($Q51>0,$Q51*AY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":71471.244616099997},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q47,AZ$2>$Q49),0,IF($X50>0,AZ50,IF($Q51>0,$Q51*AZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":74056.64870435193},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q47,BA$2>$Q49),0,IF($X50>0,BA50,IF($Q51>0,$Q51*BA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":76140.398874987455},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q47,BB$2>$Q49),0,IF($X50>0,BB50,IF($Q51>0,$Q51*BB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":78226.478118193991},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q47,BC$2>$Q49),0,IF($X50>0,BC50,IF($Q51>0,$Q51*BC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":80407.331950301988},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q47,BD$2>$Q49),0,IF($X50>0,BD50,IF($Q51>0,$Q51*BD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":82776.148685684995},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q47,BE$2>$Q49),0,IF($X50>0,BE50,IF($Q51>0,$Q51*BE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":85320.363881375015},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q47,BF$2>$Q49),0,IF($X50>0,BF50,IF($Q51>0,$Q51*BF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":87877.924564500005},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q47,BG$2>$Q49),0,IF($X50>0,BG50,IF($Q51>0,$Q51*BG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":90549.758901000008},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q47,BH$2>$Q49),0,IF($X50>0,BH50,IF($Q51>0,$Q51*BH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":93347.236209499999},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q47,BI$2>$Q49),0,IF($X50>0,BI50,IF($Q51>0,$Q51*BI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":96256.710690000007},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q47,BJ$2>$Q49),0,IF($X50>0,BJ50,IF($Q51>0,$Q51*BJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":99264.536542500005},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q47,BK$2>$Q49),0,IF($X50>0,BK50,IF($Q51>0,$Q51*BK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":103387.42614410003},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q47,BL$2>$Q49),0,IF($X50>0,BL50,IF($Q51>0,$Q51*BL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":107479.24652167501},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q47,BM$2>$Q49),0,IF($X50>0,BM50,IF($Q51>0,$Q51*BM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":110787.98044860002},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q47,BN$2>$Q49),0,IF($X50>0,BN50,IF($Q51>0,$Q51*BN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":114142.32795612499},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q47,BO$2>$Q49),0,IF($X50>0,BO50,IF($Q51>0,$Q51*BO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":117542.28904425001},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q47,BP$2>$Q49),0,IF($X50>0,BP50,IF($Q51>0,$Q51*BP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":120960.11807425},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q47,BQ$2>$Q49),0,IF($X50>0,BQ50,IF($Q51>0,$Q51*BQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":124377.94710425001},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q47,BR$2>$Q49),0,IF($X50>0,BR50,IF($Q51>0,$Q51*BR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":127795.77613425},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q47,BS$2>$Q49),0,IF($X50>0,BS50,IF($Q51>0,$Q51*BS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":131213.60516424998},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q47,BT$2>$Q49),0,IF($X50>0,BT50,IF($Q51>0,$Q51*BT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":134631.43419425},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q47,BU$2>$Q49),0,IF($X50>0,BU50,IF($Q51>0,$Q51*BU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":138049.26322425},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q47,BV$2>$Q49),0,IF($X50>0,BV50,IF($Q51>0,$Q51*BV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":141467.09225425002},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q47,BW$2>$Q49),0,IF($X50>0,BW50,IF($Q51>0,$Q51*BW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":146587.10084033752},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q47,BX$2>$Q49),0,IF($X50>0,BX50,IF($Q51>0,$Q51*BX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":151513.38122996248},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q47,BY$2>$Q49),0,IF($X50>0,BY50,IF($Q51>0,$Q51*BY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":155028.09421146251},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q47,BZ$2>$Q49),0,IF($X50>0,BZ50,IF($Q51>0,$Q51*BZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":158542.8071929625},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q47,CA$2>$Q49),0,IF($X50>0,CA50,IF($Q51>0,$Q51*CA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":162057.52017446249},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q47,CB$2>$Q49),0,IF($X50>0,CB50,IF($Q51>0,$Q51*CB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":165572.23315596249},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q47,CC$2>$Q49),0,IF($X50>0,CC50,IF($Q51>0,$Q51*CC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":169086.94613746248},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q47,CD$2>$Q49),0,IF($X50>0,CD50,IF($Q51>0,$Q51*CD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":172601.6591189625},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q47,CE$2>$Q49),0,IF($X50>0,CE50,IF($Q51>0,$Q51*CE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":176116.3721004625},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q47,CF$2>$Q49),0,IF($X50>0,CF50,IF($Q51>0,$Q51*CF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":179631.08508196249},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q47,CG$2>$Q49),0,IF($X50>0,CG50,IF($Q51>0,$Q51*CG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":183145.79806346248},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q47,CH$2>$Q49),0,IF($X50>0,CH50,IF($Q51>0,$Q51*CH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":186660.51104496248},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q47,CI$2>$Q49),0,IF($X50>0,CI50,IF($Q51>0,$Q51*CI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":192620.41018019189},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q47,CJ$2>$Q49),0,IF($X50>0,CJ50,IF($Q51>0,$Q51*CJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":198281.83725836064},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q47,CK$2>$Q49),0,IF($X50>0,CK50,IF($Q51>0,$Q51*CK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":201898.27838893564},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q47,CL$2>$Q49),0,IF($X50>0,CL50,IF($Q51>0,$Q51*CL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":205514.71951951063},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q47,CM$2>$Q49),0,IF($X50>0,CM50,IF($Q51>0,$Q51*CM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":209131.16065008563},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q47,CN$2>$Q49),0,IF($X50>0,CN50,IF($Q51>0,$Q51*CN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":212747.60178066065},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q47,CO$2>$Q49),0,IF($X50>0,CO50,IF($Q51>0,$Q51*CO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":216364.04291123562},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q47,CP$2>$Q49),0,IF($X50>0,CP50,IF($Q51>0,$Q51*CP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":219980.48404181059},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q47,CQ$2>$Q49),0,IF($X50>0,CQ50,IF($Q51>0,$Q51*CQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":223596.92517238561},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q47,CR$2>$Q49),0,IF($X50>0,CR50,IF($Q51>0,$Q51*CR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":227213.36630296058},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q47,CS$2>$Q49),0,IF($X50>0,CS50,IF($Q51>0,$Q51*CS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":230829.80743353561},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q47,CT$2>$Q49),0,IF($X50>0,CT50,IF($Q51>0,$Q51*CT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":234446.24856411063},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q47,CU$2>$Q49),0,IF($X50>0,CU50,IF($Q51>0,$Q51*CU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":241320.92765693084},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q47,CV$2>$Q49),0,IF($X50>0,CV50,IF($Q51>0,$Q51*CV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":247782.40076652364},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q47,CW$2>$Q49),0,IF($X50>0,CW50,IF($Q51>0,$Q51*CW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":251505.65645362739},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q47,CX$2>$Q49),0,IF($X50>0,CX50,IF($Q51>0,$Q51*CX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":255228.91214073115},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q47,CY$2>$Q49),0,IF($X50>0,CY50,IF($Q51>0,$Q51*CY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":258952.16782783487},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q47,CZ$2>$Q49),0,IF($X50>0,CZ50,IF($Q51>0,$Q51*CZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":262675.42351493868},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q47,DA$2>$Q49),0,IF($X50>0,DA50,IF($Q51>0,$Q51*DA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":266398.6792020424},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q47,DB$2>$Q49),0,IF($X50>0,DB50,IF($Q51>0,$Q51*DB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":270121.93488914613},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q47,DC$2>$Q49),0,IF($X50>0,DC50,IF($Q51>0,$Q51*DC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":273845.19057624991},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q47,DD$2>$Q49),0,IF($X50>0,DD50,IF($Q51>0,$Q51*DD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":277568.44626335363},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q47,DE$2>$Q49),0,IF($X50>0,DE50,IF($Q51>0,$Q51*DE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":281291.70195045735},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q47,DF$2>$Q49),0,IF($X50>0,DF50,IF($Q51>0,$Q51*DF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":285014.95763756114},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q47,DG$2>$Q49),0,IF($X50>0,DG50,IF($Q51>0,$Q51*DG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":292884.69531089324},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q47,DH$2>$Q49),0,IF($X50>0,DH50,IF($Q51>0,$Q51*DH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":300215.76586235705},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q47,DI$2>$Q49),0,IF($X50>0,DI50,IF($Q51>0,$Q51*DI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":304051.17683381605},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q47,DJ$2>$Q49),0,IF($X50>0,DJ50,IF($Q51>0,$Q51*DJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":307886.58780527493},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q47,DK$2>$Q49),0,IF($X50>0,DK50,IF($Q51>0,$Q51*DK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":311721.99877673393},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q47,DL$2>$Q49),0,IF($X50>0,DL50,IF($Q51>0,$Q51*DL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":315557.40974819282},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q47,DM$2>$Q49),0,IF($X50>0,DM50,IF($Q51>0,$Q51*DM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":319392.82071965176},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q47,DN$2>$Q49),0,IF($X50>0,DN50,IF($Q51>0,$Q51*DN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":323228.2316911107},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q47,DO$2>$Q49),0,IF($X50>0,DO50,IF($Q51>0,$Q51*DO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":327063.64266256965},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q47,DP$2>$Q49),0,IF($X50>0,DP50,IF($Q51>0,$Q51*DP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":330899.05363402859},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q47,DQ$2>$Q49),0,IF($X50>0,DQ50,IF($Q51>0,$Q51*DQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":334734.46460548753},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q47,DR$2>$Q49),0,IF($X50>0,DR50,IF($Q51>0,$Q51*DR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":338569.87557694642},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q47,DS$2>$Q49),0,IF($X50>0,DS50,IF($Q51>0,$Q51*DS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":347520.69136610953},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q47,DT$2>$Q49),0,IF($X50>0,DT50,IF($Q51>0,$Q51*DT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":355795.86579585756},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q47,DU$2>$Q49),0,IF($X50>0,DU50,IF($Q51>0,$Q51*DU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":359749.03981588944},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q47,DV$2>$Q49),0,IF($X50>0,DV50,IF($Q51>0,$Q51*DV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":363702.21383592131},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q47,DW$2>$Q49),0,IF($X50>0,DW50,IF($Q51>0,$Q51*DW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":367655.3878559533},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q47,DX$2>$Q49),0,IF($X50>0,DX50,IF($Q51>0,$Q51*DX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":371608.56187598512},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q47,DY$2>$Q49),0,IF($X50>0,DY50,IF($Q51>0,$Q51*DY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":375561.73589601694},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q47,DZ$2>$Q49),0,IF($X50>0,DZ50,IF($Q51>0,$Q51*DZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((DZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((DZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":379514.90991604881},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q47,EA$2>$Q49),0,IF($X50>0,EA50,IF($Q51>0,$Q51*EA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":383468.08393608074},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q47,EB$2>$Q49),0,IF($X50>0,EB50,IF($Q51>0,$Q51*EB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":387421.25795611262},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q47,EC$2>$Q49),0,IF($X50>0,EC50,IF($Q51>0,$Q51*EC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":391374.43197614449},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q47,ED$2>$Q49),0,IF($X50>0,ED50,IF($Q51>0,$Q51*ED$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((ED$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((ED$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":395327.60599617648},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q47,EE$2>$Q49),0,IF($X50>0,EE50,IF($Q51>0,$Q51*EE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":405451.6337435703},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q47,EF$2>$Q49),0,IF($X50>0,EF50,IF($Q51>0,$Q51*EF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":414750.69513805216},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q47,EG$2>$Q49),0,IF($X50>0,EG50,IF($Q51>0,$Q51*EG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":418827.52035908564},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q47,EH$2>$Q49),0,IF($X50>0,EH50,IF($Q51>0,$Q51*EH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":422904.34558011912},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q47,EI$2>$Q49),0,IF($X50>0,EI50,IF($Q51>0,$Q51*EI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":426981.17080115259},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q47,EJ$2>$Q49),0,IF($X50>0,EJ50,IF($Q51>0,$Q51*EJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":431057.99602218607},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q47,EK$2>$Q49),0,IF($X50>0,EK50,IF($Q51>0,$Q51*EK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":435134.82124321954},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q47,EL$2>$Q49),0,IF($X50>0,EL50,IF($Q51>0,$Q51*EL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":439211.64646425308},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q47,EM$2>$Q49),0,IF($X50>0,EM50,IF($Q51>0,$Q51*EM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":443288.47168528649},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q47,EN$2>$Q49),0,IF($X50>0,EN50,IF($Q51>0,$Q51*EN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":447365.29690632003},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q47,EO$2>$Q49),0,IF($X50>0,EO50,IF($Q51>0,$Q51*EO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":451442.12212735356},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q47,EP$2>$Q49),0,IF($X50>0,EP50,IF($Q51>0,$Q51*EP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":455518.94734838698},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q47,EQ$2>$Q49),0,IF($X50>0,EQ50,IF($Q51>0,$Q51*EQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q47,ER$2>$Q49),0,IF($X50>0,ER50,IF($Q51>0,$Q51*ER$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((ER$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((ER$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q47,ES$2>$Q49),0,IF($X50>0,ES50,IF($Q51>0,$Q51*ES$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((ES$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((ES$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q47,ET$2>$Q49),0,IF($X50>0,ET50,IF($Q51>0,$Q51*ET$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((ET$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((ET$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q47,EU$2>$Q49),0,IF($X50>0,EU50,IF($Q51>0,$Q51*EU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q47,EV$2>$Q49),0,IF($X50>0,EV50,IF($Q51>0,$Q51*EV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q47,EW$2>$Q49),0,IF($X50>0,EW50,IF($Q51>0,$Q51*EW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q47,EX$2>$Q49),0,IF($X50>0,EX50,IF($Q51>0,$Q51*EX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q47,EY$2>$Q49),0,IF($X50>0,EY50,IF($Q51>0,$Q51*EY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q47,EZ$2>$Q49),0,IF($X50>0,EZ50,IF($Q51>0,$Q51*EZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((EZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((EZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q47,FA$2>$Q49),0,IF($X50>0,FA50,IF($Q51>0,$Q51*FA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((FA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((FA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q47,FB$2>$Q49),0,IF($X50>0,FB50,IF($Q51>0,$Q51*FB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((FB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((FB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q47,FC$2>$Q49),0,IF($X50>0,FC50,IF($Q51>0,$Q51*FC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((FC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((FC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-05-01","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"I46","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46))","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"I48","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48))","v":120},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z50:$FD50,$Z50:$FD50,\">\"&0)=0,0,AVERAGEIFS($Z50:$FD50,$Z50:$FD50,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.01,null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Exp!$I$25","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Exp!$J$26","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Exp!$J$27","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q52=Lists!$AB$16,M53,IF(Q52=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Exp!$J$28","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$FD57)","v":24441276.888990734},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AA$2-$Q47)/$Q67=INT((AA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AA$2+1-$Q47)/$Q67=INT((AA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AA$2-$Q67,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q60*(IF(AA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AA$2+INT(-$Q65))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AB$2-$Q47)/$Q67=INT((AB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AB$2+1-$Q47)/$Q67=INT((AB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AB$2-$Q67,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q60*(IF(AB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AB$2+INT(-$Q65))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AC$2-$Q47)/$Q67=INT((AC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AC$2+1-$Q47)/$Q67=INT((AC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AC$2-$Q67,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q60*(IF(AC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AC$2+INT(-$Q65))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AD$2-$Q47)/$Q67=INT((AD$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AD$2+1-$Q47)/$Q67=INT((AD$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AD$2-$Q67,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q60*(IF(AD$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AD$2+INT(-$Q65))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AE$2-$Q47)/$Q67=INT((AE$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AE$2+1-$Q47)/$Q67=INT((AE$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AE$2-$Q67,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q60*(IF(AE$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AE$2+INT(-$Q65))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AF$2-$Q47)/$Q67=INT((AF$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AF$2+1-$Q47)/$Q67=INT((AF$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AF$2-$Q67,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q60*(IF(AF$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AF$2+INT(-$Q65))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AG$2-$Q47)/$Q67=INT((AG$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AG$2+1-$Q47)/$Q67=INT((AG$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AG$2-$Q67,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q60*(IF(AG$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AG$2+INT(-$Q65))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AH$2-$Q47)/$Q67=INT((AH$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AH$2+1-$Q47)/$Q67=INT((AH$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AH$2-$Q67,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q60*(IF(AH$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AH$2+INT(-$Q65))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AI$2-$Q47)/$Q67=INT((AI$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AI$2+1-$Q47)/$Q67=INT((AI$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AI$2-$Q67,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q60*(IF(AI$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AI$2+INT(-$Q65))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AJ$2-$Q47)/$Q67=INT((AJ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AJ$2+1-$Q47)/$Q67=INT((AJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AJ$2-$Q67,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q60*(IF(AJ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AK$2-$Q47)/$Q67=INT((AK$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AK$2+1-$Q47)/$Q67=INT((AK$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AK$2-$Q67,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q60*(IF(AK$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AK$2+INT(-$Q65))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AL$2-$Q47)/$Q67=INT((AL$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AL$2+1-$Q47)/$Q67=INT((AL$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AL$2-$Q67,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q60*(IF(AL$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AL$2+INT(-$Q65))))))","v":109581.64879484306},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AM$2-$Q47)/$Q67=INT((AM$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AM$2+1-$Q47)/$Q67=INT((AM$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AM$2-$Q67,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q60*(IF(AM$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AM$2+INT(-$Q65))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AN$2-$Q47)/$Q67=INT((AN$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AN$2+1-$Q47)/$Q67=INT((AN$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AN$2-$Q67,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q60*(IF(AN$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AN$2+INT(-$Q65))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AO$2-$Q47)/$Q67=INT((AO$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AO$2+1-$Q47)/$Q67=INT((AO$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AO$2-$Q67,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q60*(IF(AO$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AO$2+INT(-$Q65))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AP$2-$Q47)/$Q67=INT((AP$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AP$2+1-$Q47)/$Q67=INT((AP$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AP$2-$Q67,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q60*(IF(AP$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AP$2+INT(-$Q65))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AQ$2-$Q47)/$Q67=INT((AQ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AQ$2+1-$Q47)/$Q67=INT((AQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AQ$2-$Q67,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q60*(IF(AQ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AR$2-$Q47)/$Q67=INT((AR$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AR$2+1-$Q47)/$Q67=INT((AR$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AR$2-$Q67,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q60*(IF(AR$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AR$2+INT(-$Q65))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AS$2-$Q47)/$Q67=INT((AS$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AS$2+1-$Q47)/$Q67=INT((AS$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AS$2-$Q67,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q60*(IF(AS$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AS$2+INT(-$Q65))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AT$2-$Q47)/$Q67=INT((AT$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AT$2+1-$Q47)/$Q67=INT((AT$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AT$2-$Q67,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q60*(IF(AT$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AT$2+INT(-$Q65))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AU$2-$Q47)/$Q67=INT((AU$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AU$2+1-$Q47)/$Q67=INT((AU$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AU$2-$Q67,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q60*(IF(AU$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AU$2+INT(-$Q65))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AV$2-$Q47)/$Q67=INT((AV$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AV$2+1-$Q47)/$Q67=INT((AV$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AV$2-$Q67,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q60*(IF(AV$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AV$2+INT(-$Q65))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AW$2-$Q47)/$Q67=INT((AW$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AW$2+1-$Q47)/$Q67=INT((AW$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AW$2-$Q67,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q60*(IF(AW$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AW$2+INT(-$Q65))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AX$2-$Q47)/$Q67=INT((AX$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AX$2+1-$Q47)/$Q67=INT((AX$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AX$2-$Q67,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q60*(IF(AX$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AX$2+INT(-$Q65))))))","v":616450.98588894145},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AY$2-$Q47)/$Q67=INT((AY$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AY$2+1-$Q47)/$Q67=INT((AY$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AY$2-$Q67,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q60*(IF(AY$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AY$2+INT(-$Q65))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AZ$2-$Q47)/$Q67=INT((AZ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AZ$2+1-$Q47)/$Q67=INT((AZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&AZ$2-$Q67,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q60*(IF(AZ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,AZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BA$2-$Q47)/$Q67=INT((BA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BA$2+1-$Q47)/$Q67=INT((BA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BA$2-$Q67,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q60*(IF(BA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BA$2+INT(-$Q65))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BB$2-$Q47)/$Q67=INT((BB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BB$2+1-$Q47)/$Q67=INT((BB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BB$2-$Q67,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q60*(IF(BB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BB$2+INT(-$Q65))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BC$2-$Q47)/$Q67=INT((BC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BC$2+1-$Q47)/$Q67=INT((BC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BC$2-$Q67,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q60*(IF(BC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BC$2+INT(-$Q65))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BD$2-$Q47)/$Q67=INT((BD$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BD$2+1-$Q47)/$Q67=INT((BD$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BD$2-$Q67,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q60*(IF(BD$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BD$2+INT(-$Q65))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BE$2-$Q47)/$Q67=INT((BE$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BE$2+1-$Q47)/$Q67=INT((BE$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BE$2-$Q67,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q60*(IF(BE$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BE$2+INT(-$Q65))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BF$2-$Q47)/$Q67=INT((BF$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BF$2+1-$Q47)/$Q67=INT((BF$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BF$2-$Q67,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q60*(IF(BF$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BF$2+INT(-$Q65))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BG$2-$Q47)/$Q67=INT((BG$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BG$2+1-$Q47)/$Q67=INT((BG$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BG$2-$Q67,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q60*(IF(BG$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BG$2+INT(-$Q65))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BH$2-$Q47)/$Q67=INT((BH$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BH$2+1-$Q47)/$Q67=INT((BH$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BH$2-$Q67,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q60*(IF(BH$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BH$2+INT(-$Q65))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BI$2-$Q47)/$Q67=INT((BI$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BI$2+1-$Q47)/$Q67=INT((BI$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BI$2-$Q67,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q60*(IF(BI$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BI$2+INT(-$Q65))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BJ$2-$Q47)/$Q67=INT((BJ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BJ$2+1-$Q47)/$Q67=INT((BJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BJ$2-$Q67,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q60*(IF(BJ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BJ$2+INT(-$Q65))))))","v":1015694.7817384955},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BK$2-$Q47)/$Q67=INT((BK$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BK$2+1-$Q47)/$Q67=INT((BK$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BK$2-$Q67,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q60*(IF(BK$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BK$2+INT(-$Q65))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BL$2-$Q47)/$Q67=INT((BL$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BL$2+1-$Q47)/$Q67=INT((BL$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BL$2-$Q67,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q60*(IF(BL$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BL$2+INT(-$Q65))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BM$2-$Q47)/$Q67=INT((BM$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BM$2+1-$Q47)/$Q67=INT((BM$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BM$2-$Q67,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q60*(IF(BM$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BM$2+INT(-$Q65))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BN$2-$Q47)/$Q67=INT((BN$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BN$2+1-$Q47)/$Q67=INT((BN$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BN$2-$Q67,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q60*(IF(BN$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BN$2+INT(-$Q65))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BO$2-$Q47)/$Q67=INT((BO$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BO$2+1-$Q47)/$Q67=INT((BO$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BO$2-$Q67,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q60*(IF(BO$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BO$2+INT(-$Q65))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BP$2-$Q47)/$Q67=INT((BP$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BP$2+1-$Q47)/$Q67=INT((BP$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BP$2-$Q67,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q60*(IF(BP$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BP$2+INT(-$Q65))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BQ$2-$Q47)/$Q67=INT((BQ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BQ$2+1-$Q47)/$Q67=INT((BQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BQ$2-$Q67,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q60*(IF(BQ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BR$2-$Q47)/$Q67=INT((BR$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BR$2+1-$Q47)/$Q67=INT((BR$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BR$2-$Q67,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q60*(IF(BR$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BR$2+INT(-$Q65))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BS$2-$Q47)/$Q67=INT((BS$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BS$2+1-$Q47)/$Q67=INT((BS$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BS$2-$Q67,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q60*(IF(BS$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BS$2+INT(-$Q65))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BT$2-$Q47)/$Q67=INT((BT$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BT$2+1-$Q47)/$Q67=INT((BT$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BT$2-$Q67,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q60*(IF(BT$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BT$2+INT(-$Q65))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BU$2-$Q47)/$Q67=INT((BU$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BU$2+1-$Q47)/$Q67=INT((BU$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BU$2-$Q67,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q60*(IF(BU$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BU$2+INT(-$Q65))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BV$2-$Q47)/$Q67=INT((BV$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BV$2+1-$Q47)/$Q67=INT((BV$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BV$2-$Q67,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q60*(IF(BV$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BV$2+INT(-$Q65))))))","v":1471834.5062645001},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BW$2-$Q47)/$Q67=INT((BW$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BW$2+1-$Q47)/$Q67=INT((BW$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BW$2-$Q67,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q60*(IF(BW$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BW$2+INT(-$Q65))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BX$2-$Q47)/$Q67=INT((BX$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BX$2+1-$Q47)/$Q67=INT((BX$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BX$2-$Q67,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q60*(IF(BX$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BX$2+INT(-$Q65))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BY$2-$Q47)/$Q67=INT((BY$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BY$2+1-$Q47)/$Q67=INT((BY$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BY$2-$Q67,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q60*(IF(BY$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BY$2+INT(-$Q65))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BZ$2-$Q47)/$Q67=INT((BZ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BZ$2+1-$Q47)/$Q67=INT((BZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&BZ$2-$Q67,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q60*(IF(BZ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,BZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CA$2-$Q47)/$Q67=INT((CA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CA$2+1-$Q47)/$Q67=INT((CA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CA$2-$Q67,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q60*(IF(CA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CA$2+INT(-$Q65))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CB$2-$Q47)/$Q67=INT((CB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CB$2+1-$Q47)/$Q67=INT((CB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CB$2-$Q67,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q60*(IF(CB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CB$2+INT(-$Q65))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CC$2-$Q47)/$Q67=INT((CC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CC$2+1-$Q47)/$Q67=INT((CC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CC$2-$Q67,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q60*(IF(CC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CC$2+INT(-$Q65))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CD$2-$Q47)/$Q67=INT((CD$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CD$2+1-$Q47)/$Q67=INT((CD$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CD$2-$Q67,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q60*(IF(CD$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CD$2+INT(-$Q65))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CE$2-$Q47)/$Q67=INT((CE$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CE$2+1-$Q47)/$Q67=INT((CE$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CE$2-$Q67,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q60*(IF(CE$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CE$2+INT(-$Q65))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CF$2-$Q47)/$Q67=INT((CF$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CF$2+1-$Q47)/$Q67=INT((CF$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CF$2-$Q67,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q60*(IF(CF$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CF$2+INT(-$Q65))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CG$2-$Q47)/$Q67=INT((CG$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CG$2+1-$Q47)/$Q67=INT((CG$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CG$2-$Q67,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q60*(IF(CG$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CG$2+INT(-$Q65))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CH$2-$Q47)/$Q67=INT((CH$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CH$2+1-$Q47)/$Q67=INT((CH$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CH$2-$Q67,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q60*(IF(CH$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CH$2+INT(-$Q65))))))","v":2006543.5083524247},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CI$2-$Q47)/$Q67=INT((CI$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CI$2+1-$Q47)/$Q67=INT((CI$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CI$2-$Q67,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q60*(IF(CI$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CI$2+INT(-$Q65))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CJ$2-$Q47)/$Q67=INT((CJ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CJ$2+1-$Q47)/$Q67=INT((CJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CJ$2-$Q67,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q60*(IF(CJ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CK$2-$Q47)/$Q67=INT((CK$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CK$2+1-$Q47)/$Q67=INT((CK$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CK$2-$Q67,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q60*(IF(CK$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CK$2+INT(-$Q65))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CL$2-$Q47)/$Q67=INT((CL$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CL$2+1-$Q47)/$Q67=INT((CL$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CL$2-$Q67,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q60*(IF(CL$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CL$2+INT(-$Q65))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CM$2-$Q47)/$Q67=INT((CM$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CM$2+1-$Q47)/$Q67=INT((CM$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CM$2-$Q67,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q60*(IF(CM$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CM$2+INT(-$Q65))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CN$2-$Q47)/$Q67=INT((CN$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CN$2+1-$Q47)/$Q67=INT((CN$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CN$2-$Q67,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q60*(IF(CN$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CN$2+INT(-$Q65))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CO$2-$Q47)/$Q67=INT((CO$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CO$2+1-$Q47)/$Q67=INT((CO$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CO$2-$Q67,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q60*(IF(CO$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CO$2+INT(-$Q65))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CP$2-$Q47)/$Q67=INT((CP$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CP$2+1-$Q47)/$Q67=INT((CP$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CP$2-$Q67,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q60*(IF(CP$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CP$2+INT(-$Q65))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CQ$2-$Q47)/$Q67=INT((CQ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CQ$2+1-$Q47)/$Q67=INT((CQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CQ$2-$Q67,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q60*(IF(CQ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CR$2-$Q47)/$Q67=INT((CR$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CR$2+1-$Q47)/$Q67=INT((CR$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CR$2-$Q67,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q60*(IF(CR$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CR$2+INT(-$Q65))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CS$2-$Q47)/$Q67=INT((CS$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CS$2+1-$Q47)/$Q67=INT((CS$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CS$2-$Q67,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q60*(IF(CS$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CS$2+INT(-$Q65))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CT$2-$Q47)/$Q67=INT((CT$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CT$2+1-$Q47)/$Q67=INT((CT$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CT$2-$Q67,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q60*(IF(CT$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CT$2+INT(-$Q65))))))","v":2572624.8822037838},{"$f":"IF(CU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CU$2-$Q47)/$Q67=INT((CU$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CU$2+1-$Q47)/$Q67=INT((CU$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CU$2-$Q67,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q60*(IF(CU$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CU$2+INT(-$Q65))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CV$2-$Q47)/$Q67=INT((CV$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CV$2+1-$Q47)/$Q67=INT((CV$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CV$2-$Q67,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q60*(IF(CV$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CV$2+INT(-$Q65))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CW$2-$Q47)/$Q67=INT((CW$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CW$2+1-$Q47)/$Q67=INT((CW$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CW$2-$Q67,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q60*(IF(CW$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CW$2+INT(-$Q65))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CX$2-$Q47)/$Q67=INT((CX$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CX$2+1-$Q47)/$Q67=INT((CX$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CX$2-$Q67,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q60*(IF(CX$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CX$2+INT(-$Q65))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CY$2-$Q47)/$Q67=INT((CY$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CY$2+1-$Q47)/$Q67=INT((CY$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CY$2-$Q67,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q60*(IF(CY$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CY$2+INT(-$Q65))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CZ$2-$Q47)/$Q67=INT((CZ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CZ$2+1-$Q47)/$Q67=INT((CZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&CZ$2-$Q67,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q60*(IF(CZ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,CZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DA$2-$Q47)/$Q67=INT((DA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DA$2+1-$Q47)/$Q67=INT((DA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DA$2-$Q67,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q60*(IF(DA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DA$2+INT(-$Q65))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DB$2-$Q47)/$Q67=INT((DB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DB$2+1-$Q47)/$Q67=INT((DB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DB$2-$Q67,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q60*(IF(DB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DB$2+INT(-$Q65))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DC$2-$Q47)/$Q67=INT((DC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DC$2+1-$Q47)/$Q67=INT((DC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DC$2-$Q67,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q60*(IF(DC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DC$2+INT(-$Q65))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DD$2-$Q47)/$Q67=INT((DD$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DD$2+1-$Q47)/$Q67=INT((DD$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DD$2-$Q67,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q60*(IF(DD$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DD$2+INT(-$Q65))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DE$2-$Q47)/$Q67=INT((DE$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DE$2+1-$Q47)/$Q67=INT((DE$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DE$2-$Q67,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q60*(IF(DE$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DE$2+INT(-$Q65))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DF$2-$Q47)/$Q67=INT((DF$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DF$2+1-$Q47)/$Q67=INT((DF$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DF$2-$Q67,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q60*(IF(DF$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DF$2+INT(-$Q65))))))","v":3171706.3988793972},{"$f":"IF(DG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DG$2-$Q47)/$Q67=INT((DG$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DG$2+1-$Q47)/$Q67=INT((DG$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DG$2-$Q67,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q60*(IF(DG$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DG$2+INT(-$Q65))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DH$2-$Q47)/$Q67=INT((DH$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DH$2+1-$Q47)/$Q67=INT((DH$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DH$2-$Q67,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q60*(IF(DH$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DH$2+INT(-$Q65))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DI$2-$Q47)/$Q67=INT((DI$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DI$2+1-$Q47)/$Q67=INT((DI$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DI$2-$Q67,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q60*(IF(DI$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DI$2+INT(-$Q65))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DJ$2-$Q47)/$Q67=INT((DJ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DJ$2+1-$Q47)/$Q67=INT((DJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DJ$2-$Q67,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q60*(IF(DJ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DK$2-$Q47)/$Q67=INT((DK$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DK$2+1-$Q47)/$Q67=INT((DK$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DK$2-$Q67,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q60*(IF(DK$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DK$2+INT(-$Q65))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DL$2-$Q47)/$Q67=INT((DL$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DL$2+1-$Q47)/$Q67=INT((DL$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DL$2-$Q67,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q60*(IF(DL$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DL$2+INT(-$Q65))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DM$2-$Q47)/$Q67=INT((DM$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DM$2+1-$Q47)/$Q67=INT((DM$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DM$2-$Q67,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q60*(IF(DM$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DM$2+INT(-$Q65))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DN$2-$Q47)/$Q67=INT((DN$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DN$2+1-$Q47)/$Q67=INT((DN$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DN$2-$Q67,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q60*(IF(DN$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DN$2+INT(-$Q65))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DO$2-$Q47)/$Q67=INT((DO$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DO$2+1-$Q47)/$Q67=INT((DO$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DO$2-$Q67,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q60*(IF(DO$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DO$2+INT(-$Q65))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DP$2-$Q47)/$Q67=INT((DP$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DP$2+1-$Q47)/$Q67=INT((DP$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DP$2-$Q67,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q60*(IF(DP$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DP$2+INT(-$Q65))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DQ$2-$Q47)/$Q67=INT((DQ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DQ$2+1-$Q47)/$Q67=INT((DQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DQ$2-$Q67,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q60*(IF(DQ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DR$2-$Q47)/$Q67=INT((DR$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DR$2+1-$Q47)/$Q67=INT((DR$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DR$2-$Q67,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q60*(IF(DR$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DR$2+INT(-$Q65))))))","v":3806205.7232270627},{"$f":"IF(DS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DS$2-$Q47)/$Q67=INT((DS$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DS$2+1-$Q47)/$Q67=INT((DS$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DS$2-$Q67,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q60*(IF(DS$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DS$2+INT(-$Q65))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DT$2-$Q47)/$Q67=INT((DT$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DT$2+1-$Q47)/$Q67=INT((DT$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DT$2-$Q67,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q60*(IF(DT$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DT$2+INT(-$Q65))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DU$2-$Q47)/$Q67=INT((DU$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DU$2+1-$Q47)/$Q67=INT((DU$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DU$2-$Q67,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q60*(IF(DU$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DU$2+INT(-$Q65))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DV$2-$Q47)/$Q67=INT((DV$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DV$2+1-$Q47)/$Q67=INT((DV$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DV$2-$Q67,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q60*(IF(DV$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DV$2+INT(-$Q65))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DW$2-$Q47)/$Q67=INT((DW$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DW$2+1-$Q47)/$Q67=INT((DW$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DW$2-$Q67,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q60*(IF(DW$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DW$2+INT(-$Q65))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DX$2-$Q47)/$Q67=INT((DX$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DX$2+1-$Q47)/$Q67=INT((DX$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DX$2-$Q67,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q60*(IF(DX$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DX$2+INT(-$Q65))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DY$2-$Q47)/$Q67=INT((DY$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DY$2+1-$Q47)/$Q67=INT((DY$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DY$2-$Q67,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q60*(IF(DY$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DY$2+INT(-$Q65))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((DZ$2-$Q47)/$Q67=INT((DZ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((DZ$2+1-$Q47)/$Q67=INT((DZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&DZ$2-$Q67,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q60*(IF(DZ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,DZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EA$2-$Q47)/$Q67=INT((EA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EA$2+1-$Q47)/$Q67=INT((EA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EA$2-$Q67,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q60*(IF(EA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EA$2+INT(-$Q65))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EB$2-$Q47)/$Q67=INT((EB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EB$2+1-$Q47)/$Q67=INT((EB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EB$2-$Q67,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q60*(IF(EB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EB$2+INT(-$Q65))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EC$2-$Q47)/$Q67=INT((EC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EC$2+1-$Q47)/$Q67=INT((EC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EC$2-$Q67,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q60*(IF(EC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EC$2+INT(-$Q65))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q58=Lists!$CE$17,IF((ED$2-$Q47)/$Q67=INT((ED$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((ED$2+1-$Q47)/$Q67=INT((ED$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&ED$2-$Q67,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q60*(IF(ED$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ED$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ED$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ED$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ED$2+INT(-$Q65))))))","v":4478699.7862222968},{"$f":"IF(EE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EE$2-$Q47)/$Q67=INT((EE$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EE$2+1-$Q47)/$Q67=INT((EE$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EE$2-$Q67,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q60*(IF(EE$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EE$2+INT(-$Q65))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EF$2-$Q47)/$Q67=INT((EF$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EF$2+1-$Q47)/$Q67=INT((EF$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EF$2-$Q67,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q60*(IF(EF$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EF$2+INT(-$Q65))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EG$2-$Q47)/$Q67=INT((EG$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EG$2+1-$Q47)/$Q67=INT((EG$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EG$2-$Q67,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q60*(IF(EG$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EG$2+INT(-$Q65))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EH$2-$Q47)/$Q67=INT((EH$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EH$2+1-$Q47)/$Q67=INT((EH$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EH$2-$Q67,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q60*(IF(EH$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EH$2+INT(-$Q65))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EI$2-$Q47)/$Q67=INT((EI$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EI$2+1-$Q47)/$Q67=INT((EI$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EI$2-$Q67,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q60*(IF(EI$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EI$2+INT(-$Q65))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EJ$2-$Q47)/$Q67=INT((EJ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EJ$2+1-$Q47)/$Q67=INT((EJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EJ$2-$Q67,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q60*(IF(EJ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EK$2-$Q47)/$Q67=INT((EK$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EK$2+1-$Q47)/$Q67=INT((EK$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EK$2-$Q67,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q60*(IF(EK$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EK$2+INT(-$Q65))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EL$2-$Q47)/$Q67=INT((EL$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EL$2+1-$Q47)/$Q67=INT((EL$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EL$2-$Q67,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q60*(IF(EL$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EL$2+INT(-$Q65))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EM$2-$Q47)/$Q67=INT((EM$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EM$2+1-$Q47)/$Q67=INT((EM$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EM$2-$Q67,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q60*(IF(EM$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EM$2+INT(-$Q65))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EN$2-$Q47)/$Q67=INT((EN$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EN$2+1-$Q47)/$Q67=INT((EN$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EN$2-$Q67,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q60*(IF(EN$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EN$2+INT(-$Q65))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EO$2-$Q47)/$Q67=INT((EO$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EO$2+1-$Q47)/$Q67=INT((EO$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EO$2-$Q67,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q60*(IF(EO$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EO$2+INT(-$Q65))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EP$2-$Q47)/$Q67=INT((EP$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EP$2+1-$Q47)/$Q67=INT((EP$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EP$2-$Q67,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q60*(IF(EP$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EP$2+INT(-$Q65))))))","v":5191934.6674189856},{"$f":"IF(EQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EQ$2-$Q47)/$Q67=INT((EQ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EQ$2+1-$Q47)/$Q67=INT((EQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EQ$2-$Q67,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q60*(IF(EQ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q58=Lists!$CE$17,IF((ER$2-$Q47)/$Q67=INT((ER$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((ER$2+1-$Q47)/$Q67=INT((ER$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&ER$2-$Q67,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q60*(IF(ER$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ER$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ER$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ER$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ER$2+INT(-$Q65))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q58=Lists!$CE$17,IF((ES$2-$Q47)/$Q67=INT((ES$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((ES$2+1-$Q47)/$Q67=INT((ES$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&ES$2-$Q67,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q60*(IF(ES$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ES$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ES$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ES$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ES$2+INT(-$Q65))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q58=Lists!$CE$17,IF((ET$2-$Q47)/$Q67=INT((ET$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((ET$2+1-$Q47)/$Q67=INT((ET$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&ET$2-$Q67,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q60*(IF(ET$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ET$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ET$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ET$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,ET$2+INT(-$Q65))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EU$2-$Q47)/$Q67=INT((EU$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EU$2+1-$Q47)/$Q67=INT((EU$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EU$2-$Q67,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q60*(IF(EU$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EU$2+INT(-$Q65))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EV$2-$Q47)/$Q67=INT((EV$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EV$2+1-$Q47)/$Q67=INT((EV$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EV$2-$Q67,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q60*(IF(EV$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EV$2+INT(-$Q65))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EW$2-$Q47)/$Q67=INT((EW$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EW$2+1-$Q47)/$Q67=INT((EW$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EW$2-$Q67,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q60*(IF(EW$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EW$2+INT(-$Q65))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EX$2-$Q47)/$Q67=INT((EX$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EX$2+1-$Q47)/$Q67=INT((EX$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EX$2-$Q67,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q60*(IF(EX$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EX$2+INT(-$Q65))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EY$2-$Q47)/$Q67=INT((EY$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EY$2+1-$Q47)/$Q67=INT((EY$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EY$2-$Q67,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q60*(IF(EY$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EY$2+INT(-$Q65))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((EZ$2-$Q47)/$Q67=INT((EZ$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((EZ$2+1-$Q47)/$Q67=INT((EZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&EZ$2-$Q67,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q60*(IF(EZ$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,EZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((FA$2-$Q47)/$Q67=INT((FA$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((FA$2+1-$Q47)/$Q67=INT((FA$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&FA$2-$Q67,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q60*(IF(FA$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FA$2+INT(-$Q65))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((FB$2-$Q47)/$Q67=INT((FB$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((FB$2+1-$Q47)/$Q67=INT((FB$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&FB$2-$Q67,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q60*(IF(FB$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FB$2+INT(-$Q65))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((FC$2-$Q47)/$Q67=INT((FC$2-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((FC$2+1-$Q47)/$Q67=INT((FC$2+1-$Q47)/$Q67),SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">\"&FC$2-$Q67,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q60*(IF(FC$2=1,SUMIFS($Z45:$FD45,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$FD45,$Z$2:$FD$2,FC$2+INT(-$Q65))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","ретро-платеж","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические, банковские и т.п. расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q65-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические, банковские и т.п. расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z69:$FD69)","v":24441276.88899073},null,null,{"$f":"IF(AA$11=\"\",0,AA45)","v":234.07691999999997},{"$f":"IF(AB$11=\"\",0,AB45)","v":666.26161559999991},1663.0066662461538,2803.2734907692311,4184.3040546461543,5904.1534730769226,8055.3389524246149,10615.599119741541,13562.463506436923,16873.252548276923,20525.077585384617,24494.840862239995,{"$f":"IF(AM$11=\"\",0,AM45)","v":28940.115397759997},33650.788546038464,38472.530962546152,42661.969929384621,46899.922961187702,51035.896852564605,54918.160712401543,58393.745963861533,61499.049945738458,64270.788258869223,66745.994766133852,68962.021592455378,71471.244616099997,74056.64870435193,76140.398874987455,78226.478118193991,80407.331950301988,82776.148685684995,85320.363881375015,87877.924564500005,90549.758901000008,93347.236209499999,96256.710690000007,99264.536542500005,103387.42614410003,107479.24652167501,110787.98044860002,114142.32795612499,117542.28904425001,120960.11807425,124377.94710425001,127795.77613425,131213.60516424998,134631.43419425,138049.26322425,141467.09225425002,146587.10084033752,151513.38122996248,155028.09421146251,158542.8071929625,162057.52017446249,165572.23315596249,169086.94613746248,172601.6591189625,176116.3721004625,179631.08508196249,183145.79806346248,186660.51104496248,192620.41018019189,198281.83725836064,201898.27838893564,205514.71951951063,209131.16065008563,212747.60178066065,216364.04291123562,219980.48404181059,223596.92517238561,227213.36630296058,230829.80743353561,234446.24856411063,241320.92765693084,247782.40076652364,251505.65645362739,255228.91214073115,{"$f":"IF(CY$11=\"\",0,CY45)","v":258952.16782783487},262675.42351493868,266398.6792020424,270121.93488914613,273845.19057624991,277568.44626335363,281291.70195045735,285014.95763756114,292884.69531089324,300215.76586235705,304051.17683381605,307886.58780527493,311721.99877673393,315557.40974819282,319392.82071965176,323228.2316911107,327063.64266256965,330899.05363402859,334734.46460548753,338569.87557694642,347520.69136610953,355795.86579585756,359749.03981588944,363702.21383592131,367655.3878559533,371608.56187598512,375561.73589601694,379514.90991604881,383468.08393608074,387421.25795611262,391374.43197614449,395327.60599617648,405451.6337435703,414750.69513805216,418827.52035908564,422904.34558011912,426981.17080115259,431057.99602218607,435134.82124321954,439211.64646425308,443288.47168528649,447365.29690632003,451442.12212735356,455518.94734838698,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)=0,$K72=0,$K72=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)))","v":"Расходы на страхование"},null,null,{"$f":"MAX(K$15:K71)+1","v":3},{"$f":"K72","v":3},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z72:$FD72)","v":4888255.3777981456},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q74,AA$2>$Q76),0,IF($X77>0,AA77,IF($Q78>0,$Q78*AA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":46.815383999999995},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q74,AB$2>$Q76),0,IF($X77>0,AB77,IF($Q78>0,$Q78*AB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":133.25232312},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q74,AC$2>$Q76),0,IF($X77>0,AC77,IF($Q78>0,$Q78*AC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":332.60133324923078},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q74,AD$2>$Q76),0,IF($X77>0,AD77,IF($Q78>0,$Q78*AD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":560.6546981538462},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q74,AE$2>$Q76),0,IF($X77>0,AE77,IF($Q78>0,$Q78*AE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":836.86081092923075},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q74,AF$2>$Q76),0,IF($X77>0,AF77,IF($Q78>0,$Q78*AF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":1180.8306946153846},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q74,AG$2>$Q76),0,IF($X77>0,AG77,IF($Q78>0,$Q78*AG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":1611.0677904849231},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q74,AH$2>$Q76),0,IF($X77>0,AH77,IF($Q78>0,$Q78*AH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":2123.1198239483078},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q74,AI$2>$Q76),0,IF($X77>0,AI77,IF($Q78>0,$Q78*AI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":2712.4927012873845},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q74,AJ$2>$Q76),0,IF($X77>0,AJ77,IF($Q78>0,$Q78*AJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":3374.6505096553842},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q74,AK$2>$Q76),0,IF($X77>0,AK77,IF($Q78>0,$Q78*AK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":4105.0155170769231},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q74,AL$2>$Q76),0,IF($X77>0,AL77,IF($Q78>0,$Q78*AL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":4898.9681724479988},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q74,AM$2>$Q76),0,IF($X77>0,AM77,IF($Q78>0,$Q78*AM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":5788.0230795519992},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q74,AN$2>$Q76),0,IF($X77>0,AN77,IF($Q78>0,$Q78*AN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":6730.1577092076932},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q74,AO$2>$Q76),0,IF($X77>0,AO77,IF($Q78>0,$Q78*AO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":7694.5061925092305},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q74,AP$2>$Q76),0,IF($X77>0,AP77,IF($Q78>0,$Q78*AP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":8532.3939858769245},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q74,AQ$2>$Q76),0,IF($X77>0,AQ77,IF($Q78>0,$Q78*AQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":9379.9845922375389},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q74,AR$2>$Q76),0,IF($X77>0,AR77,IF($Q78>0,$Q78*AR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10207.179370512922},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q74,AS$2>$Q76),0,IF($X77>0,AS77,IF($Q78>0,$Q78*AS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10983.632142480308},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q74,AT$2>$Q76),0,IF($X77>0,AT77,IF($Q78>0,$Q78*AT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11678.749192772308},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q74,AU$2>$Q76),0,IF($X77>0,AU77,IF($Q78>0,$Q78*AU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12299.80998914769},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q74,AV$2>$Q76),0,IF($X77>0,AV77,IF($Q78>0,$Q78*AV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12854.157651773845},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q74,AW$2>$Q76),0,IF($X77>0,AW77,IF($Q78>0,$Q78*AW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":13349.198953226769},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q74,AX$2>$Q76),0,IF($X77>0,AX77,IF($Q78>0,$Q78*AX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":13792.404318491075},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q74,AY$2>$Q76),0,IF($X77>0,AY77,IF($Q78>0,$Q78*AY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":14294.248923219999},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q74,AZ$2>$Q76),0,IF($X77>0,AZ77,IF($Q78>0,$Q78*AZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":14811.329740870386},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q74,BA$2>$Q76),0,IF($X77>0,BA77,IF($Q78>0,$Q78*BA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":15228.079774997492},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q74,BB$2>$Q76),0,IF($X77>0,BB77,IF($Q78>0,$Q78*BB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":15645.295623638798},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q74,BC$2>$Q76),0,IF($X77>0,BC77,IF($Q78>0,$Q78*BC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":16081.466390060397},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q74,BD$2>$Q76),0,IF($X77>0,BD77,IF($Q78>0,$Q78*BD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":16555.229737136997},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q74,BE$2>$Q76),0,IF($X77>0,BE77,IF($Q78>0,$Q78*BE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":17064.072776275003},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q74,BF$2>$Q76),0,IF($X77>0,BF77,IF($Q78>0,$Q78*BF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":17575.584912900002},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q74,BG$2>$Q76),0,IF($X77>0,BG77,IF($Q78>0,$Q78*BG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":18109.951780200001},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q74,BH$2>$Q76),0,IF($X77>0,BH77,IF($Q78>0,$Q78*BH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":18669.447241900001},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q74,BI$2>$Q76),0,IF($X77>0,BI77,IF($Q78>0,$Q78*BI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":19251.342138},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q74,BJ$2>$Q76),0,IF($X77>0,BJ77,IF($Q78>0,$Q78*BJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":19852.907308499998},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q74,BK$2>$Q76),0,IF($X77>0,BK77,IF($Q78>0,$Q78*BK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":20677.485228820005},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q74,BL$2>$Q76),0,IF($X77>0,BL77,IF($Q78>0,$Q78*BL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":21495.849304335003},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q74,BM$2>$Q76),0,IF($X77>0,BM77,IF($Q78>0,$Q78*BM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":22157.596089720002},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q74,BN$2>$Q76),0,IF($X77>0,BN77,IF($Q78>0,$Q78*BN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":22828.465591224998},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q74,BO$2>$Q76),0,IF($X77>0,BO77,IF($Q78>0,$Q78*BO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":23508.457808850002},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q74,BP$2>$Q76),0,IF($X77>0,BP77,IF($Q78>0,$Q78*BP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":24192.023614850001},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q74,BQ$2>$Q76),0,IF($X77>0,BQ77,IF($Q78>0,$Q78*BQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":24875.589420850003},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q74,BR$2>$Q76),0,IF($X77>0,BR77,IF($Q78>0,$Q78*BR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":25559.155226849998},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q74,BS$2>$Q76),0,IF($X77>0,BS77,IF($Q78>0,$Q78*BS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":26242.721032849997},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q74,BT$2>$Q76),0,IF($X77>0,BT77,IF($Q78>0,$Q78*BT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":26926.286838849999},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q74,BU$2>$Q76),0,IF($X77>0,BU77,IF($Q78>0,$Q78*BU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":27609.852644850002},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q74,BV$2>$Q76),0,IF($X77>0,BV77,IF($Q78>0,$Q78*BV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":28293.418450850004},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q74,BW$2>$Q76),0,IF($X77>0,BW77,IF($Q78>0,$Q78*BW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":29317.4201680675},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q74,BX$2>$Q76),0,IF($X77>0,BX77,IF($Q78>0,$Q78*BX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":30302.676245992498},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q74,BY$2>$Q76),0,IF($X77>0,BY77,IF($Q78>0,$Q78*BY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":31005.618842292501},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q74,BZ$2>$Q76),0,IF($X77>0,BZ77,IF($Q78>0,$Q78*BZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":31708.561438592496},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q74,CA$2>$Q76),0,IF($X77>0,CA77,IF($Q78>0,$Q78*CA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":32411.504034892499},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q74,CB$2>$Q76),0,IF($X77>0,CB77,IF($Q78>0,$Q78*CB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":33114.446631192499},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q74,CC$2>$Q76),0,IF($X77>0,CC77,IF($Q78>0,$Q78*CC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":33817.389227492495},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q74,CD$2>$Q76),0,IF($X77>0,CD77,IF($Q78>0,$Q78*CD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":34520.331823792505},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q74,CE$2>$Q76),0,IF($X77>0,CE77,IF($Q78>0,$Q78*CE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":35223.274420092501},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q74,CF$2>$Q76),0,IF($X77>0,CF77,IF($Q78>0,$Q78*CF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":35926.217016392497},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q74,CG$2>$Q76),0,IF($X77>0,CG77,IF($Q78>0,$Q78*CG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":36629.1596126925},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q74,CH$2>$Q76),0,IF($X77>0,CH77,IF($Q78>0,$Q78*CH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":37332.102208992495},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q74,CI$2>$Q76),0,IF($X77>0,CI77,IF($Q78>0,$Q78*CI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":38524.08203603838},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q74,CJ$2>$Q76),0,IF($X77>0,CJ77,IF($Q78>0,$Q78*CJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":39656.367451672129},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q74,CK$2>$Q76),0,IF($X77>0,CK77,IF($Q78>0,$Q78*CK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":40379.655677787123},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q74,CL$2>$Q76),0,IF($X77>0,CL77,IF($Q78>0,$Q78*CL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":41102.943903902131},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q74,CM$2>$Q76),0,IF($X77>0,CM77,IF($Q78>0,$Q78*CM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":41826.232130017124},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q74,CN$2>$Q76),0,IF($X77>0,CN77,IF($Q78>0,$Q78*CN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":42549.520356132125},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q74,CO$2>$Q76),0,IF($X77>0,CO77,IF($Q78>0,$Q78*CO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":43272.808582247126},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q74,CP$2>$Q76),0,IF($X77>0,CP77,IF($Q78>0,$Q78*CP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":43996.096808362119},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q74,CQ$2>$Q76),0,IF($X77>0,CQ77,IF($Q78>0,$Q78*CQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":44719.38503447712},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q74,CR$2>$Q76),0,IF($X77>0,CR77,IF($Q78>0,$Q78*CR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":45442.673260592121},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q74,CS$2>$Q76),0,IF($X77>0,CS77,IF($Q78>0,$Q78*CS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":46165.961486707121},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q74,CT$2>$Q76),0,IF($X77>0,CT77,IF($Q78>0,$Q78*CT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":46889.249712822122},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q74,CU$2>$Q76),0,IF($X77>0,CU77,IF($Q78>0,$Q78*CU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":48264.185531386167},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q74,CV$2>$Q76),0,IF($X77>0,CV77,IF($Q78>0,$Q78*CV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":49556.480153304728},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q74,CW$2>$Q76),0,IF($X77>0,CW77,IF($Q78>0,$Q78*CW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":50301.131290725476},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q74,CX$2>$Q76),0,IF($X77>0,CX77,IF($Q78>0,$Q78*CX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":51045.782428146231},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q74,CY$2>$Q76),0,IF($X77>0,CY77,IF($Q78>0,$Q78*CY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":51790.433565566971},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q74,CZ$2>$Q76),0,IF($X77>0,CZ77,IF($Q78>0,$Q78*CZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":52535.084702987733},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q74,DA$2>$Q76),0,IF($X77>0,DA77,IF($Q78>0,$Q78*DA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":53279.735840408473},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q74,DB$2>$Q76),0,IF($X77>0,DB77,IF($Q78>0,$Q78*DB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":54024.386977829228},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q74,DC$2>$Q76),0,IF($X77>0,DC77,IF($Q78>0,$Q78*DC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":54769.038115249976},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q74,DD$2>$Q76),0,IF($X77>0,DD77,IF($Q78>0,$Q78*DD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":55513.689252670731},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q74,DE$2>$Q76),0,IF($X77>0,DE77,IF($Q78>0,$Q78*DE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":56258.340390091471},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q74,DF$2>$Q76),0,IF($X77>0,DF77,IF($Q78>0,$Q78*DF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":57002.991527512226},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q74,DG$2>$Q76),0,IF($X77>0,DG77,IF($Q78>0,$Q78*DG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":58576.939062178644},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q74,DH$2>$Q76),0,IF($X77>0,DH77,IF($Q78>0,$Q78*DH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":60043.153172471415},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q74,DI$2>$Q76),0,IF($X77>0,DI77,IF($Q78>0,$Q78*DI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":60810.235366763205},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q74,DJ$2>$Q76),0,IF($X77>0,DJ77,IF($Q78>0,$Q78*DJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":61577.317561054988},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q74,DK$2>$Q76),0,IF($X77>0,DK77,IF($Q78>0,$Q78*DK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":62344.399755346785},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q74,DL$2>$Q76),0,IF($X77>0,DL77,IF($Q78>0,$Q78*DL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":63111.481949638568},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q74,DM$2>$Q76),0,IF($X77>0,DM77,IF($Q78>0,$Q78*DM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":63878.564143930358},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q74,DN$2>$Q76),0,IF($X77>0,DN77,IF($Q78>0,$Q78*DN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":64645.646338222141},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q74,DO$2>$Q76),0,IF($X77>0,DO77,IF($Q78>0,$Q78*DO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":65412.728532513931},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q74,DP$2>$Q76),0,IF($X77>0,DP77,IF($Q78>0,$Q78*DP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":66179.810726805721},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q74,DQ$2>$Q76),0,IF($X77>0,DQ77,IF($Q78>0,$Q78*DQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":66946.892921097504},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q74,DR$2>$Q76),0,IF($X77>0,DR77,IF($Q78>0,$Q78*DR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":67713.975115389287},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q74,DS$2>$Q76),0,IF($X77>0,DS77,IF($Q78>0,$Q78*DS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":69504.138273221906},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q74,DT$2>$Q76),0,IF($X77>0,DT77,IF($Q78>0,$Q78*DT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":71159.173159171507},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q74,DU$2>$Q76),0,IF($X77>0,DU77,IF($Q78>0,$Q78*DU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":71949.807963177896},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q74,DV$2>$Q76),0,IF($X77>0,DV77,IF($Q78>0,$Q78*DV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":72740.442767184257},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q74,DW$2>$Q76),0,IF($X77>0,DW77,IF($Q78>0,$Q78*DW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":73531.077571190661},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q74,DX$2>$Q76),0,IF($X77>0,DX77,IF($Q78>0,$Q78*DX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":74321.712375197021},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q74,DY$2>$Q76),0,IF($X77>0,DY77,IF($Q78>0,$Q78*DY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":75112.347179203396},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q74,DZ$2>$Q76),0,IF($X77>0,DZ77,IF($Q78>0,$Q78*DZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((DZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((DZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":75902.981983209756},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q74,EA$2>$Q76),0,IF($X77>0,EA77,IF($Q78>0,$Q78*EA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":76693.616787216146},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q74,EB$2>$Q76),0,IF($X77>0,EB77,IF($Q78>0,$Q78*EB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":77484.251591222521},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q74,EC$2>$Q76),0,IF($X77>0,EC77,IF($Q78>0,$Q78*EC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":78274.886395228896},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q74,ED$2>$Q76),0,IF($X77>0,ED77,IF($Q78>0,$Q78*ED$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((ED$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((ED$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":79065.521199235285},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q74,EE$2>$Q76),0,IF($X77>0,EE77,IF($Q78>0,$Q78*EE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":81090.326748714055},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q74,EF$2>$Q76),0,IF($X77>0,EF77,IF($Q78>0,$Q78*EF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":82950.139027610436},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q74,EG$2>$Q76),0,IF($X77>0,EG77,IF($Q78>0,$Q78*EG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":83765.504071817137},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q74,EH$2>$Q76),0,IF($X77>0,EH77,IF($Q78>0,$Q78*EH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":84580.869116023823},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q74,EI$2>$Q76),0,IF($X77>0,EI77,IF($Q78>0,$Q78*EI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":85396.234160230524},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q74,EJ$2>$Q76),0,IF($X77>0,EJ77,IF($Q78>0,$Q78*EJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":86211.599204437211},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q74,EK$2>$Q76),0,IF($X77>0,EK77,IF($Q78>0,$Q78*EK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":87026.964248643912},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q74,EL$2>$Q76),0,IF($X77>0,EL77,IF($Q78>0,$Q78*EL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":87842.329292850613},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q74,EM$2>$Q76),0,IF($X77>0,EM77,IF($Q78>0,$Q78*EM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":88657.694337057299},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q74,EN$2>$Q76),0,IF($X77>0,EN77,IF($Q78>0,$Q78*EN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":89473.059381264},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q74,EO$2>$Q76),0,IF($X77>0,EO77,IF($Q78>0,$Q78*EO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":90288.424425470716},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q74,EP$2>$Q76),0,IF($X77>0,EP77,IF($Q78>0,$Q78*EP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":91103.789469677387},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q74,EQ$2>$Q76),0,IF($X77>0,EQ77,IF($Q78>0,$Q78*EQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q74,ER$2>$Q76),0,IF($X77>0,ER77,IF($Q78>0,$Q78*ER$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((ER$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((ER$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q74,ES$2>$Q76),0,IF($X77>0,ES77,IF($Q78>0,$Q78*ES$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((ES$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((ES$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q74,ET$2>$Q76),0,IF($X77>0,ET77,IF($Q78>0,$Q78*ET$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((ET$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((ET$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q74,EU$2>$Q76),0,IF($X77>0,EU77,IF($Q78>0,$Q78*EU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q74,EV$2>$Q76),0,IF($X77>0,EV77,IF($Q78>0,$Q78*EV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q74,EW$2>$Q76),0,IF($X77>0,EW77,IF($Q78>0,$Q78*EW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q74,EX$2>$Q76),0,IF($X77>0,EX77,IF($Q78>0,$Q78*EX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q74,EY$2>$Q76),0,IF($X77>0,EY77,IF($Q78>0,$Q78*EY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q74,EZ$2>$Q76),0,IF($X77>0,EZ77,IF($Q78>0,$Q78*EZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((EZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((EZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q74,FA$2>$Q76),0,IF($X77>0,FA77,IF($Q78>0,$Q78*FA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((FA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((FA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q74,FB$2>$Q76),0,IF($X77>0,FB77,IF($Q78>0,$Q78*FB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((FB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((FB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q74,FC$2>$Q76),0,IF($X77>0,FC77,IF($Q78>0,$Q78*FC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((FC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((FC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-05-01","^",{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на страхование"},{"$f":"I75","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75))","v":120},null,{"$f":"IF(G76<>0,1,IF(OR($Q76=\"\",$Q76=0),0,IF($R76=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H76))),$Q76)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q76-IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на страхование"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z77:$FD77,$Z77:$FD77,\">\"&0)=0,0,AVERAGEIFS($Z77:$FD77,$Z77:$FD77,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на страхование"},{"$f":"I79","v":"Через прогрессию"},{"$f":"Exp!$J$26","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на страхование"},{"$f":"I79","v":"Через прогрессию"},{"$f":"Exp!$J$27","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q79=Lists!$AB$16,M80,IF(Q79=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на страхование"},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z84:$FD84)","v":4888255.3777981456},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AA$2-$Q74)/$Q94=INT((AA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AA$2+1-$Q74)/$Q94=INT((AA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AA$2-$Q94,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q87*(IF(AA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AA$2+INT(-$Q92))))))","v":46.815383999999995},{"$f":"IF(AB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AB$2-$Q74)/$Q94=INT((AB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AB$2+1-$Q74)/$Q94=INT((AB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AB$2-$Q94,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q87*(IF(AB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AB$2+INT(-$Q92))))))","v":133.25232312},{"$f":"IF(AC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AC$2-$Q74)/$Q94=INT((AC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AC$2+1-$Q74)/$Q94=INT((AC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AC$2-$Q94,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q87*(IF(AC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AC$2+INT(-$Q92))))))","v":332.60133324923078},{"$f":"IF(AD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AD$2-$Q74)/$Q94=INT((AD$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AD$2+1-$Q74)/$Q94=INT((AD$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AD$2-$Q94,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q87*(IF(AD$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AD$2+INT(-$Q92))))))","v":560.6546981538462},{"$f":"IF(AE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AE$2-$Q74)/$Q94=INT((AE$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AE$2+1-$Q74)/$Q94=INT((AE$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AE$2-$Q94,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q87*(IF(AE$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AE$2+INT(-$Q92))))))","v":836.86081092923075},{"$f":"IF(AF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AF$2-$Q74)/$Q94=INT((AF$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AF$2+1-$Q74)/$Q94=INT((AF$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AF$2-$Q94,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q87*(IF(AF$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AF$2+INT(-$Q92))))))","v":1180.8306946153846},{"$f":"IF(AG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AG$2-$Q74)/$Q94=INT((AG$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AG$2+1-$Q74)/$Q94=INT((AG$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AG$2-$Q94,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q87*(IF(AG$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AG$2+INT(-$Q92))))))","v":1611.0677904849231},{"$f":"IF(AH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AH$2-$Q74)/$Q94=INT((AH$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AH$2+1-$Q74)/$Q94=INT((AH$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AH$2-$Q94,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q87*(IF(AH$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AH$2+INT(-$Q92))))))","v":2123.1198239483078},{"$f":"IF(AI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AI$2-$Q74)/$Q94=INT((AI$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AI$2+1-$Q74)/$Q94=INT((AI$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AI$2-$Q94,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q87*(IF(AI$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AI$2+INT(-$Q92))))))","v":2712.4927012873845},{"$f":"IF(AJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AJ$2-$Q74)/$Q94=INT((AJ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AJ$2+1-$Q74)/$Q94=INT((AJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AJ$2-$Q94,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q87*(IF(AJ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AJ$2+INT(-$Q92))))))","v":3374.6505096553842},{"$f":"IF(AK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AK$2-$Q74)/$Q94=INT((AK$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AK$2+1-$Q74)/$Q94=INT((AK$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AK$2-$Q94,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q87*(IF(AK$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AK$2+INT(-$Q92))))))","v":4105.0155170769231},{"$f":"IF(AL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AL$2-$Q74)/$Q94=INT((AL$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AL$2+1-$Q74)/$Q94=INT((AL$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AL$2-$Q94,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q87*(IF(AL$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AL$2+INT(-$Q92))))))","v":4898.9681724479988},{"$f":"IF(AM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AM$2-$Q74)/$Q94=INT((AM$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AM$2+1-$Q74)/$Q94=INT((AM$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AM$2-$Q94,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q87*(IF(AM$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AM$2+INT(-$Q92))))))","v":5788.0230795519992},{"$f":"IF(AN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AN$2-$Q74)/$Q94=INT((AN$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AN$2+1-$Q74)/$Q94=INT((AN$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AN$2-$Q94,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q87*(IF(AN$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AN$2+INT(-$Q92))))))","v":6730.1577092076932},{"$f":"IF(AO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AO$2-$Q74)/$Q94=INT((AO$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AO$2+1-$Q74)/$Q94=INT((AO$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AO$2-$Q94,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q87*(IF(AO$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AO$2+INT(-$Q92))))))","v":7694.5061925092305},{"$f":"IF(AP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AP$2-$Q74)/$Q94=INT((AP$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AP$2+1-$Q74)/$Q94=INT((AP$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AP$2-$Q94,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q87*(IF(AP$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AP$2+INT(-$Q92))))))","v":8532.3939858769245},{"$f":"IF(AQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AQ$2-$Q74)/$Q94=INT((AQ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AQ$2+1-$Q74)/$Q94=INT((AQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AQ$2-$Q94,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q87*(IF(AQ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AQ$2+INT(-$Q92))))))","v":9379.9845922375389},{"$f":"IF(AR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AR$2-$Q74)/$Q94=INT((AR$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AR$2+1-$Q74)/$Q94=INT((AR$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AR$2-$Q94,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q87*(IF(AR$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AR$2+INT(-$Q92))))))","v":10207.179370512922},{"$f":"IF(AS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AS$2-$Q74)/$Q94=INT((AS$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AS$2+1-$Q74)/$Q94=INT((AS$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AS$2-$Q94,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q87*(IF(AS$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AS$2+INT(-$Q92))))))","v":10983.632142480308},{"$f":"IF(AT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AT$2-$Q74)/$Q94=INT((AT$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AT$2+1-$Q74)/$Q94=INT((AT$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AT$2-$Q94,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q87*(IF(AT$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AT$2+INT(-$Q92))))))","v":11678.749192772308},{"$f":"IF(AU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AU$2-$Q74)/$Q94=INT((AU$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AU$2+1-$Q74)/$Q94=INT((AU$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AU$2-$Q94,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q87*(IF(AU$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AU$2+INT(-$Q92))))))","v":12299.80998914769},{"$f":"IF(AV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AV$2-$Q74)/$Q94=INT((AV$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AV$2+1-$Q74)/$Q94=INT((AV$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AV$2-$Q94,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q87*(IF(AV$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AV$2+INT(-$Q92))))))","v":12854.157651773845},{"$f":"IF(AW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AW$2-$Q74)/$Q94=INT((AW$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AW$2+1-$Q74)/$Q94=INT((AW$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AW$2-$Q94,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q87*(IF(AW$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AW$2+INT(-$Q92))))))","v":13349.198953226769},{"$f":"IF(AX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AX$2-$Q74)/$Q94=INT((AX$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AX$2+1-$Q74)/$Q94=INT((AX$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AX$2-$Q94,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q87*(IF(AX$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AX$2+INT(-$Q92))))))","v":13792.404318491075},{"$f":"IF(AY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AY$2-$Q74)/$Q94=INT((AY$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AY$2+1-$Q74)/$Q94=INT((AY$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AY$2-$Q94,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q87*(IF(AY$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AY$2+INT(-$Q92))))))","v":14294.248923219999},{"$f":"IF(AZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AZ$2-$Q74)/$Q94=INT((AZ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AZ$2+1-$Q74)/$Q94=INT((AZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&AZ$2-$Q94,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q87*(IF(AZ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,AZ$2+INT(-$Q92))))))","v":14811.329740870386},{"$f":"IF(BA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BA$2-$Q74)/$Q94=INT((BA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BA$2+1-$Q74)/$Q94=INT((BA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BA$2-$Q94,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q87*(IF(BA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BA$2+INT(-$Q92))))))","v":15228.079774997492},{"$f":"IF(BB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BB$2-$Q74)/$Q94=INT((BB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BB$2+1-$Q74)/$Q94=INT((BB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BB$2-$Q94,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q87*(IF(BB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BB$2+INT(-$Q92))))))","v":15645.295623638798},{"$f":"IF(BC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BC$2-$Q74)/$Q94=INT((BC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BC$2+1-$Q74)/$Q94=INT((BC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BC$2-$Q94,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q87*(IF(BC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BC$2+INT(-$Q92))))))","v":16081.466390060397},{"$f":"IF(BD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BD$2-$Q74)/$Q94=INT((BD$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BD$2+1-$Q74)/$Q94=INT((BD$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BD$2-$Q94,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q87*(IF(BD$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BD$2+INT(-$Q92))))))","v":16555.229737136997},{"$f":"IF(BE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BE$2-$Q74)/$Q94=INT((BE$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BE$2+1-$Q74)/$Q94=INT((BE$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BE$2-$Q94,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q87*(IF(BE$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BE$2+INT(-$Q92))))))","v":17064.072776275003},{"$f":"IF(BF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BF$2-$Q74)/$Q94=INT((BF$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BF$2+1-$Q74)/$Q94=INT((BF$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BF$2-$Q94,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q87*(IF(BF$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BF$2+INT(-$Q92))))))","v":17575.584912900002},{"$f":"IF(BG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BG$2-$Q74)/$Q94=INT((BG$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BG$2+1-$Q74)/$Q94=INT((BG$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BG$2-$Q94,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q87*(IF(BG$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BG$2+INT(-$Q92))))))","v":18109.951780200001},{"$f":"IF(BH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BH$2-$Q74)/$Q94=INT((BH$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BH$2+1-$Q74)/$Q94=INT((BH$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BH$2-$Q94,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q87*(IF(BH$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BH$2+INT(-$Q92))))))","v":18669.447241900001},{"$f":"IF(BI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BI$2-$Q74)/$Q94=INT((BI$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BI$2+1-$Q74)/$Q94=INT((BI$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BI$2-$Q94,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q87*(IF(BI$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BI$2+INT(-$Q92))))))","v":19251.342138},{"$f":"IF(BJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BJ$2-$Q74)/$Q94=INT((BJ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BJ$2+1-$Q74)/$Q94=INT((BJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BJ$2-$Q94,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q87*(IF(BJ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BJ$2+INT(-$Q92))))))","v":19852.907308499998},{"$f":"IF(BK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BK$2-$Q74)/$Q94=INT((BK$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BK$2+1-$Q74)/$Q94=INT((BK$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BK$2-$Q94,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q87*(IF(BK$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BK$2+INT(-$Q92))))))","v":20677.485228820005},{"$f":"IF(BL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BL$2-$Q74)/$Q94=INT((BL$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BL$2+1-$Q74)/$Q94=INT((BL$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BL$2-$Q94,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q87*(IF(BL$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BL$2+INT(-$Q92))))))","v":21495.849304335003},{"$f":"IF(BM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BM$2-$Q74)/$Q94=INT((BM$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BM$2+1-$Q74)/$Q94=INT((BM$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BM$2-$Q94,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q87*(IF(BM$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BM$2+INT(-$Q92))))))","v":22157.596089720002},{"$f":"IF(BN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BN$2-$Q74)/$Q94=INT((BN$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BN$2+1-$Q74)/$Q94=INT((BN$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BN$2-$Q94,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q87*(IF(BN$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BN$2+INT(-$Q92))))))","v":22828.465591224998},{"$f":"IF(BO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BO$2-$Q74)/$Q94=INT((BO$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BO$2+1-$Q74)/$Q94=INT((BO$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BO$2-$Q94,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q87*(IF(BO$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BO$2+INT(-$Q92))))))","v":23508.457808850002},{"$f":"IF(BP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BP$2-$Q74)/$Q94=INT((BP$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BP$2+1-$Q74)/$Q94=INT((BP$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BP$2-$Q94,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q87*(IF(BP$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BP$2+INT(-$Q92))))))","v":24192.023614850001},{"$f":"IF(BQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BQ$2-$Q74)/$Q94=INT((BQ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BQ$2+1-$Q74)/$Q94=INT((BQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BQ$2-$Q94,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q87*(IF(BQ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BQ$2+INT(-$Q92))))))","v":24875.589420850003},{"$f":"IF(BR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BR$2-$Q74)/$Q94=INT((BR$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BR$2+1-$Q74)/$Q94=INT((BR$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BR$2-$Q94,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q87*(IF(BR$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BR$2+INT(-$Q92))))))","v":25559.155226849998},{"$f":"IF(BS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BS$2-$Q74)/$Q94=INT((BS$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BS$2+1-$Q74)/$Q94=INT((BS$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BS$2-$Q94,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q87*(IF(BS$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BS$2+INT(-$Q92))))))","v":26242.721032849997},{"$f":"IF(BT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BT$2-$Q74)/$Q94=INT((BT$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BT$2+1-$Q74)/$Q94=INT((BT$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BT$2-$Q94,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q87*(IF(BT$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BT$2+INT(-$Q92))))))","v":26926.286838849999},{"$f":"IF(BU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BU$2-$Q74)/$Q94=INT((BU$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BU$2+1-$Q74)/$Q94=INT((BU$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BU$2-$Q94,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q87*(IF(BU$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BU$2+INT(-$Q92))))))","v":27609.852644850002},{"$f":"IF(BV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BV$2-$Q74)/$Q94=INT((BV$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BV$2+1-$Q74)/$Q94=INT((BV$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BV$2-$Q94,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q87*(IF(BV$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BV$2+INT(-$Q92))))))","v":28293.418450850004},{"$f":"IF(BW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BW$2-$Q74)/$Q94=INT((BW$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BW$2+1-$Q74)/$Q94=INT((BW$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BW$2-$Q94,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q87*(IF(BW$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BW$2+INT(-$Q92))))))","v":29317.4201680675},{"$f":"IF(BX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BX$2-$Q74)/$Q94=INT((BX$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BX$2+1-$Q74)/$Q94=INT((BX$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BX$2-$Q94,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q87*(IF(BX$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BX$2+INT(-$Q92))))))","v":30302.676245992498},{"$f":"IF(BY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BY$2-$Q74)/$Q94=INT((BY$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BY$2+1-$Q74)/$Q94=INT((BY$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BY$2-$Q94,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q87*(IF(BY$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BY$2+INT(-$Q92))))))","v":31005.618842292501},{"$f":"IF(BZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BZ$2-$Q74)/$Q94=INT((BZ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BZ$2+1-$Q74)/$Q94=INT((BZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&BZ$2-$Q94,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q87*(IF(BZ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,BZ$2+INT(-$Q92))))))","v":31708.561438592496},{"$f":"IF(CA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CA$2-$Q74)/$Q94=INT((CA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CA$2+1-$Q74)/$Q94=INT((CA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CA$2-$Q94,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q87*(IF(CA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CA$2+INT(-$Q92))))))","v":32411.504034892499},{"$f":"IF(CB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CB$2-$Q74)/$Q94=INT((CB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CB$2+1-$Q74)/$Q94=INT((CB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CB$2-$Q94,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q87*(IF(CB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CB$2+INT(-$Q92))))))","v":33114.446631192499},{"$f":"IF(CC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CC$2-$Q74)/$Q94=INT((CC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CC$2+1-$Q74)/$Q94=INT((CC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CC$2-$Q94,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q87*(IF(CC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CC$2+INT(-$Q92))))))","v":33817.389227492495},{"$f":"IF(CD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CD$2-$Q74)/$Q94=INT((CD$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CD$2+1-$Q74)/$Q94=INT((CD$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CD$2-$Q94,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q87*(IF(CD$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CD$2+INT(-$Q92))))))","v":34520.331823792505},{"$f":"IF(CE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CE$2-$Q74)/$Q94=INT((CE$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CE$2+1-$Q74)/$Q94=INT((CE$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CE$2-$Q94,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q87*(IF(CE$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CE$2+INT(-$Q92))))))","v":35223.274420092501},{"$f":"IF(CF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CF$2-$Q74)/$Q94=INT((CF$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CF$2+1-$Q74)/$Q94=INT((CF$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CF$2-$Q94,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q87*(IF(CF$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CF$2+INT(-$Q92))))))","v":35926.217016392497},{"$f":"IF(CG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CG$2-$Q74)/$Q94=INT((CG$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CG$2+1-$Q74)/$Q94=INT((CG$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CG$2-$Q94,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q87*(IF(CG$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CG$2+INT(-$Q92))))))","v":36629.1596126925},{"$f":"IF(CH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CH$2-$Q74)/$Q94=INT((CH$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CH$2+1-$Q74)/$Q94=INT((CH$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CH$2-$Q94,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q87*(IF(CH$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CH$2+INT(-$Q92))))))","v":37332.102208992495},{"$f":"IF(CI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CI$2-$Q74)/$Q94=INT((CI$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CI$2+1-$Q74)/$Q94=INT((CI$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CI$2-$Q94,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q87*(IF(CI$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CI$2+INT(-$Q92))))))","v":38524.08203603838},{"$f":"IF(CJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CJ$2-$Q74)/$Q94=INT((CJ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CJ$2+1-$Q74)/$Q94=INT((CJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CJ$2-$Q94,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q87*(IF(CJ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CJ$2+INT(-$Q92))))))","v":39656.367451672129},{"$f":"IF(CK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CK$2-$Q74)/$Q94=INT((CK$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CK$2+1-$Q74)/$Q94=INT((CK$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CK$2-$Q94,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q87*(IF(CK$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CK$2+INT(-$Q92))))))","v":40379.655677787123},{"$f":"IF(CL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CL$2-$Q74)/$Q94=INT((CL$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CL$2+1-$Q74)/$Q94=INT((CL$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CL$2-$Q94,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q87*(IF(CL$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CL$2+INT(-$Q92))))))","v":41102.943903902131},{"$f":"IF(CM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CM$2-$Q74)/$Q94=INT((CM$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CM$2+1-$Q74)/$Q94=INT((CM$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CM$2-$Q94,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q87*(IF(CM$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CM$2+INT(-$Q92))))))","v":41826.232130017124},{"$f":"IF(CN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CN$2-$Q74)/$Q94=INT((CN$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CN$2+1-$Q74)/$Q94=INT((CN$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CN$2-$Q94,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q87*(IF(CN$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CN$2+INT(-$Q92))))))","v":42549.520356132125},{"$f":"IF(CO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CO$2-$Q74)/$Q94=INT((CO$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CO$2+1-$Q74)/$Q94=INT((CO$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CO$2-$Q94,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q87*(IF(CO$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CO$2+INT(-$Q92))))))","v":43272.808582247126},{"$f":"IF(CP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CP$2-$Q74)/$Q94=INT((CP$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CP$2+1-$Q74)/$Q94=INT((CP$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CP$2-$Q94,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q87*(IF(CP$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CP$2+INT(-$Q92))))))","v":43996.096808362119},{"$f":"IF(CQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CQ$2-$Q74)/$Q94=INT((CQ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CQ$2+1-$Q74)/$Q94=INT((CQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CQ$2-$Q94,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q87*(IF(CQ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CQ$2+INT(-$Q92))))))","v":44719.38503447712},{"$f":"IF(CR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CR$2-$Q74)/$Q94=INT((CR$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CR$2+1-$Q74)/$Q94=INT((CR$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CR$2-$Q94,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q87*(IF(CR$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CR$2+INT(-$Q92))))))","v":45442.673260592121},{"$f":"IF(CS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CS$2-$Q74)/$Q94=INT((CS$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CS$2+1-$Q74)/$Q94=INT((CS$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CS$2-$Q94,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q87*(IF(CS$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CS$2+INT(-$Q92))))))","v":46165.961486707121},{"$f":"IF(CT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CT$2-$Q74)/$Q94=INT((CT$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CT$2+1-$Q74)/$Q94=INT((CT$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CT$2-$Q94,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q87*(IF(CT$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CT$2+INT(-$Q92))))))","v":46889.249712822122},{"$f":"IF(CU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CU$2-$Q74)/$Q94=INT((CU$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CU$2+1-$Q74)/$Q94=INT((CU$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CU$2-$Q94,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q87*(IF(CU$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CU$2+INT(-$Q92))))))","v":48264.185531386167},{"$f":"IF(CV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CV$2-$Q74)/$Q94=INT((CV$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CV$2+1-$Q74)/$Q94=INT((CV$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CV$2-$Q94,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q87*(IF(CV$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CV$2+INT(-$Q92))))))","v":49556.480153304728},{"$f":"IF(CW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CW$2-$Q74)/$Q94=INT((CW$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CW$2+1-$Q74)/$Q94=INT((CW$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CW$2-$Q94,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q87*(IF(CW$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CW$2+INT(-$Q92))))))","v":50301.131290725476},{"$f":"IF(CX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CX$2-$Q74)/$Q94=INT((CX$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CX$2+1-$Q74)/$Q94=INT((CX$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CX$2-$Q94,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q87*(IF(CX$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CX$2+INT(-$Q92))))))","v":51045.782428146231},{"$f":"IF(CY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CY$2-$Q74)/$Q94=INT((CY$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CY$2+1-$Q74)/$Q94=INT((CY$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CY$2-$Q94,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q87*(IF(CY$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CY$2+INT(-$Q92))))))","v":51790.433565566971},{"$f":"IF(CZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CZ$2-$Q74)/$Q94=INT((CZ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CZ$2+1-$Q74)/$Q94=INT((CZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&CZ$2-$Q94,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q87*(IF(CZ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,CZ$2+INT(-$Q92))))))","v":52535.084702987733},{"$f":"IF(DA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DA$2-$Q74)/$Q94=INT((DA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DA$2+1-$Q74)/$Q94=INT((DA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DA$2-$Q94,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q87*(IF(DA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DA$2+INT(-$Q92))))))","v":53279.735840408473},{"$f":"IF(DB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DB$2-$Q74)/$Q94=INT((DB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DB$2+1-$Q74)/$Q94=INT((DB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DB$2-$Q94,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q87*(IF(DB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DB$2+INT(-$Q92))))))","v":54024.386977829228},{"$f":"IF(DC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DC$2-$Q74)/$Q94=INT((DC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DC$2+1-$Q74)/$Q94=INT((DC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DC$2-$Q94,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q87*(IF(DC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DC$2+INT(-$Q92))))))","v":54769.038115249976},{"$f":"IF(DD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DD$2-$Q74)/$Q94=INT((DD$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DD$2+1-$Q74)/$Q94=INT((DD$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DD$2-$Q94,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q87*(IF(DD$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DD$2+INT(-$Q92))))))","v":55513.689252670731},{"$f":"IF(DE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DE$2-$Q74)/$Q94=INT((DE$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DE$2+1-$Q74)/$Q94=INT((DE$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DE$2-$Q94,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q87*(IF(DE$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DE$2+INT(-$Q92))))))","v":56258.340390091471},{"$f":"IF(DF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DF$2-$Q74)/$Q94=INT((DF$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DF$2+1-$Q74)/$Q94=INT((DF$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DF$2-$Q94,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q87*(IF(DF$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DF$2+INT(-$Q92))))))","v":57002.991527512226},{"$f":"IF(DG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DG$2-$Q74)/$Q94=INT((DG$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DG$2+1-$Q74)/$Q94=INT((DG$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DG$2-$Q94,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q87*(IF(DG$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DG$2+INT(-$Q92))))))","v":58576.939062178644},{"$f":"IF(DH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DH$2-$Q74)/$Q94=INT((DH$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DH$2+1-$Q74)/$Q94=INT((DH$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DH$2-$Q94,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q87*(IF(DH$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DH$2+INT(-$Q92))))))","v":60043.153172471415},{"$f":"IF(DI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DI$2-$Q74)/$Q94=INT((DI$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DI$2+1-$Q74)/$Q94=INT((DI$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DI$2-$Q94,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q87*(IF(DI$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DI$2+INT(-$Q92))))))","v":60810.235366763205},{"$f":"IF(DJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DJ$2-$Q74)/$Q94=INT((DJ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DJ$2+1-$Q74)/$Q94=INT((DJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DJ$2-$Q94,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q87*(IF(DJ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DJ$2+INT(-$Q92))))))","v":61577.317561054988},{"$f":"IF(DK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DK$2-$Q74)/$Q94=INT((DK$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DK$2+1-$Q74)/$Q94=INT((DK$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DK$2-$Q94,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q87*(IF(DK$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DK$2+INT(-$Q92))))))","v":62344.399755346785},{"$f":"IF(DL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DL$2-$Q74)/$Q94=INT((DL$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DL$2+1-$Q74)/$Q94=INT((DL$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DL$2-$Q94,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q87*(IF(DL$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DL$2+INT(-$Q92))))))","v":63111.481949638568},{"$f":"IF(DM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DM$2-$Q74)/$Q94=INT((DM$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DM$2+1-$Q74)/$Q94=INT((DM$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DM$2-$Q94,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q87*(IF(DM$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DM$2+INT(-$Q92))))))","v":63878.564143930358},{"$f":"IF(DN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DN$2-$Q74)/$Q94=INT((DN$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DN$2+1-$Q74)/$Q94=INT((DN$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DN$2-$Q94,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q87*(IF(DN$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DN$2+INT(-$Q92))))))","v":64645.646338222141},{"$f":"IF(DO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DO$2-$Q74)/$Q94=INT((DO$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DO$2+1-$Q74)/$Q94=INT((DO$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DO$2-$Q94,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q87*(IF(DO$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DO$2+INT(-$Q92))))))","v":65412.728532513931},{"$f":"IF(DP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DP$2-$Q74)/$Q94=INT((DP$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DP$2+1-$Q74)/$Q94=INT((DP$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DP$2-$Q94,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q87*(IF(DP$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DP$2+INT(-$Q92))))))","v":66179.810726805721},{"$f":"IF(DQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DQ$2-$Q74)/$Q94=INT((DQ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DQ$2+1-$Q74)/$Q94=INT((DQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DQ$2-$Q94,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q87*(IF(DQ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DQ$2+INT(-$Q92))))))","v":66946.892921097504},{"$f":"IF(DR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DR$2-$Q74)/$Q94=INT((DR$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DR$2+1-$Q74)/$Q94=INT((DR$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DR$2-$Q94,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q87*(IF(DR$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DR$2+INT(-$Q92))))))","v":67713.975115389287},{"$f":"IF(DS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DS$2-$Q74)/$Q94=INT((DS$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DS$2+1-$Q74)/$Q94=INT((DS$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DS$2-$Q94,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q87*(IF(DS$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DS$2+INT(-$Q92))))))","v":69504.138273221906},{"$f":"IF(DT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DT$2-$Q74)/$Q94=INT((DT$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DT$2+1-$Q74)/$Q94=INT((DT$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DT$2-$Q94,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q87*(IF(DT$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DT$2+INT(-$Q92))))))","v":71159.173159171507},{"$f":"IF(DU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DU$2-$Q74)/$Q94=INT((DU$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DU$2+1-$Q74)/$Q94=INT((DU$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DU$2-$Q94,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q87*(IF(DU$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DU$2+INT(-$Q92))))))","v":71949.807963177896},{"$f":"IF(DV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DV$2-$Q74)/$Q94=INT((DV$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DV$2+1-$Q74)/$Q94=INT((DV$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DV$2-$Q94,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q87*(IF(DV$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DV$2+INT(-$Q92))))))","v":72740.442767184257},{"$f":"IF(DW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DW$2-$Q74)/$Q94=INT((DW$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DW$2+1-$Q74)/$Q94=INT((DW$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DW$2-$Q94,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q87*(IF(DW$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DW$2+INT(-$Q92))))))","v":73531.077571190661},{"$f":"IF(DX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DX$2-$Q74)/$Q94=INT((DX$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DX$2+1-$Q74)/$Q94=INT((DX$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DX$2-$Q94,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q87*(IF(DX$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DX$2+INT(-$Q92))))))","v":74321.712375197021},{"$f":"IF(DY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DY$2-$Q74)/$Q94=INT((DY$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DY$2+1-$Q74)/$Q94=INT((DY$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DY$2-$Q94,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q87*(IF(DY$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DY$2+INT(-$Q92))))))","v":75112.347179203396},{"$f":"IF(DZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((DZ$2-$Q74)/$Q94=INT((DZ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((DZ$2+1-$Q74)/$Q94=INT((DZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&DZ$2-$Q94,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q87*(IF(DZ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,DZ$2+INT(-$Q92))))))","v":75902.981983209756},{"$f":"IF(EA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EA$2-$Q74)/$Q94=INT((EA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EA$2+1-$Q74)/$Q94=INT((EA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EA$2-$Q94,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q87*(IF(EA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EA$2+INT(-$Q92))))))","v":76693.616787216146},{"$f":"IF(EB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EB$2-$Q74)/$Q94=INT((EB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EB$2+1-$Q74)/$Q94=INT((EB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EB$2-$Q94,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q87*(IF(EB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EB$2+INT(-$Q92))))))","v":77484.251591222521},{"$f":"IF(EC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EC$2-$Q74)/$Q94=INT((EC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EC$2+1-$Q74)/$Q94=INT((EC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EC$2-$Q94,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q87*(IF(EC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EC$2+INT(-$Q92))))))","v":78274.886395228896},{"$f":"IF(ED$11=\"\",0,IF($Q85=Lists!$CE$17,IF((ED$2-$Q74)/$Q94=INT((ED$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((ED$2+1-$Q74)/$Q94=INT((ED$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&ED$2-$Q94,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q87*(IF(ED$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ED$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ED$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ED$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ED$2+INT(-$Q92))))))","v":79065.521199235285},{"$f":"IF(EE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EE$2-$Q74)/$Q94=INT((EE$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EE$2+1-$Q74)/$Q94=INT((EE$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EE$2-$Q94,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q87*(IF(EE$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EE$2+INT(-$Q92))))))","v":81090.326748714055},{"$f":"IF(EF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EF$2-$Q74)/$Q94=INT((EF$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EF$2+1-$Q74)/$Q94=INT((EF$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EF$2-$Q94,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q87*(IF(EF$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EF$2+INT(-$Q92))))))","v":82950.139027610436},{"$f":"IF(EG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EG$2-$Q74)/$Q94=INT((EG$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EG$2+1-$Q74)/$Q94=INT((EG$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EG$2-$Q94,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q87*(IF(EG$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EG$2+INT(-$Q92))))))","v":83765.504071817137},{"$f":"IF(EH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EH$2-$Q74)/$Q94=INT((EH$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EH$2+1-$Q74)/$Q94=INT((EH$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EH$2-$Q94,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q87*(IF(EH$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EH$2+INT(-$Q92))))))","v":84580.869116023823},{"$f":"IF(EI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EI$2-$Q74)/$Q94=INT((EI$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EI$2+1-$Q74)/$Q94=INT((EI$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EI$2-$Q94,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q87*(IF(EI$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EI$2+INT(-$Q92))))))","v":85396.234160230524},{"$f":"IF(EJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EJ$2-$Q74)/$Q94=INT((EJ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EJ$2+1-$Q74)/$Q94=INT((EJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EJ$2-$Q94,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q87*(IF(EJ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EJ$2+INT(-$Q92))))))","v":86211.599204437211},{"$f":"IF(EK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EK$2-$Q74)/$Q94=INT((EK$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EK$2+1-$Q74)/$Q94=INT((EK$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EK$2-$Q94,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q87*(IF(EK$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EK$2+INT(-$Q92))))))","v":87026.964248643912},{"$f":"IF(EL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EL$2-$Q74)/$Q94=INT((EL$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EL$2+1-$Q74)/$Q94=INT((EL$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EL$2-$Q94,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q87*(IF(EL$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EL$2+INT(-$Q92))))))","v":87842.329292850613},{"$f":"IF(EM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EM$2-$Q74)/$Q94=INT((EM$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EM$2+1-$Q74)/$Q94=INT((EM$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EM$2-$Q94,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q87*(IF(EM$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EM$2+INT(-$Q92))))))","v":88657.694337057299},{"$f":"IF(EN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EN$2-$Q74)/$Q94=INT((EN$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EN$2+1-$Q74)/$Q94=INT((EN$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EN$2-$Q94,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q87*(IF(EN$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EN$2+INT(-$Q92))))))","v":89473.059381264},{"$f":"IF(EO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EO$2-$Q74)/$Q94=INT((EO$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EO$2+1-$Q74)/$Q94=INT((EO$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EO$2-$Q94,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q87*(IF(EO$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EO$2+INT(-$Q92))))))","v":90288.424425470716},{"$f":"IF(EP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EP$2-$Q74)/$Q94=INT((EP$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EP$2+1-$Q74)/$Q94=INT((EP$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EP$2-$Q94,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q87*(IF(EP$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EP$2+INT(-$Q92))))))","v":91103.789469677387},{"$f":"IF(EQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EQ$2-$Q74)/$Q94=INT((EQ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EQ$2+1-$Q74)/$Q94=INT((EQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EQ$2-$Q94,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q87*(IF(EQ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EQ$2+INT(-$Q92))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q85=Lists!$CE$17,IF((ER$2-$Q74)/$Q94=INT((ER$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((ER$2+1-$Q74)/$Q94=INT((ER$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&ER$2-$Q94,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q87*(IF(ER$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ER$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ER$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ER$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ER$2+INT(-$Q92))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q85=Lists!$CE$17,IF((ES$2-$Q74)/$Q94=INT((ES$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((ES$2+1-$Q74)/$Q94=INT((ES$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&ES$2-$Q94,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q87*(IF(ES$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ES$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ES$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ES$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ES$2+INT(-$Q92))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q85=Lists!$CE$17,IF((ET$2-$Q74)/$Q94=INT((ET$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((ET$2+1-$Q74)/$Q94=INT((ET$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&ET$2-$Q94,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q87*(IF(ET$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ET$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ET$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ET$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,ET$2+INT(-$Q92))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EU$2-$Q74)/$Q94=INT((EU$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EU$2+1-$Q74)/$Q94=INT((EU$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EU$2-$Q94,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q87*(IF(EU$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EU$2+INT(-$Q92))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EV$2-$Q74)/$Q94=INT((EV$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EV$2+1-$Q74)/$Q94=INT((EV$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EV$2-$Q94,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q87*(IF(EV$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EV$2+INT(-$Q92))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EW$2-$Q74)/$Q94=INT((EW$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EW$2+1-$Q74)/$Q94=INT((EW$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EW$2-$Q94,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q87*(IF(EW$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EW$2+INT(-$Q92))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EX$2-$Q74)/$Q94=INT((EX$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EX$2+1-$Q74)/$Q94=INT((EX$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EX$2-$Q94,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q87*(IF(EX$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EX$2+INT(-$Q92))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EY$2-$Q74)/$Q94=INT((EY$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EY$2+1-$Q74)/$Q94=INT((EY$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EY$2-$Q94,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q87*(IF(EY$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EY$2+INT(-$Q92))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((EZ$2-$Q74)/$Q94=INT((EZ$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((EZ$2+1-$Q74)/$Q94=INT((EZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&EZ$2-$Q94,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q87*(IF(EZ$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,EZ$2+INT(-$Q92))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((FA$2-$Q74)/$Q94=INT((FA$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((FA$2+1-$Q74)/$Q94=INT((FA$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&FA$2-$Q94,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q87*(IF(FA$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FA$2+INT(-$Q92))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((FB$2-$Q74)/$Q94=INT((FB$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((FB$2+1-$Q74)/$Q94=INT((FB$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&FB$2-$Q94,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q87*(IF(FB$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FB$2+INT(-$Q92))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((FC$2-$Q74)/$Q94=INT((FC$2-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((FC$2+1-$Q74)/$Q94=INT((FC$2+1-$Q74)/$Q94),SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">\"&FC$2-$Q94,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q87*(IF(FC$2=1,SUMIFS($Z72:$FD72,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$FD72,$Z$2:$FD$2,FC$2+INT(-$Q92))))))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G85<>0,1,IF(OR($Q85=\"\",$Q85=0),0,IF($R85=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H85))),$Q85)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q89-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q87","v":1},null,{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q90-(100%-Q87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на страхование"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на страхование"},{"$f":"I93","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q85=Lists!$CE$17,\" авансирования\",IF($Q85=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H99","v":"Аренда серверов"},{"$f":"I100","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100))","v":1},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q101-IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H99","v":"Аренда серверов"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.01,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Exp!$I$25","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H99","v":"Аренда серверов"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Exp!$J$28","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H111","v":"Аренда серверов"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q119-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H99","v":"Аренда серверов"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z123:$FD123)","v":24441276.88899073},null,null,{"$f":"IF(AA$11=\"\",0,AA99)","v":234.07691999999997},666.26161559999991,1663.0066662461538,2803.2734907692311,4184.3040546461543,5904.1534730769226,8055.3389524246149,10615.599119741541,13562.463506436923,16873.252548276923,20525.077585384617,24494.840862239995,{"$f":"IF(AM$11=\"\",0,AM99)","v":28940.115397759997},33650.788546038464,38472.530962546152,42661.969929384621,46899.922961187702,51035.896852564605,54918.160712401543,58393.745963861533,61499.049945738458,64270.788258869223,66745.994766133852,68962.021592455378,71471.244616099997,74056.64870435193,76140.398874987455,78226.478118193991,80407.331950301988,82776.148685684995,85320.363881375015,87877.924564500005,90549.758901000008,93347.236209499999,96256.710690000007,99264.536542500005,103387.42614410003,107479.24652167501,110787.98044860002,114142.32795612499,117542.28904425001,120960.11807425,124377.94710425001,127795.77613425,131213.60516424998,134631.43419425,138049.26322425,141467.09225425002,146587.10084033752,151513.38122996248,155028.09421146251,158542.8071929625,162057.52017446249,165572.23315596249,169086.94613746248,172601.6591189625,176116.3721004625,179631.08508196249,183145.79806346248,186660.51104496248,192620.41018019189,198281.83725836064,201898.27838893564,205514.71951951063,209131.16065008563,212747.60178066065,216364.04291123562,219980.48404181059,223596.92517238561,227213.36630296058,230829.80743353561,234446.24856411063,241320.92765693084,247782.40076652364,251505.65645362739,255228.91214073115,{"$f":"IF(CY$11=\"\",0,CY99)","v":258952.16782783487},262675.42351493868,266398.6792020424,270121.93488914613,273845.19057624991,277568.44626335363,281291.70195045735,285014.95763756114,292884.69531089324,300215.76586235705,304051.17683381605,307886.58780527493,311721.99877673393,315557.40974819282,319392.82071965176,323228.2316911107,327063.64266256965,330899.05363402859,334734.46460548753,338569.87557694642,347520.69136610953,355795.86579585756,359749.03981588944,363702.21383592131,367655.3878559533,371608.56187598512,375561.73589601694,379514.90991604881,383468.08393608074,387421.25795611262,391374.43197614449,395327.60599617648,405451.6337435703,414750.69513805216,418827.52035908564,422904.34558011912,426981.17080115259,431057.99602218607,435134.82124321954,439211.64646425308,443288.47168528649,447365.29690632003,451442.12212735356,455518.94734838698,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)))","v":"Интернет, телефония"},null,null,{"$f":"MAX(K$15:K125)+1","v":5},{"$f":"K126","v":5},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$FD126)","v":1721810.6774917089},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q128,AA$2>$Q130),0,IF($X131>0,AA131,IF($Q132>0,$Q132*AA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q128,AB$2>$Q130),0,IF($X131>0,AB131,IF($Q132>0,$Q132*AB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q128,AC$2>$Q130),0,IF($X131>0,AC131,IF($Q132>0,$Q132*AC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q128,AD$2>$Q130),0,IF($X131>0,AD131,IF($Q132>0,$Q132*AD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q128,AE$2>$Q130),0,IF($X131>0,AE131,IF($Q132>0,$Q132*AE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q128,AF$2>$Q130),0,IF($X131>0,AF131,IF($Q132>0,$Q132*AF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q128,AG$2>$Q130),0,IF($X131>0,AG131,IF($Q132>0,$Q132*AG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q128,AH$2>$Q130),0,IF($X131>0,AH131,IF($Q132>0,$Q132*AH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q128,AI$2>$Q130),0,IF($X131>0,AI131,IF($Q132>0,$Q132*AI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q128,AJ$2>$Q130),0,IF($X131>0,AJ131,IF($Q132>0,$Q132*AJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q128,AK$2>$Q130),0,IF($X131>0,AK131,IF($Q132>0,$Q132*AK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q128,AL$2>$Q130),0,IF($X131>0,AL131,IF($Q132>0,$Q132*AL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":7490},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q128,AM$2>$Q130),0,IF($X131>0,AM131,IF($Q132>0,$Q132*AM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q128,AN$2>$Q130),0,IF($X131>0,AN131,IF($Q132>0,$Q132*AN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q128,AO$2>$Q130),0,IF($X131>0,AO131,IF($Q132>0,$Q132*AO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q128,AP$2>$Q130),0,IF($X131>0,AP131,IF($Q132>0,$Q132*AP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q128,AQ$2>$Q130),0,IF($X131>0,AQ131,IF($Q132>0,$Q132*AQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q128,AR$2>$Q130),0,IF($X131>0,AR131,IF($Q132>0,$Q132*AR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8014.3},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q128,AS$2>$Q130),0,IF($X131>0,AS131,IF($Q132>0,$Q132*AS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q128,AT$2>$Q130),0,IF($X131>0,AT131,IF($Q132>0,$Q132*AT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q128,AU$2>$Q130),0,IF($X131>0,AU131,IF($Q132>0,$Q132*AU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q128,AV$2>$Q130),0,IF($X131>0,AV131,IF($Q132>0,$Q132*AV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q128,AW$2>$Q130),0,IF($X131>0,AW131,IF($Q132>0,$Q132*AW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q128,AX$2>$Q130),0,IF($X131>0,AX131,IF($Q132>0,$Q132*AX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":8575.3010000000013},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q128,AY$2>$Q130),0,IF($X131>0,AY131,IF($Q132>0,$Q132*AY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q128,AZ$2>$Q130),0,IF($X131>0,AZ131,IF($Q132>0,$Q132*AZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q128,BA$2>$Q130),0,IF($X131>0,BA131,IF($Q132>0,$Q132*BA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q128,BB$2>$Q130),0,IF($X131>0,BB131,IF($Q132>0,$Q132*BB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q128,BC$2>$Q130),0,IF($X131>0,BC131,IF($Q132>0,$Q132*BC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q128,BD$2>$Q130),0,IF($X131>0,BD131,IF($Q132>0,$Q132*BD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9175.5720700000002},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q128,BE$2>$Q130),0,IF($X131>0,BE131,IF($Q132>0,$Q132*BE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q128,BF$2>$Q130),0,IF($X131>0,BF131,IF($Q132>0,$Q132*BF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q128,BG$2>$Q130),0,IF($X131>0,BG131,IF($Q132>0,$Q132*BG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q128,BH$2>$Q130),0,IF($X131>0,BH131,IF($Q132>0,$Q132*BH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q128,BI$2>$Q130),0,IF($X131>0,BI131,IF($Q132>0,$Q132*BI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q128,BJ$2>$Q130),0,IF($X131>0,BJ131,IF($Q132>0,$Q132*BJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":9817.862114900001},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q128,BK$2>$Q130),0,IF($X131>0,BK131,IF($Q132>0,$Q132*BK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q128,BL$2>$Q130),0,IF($X131>0,BL131,IF($Q132>0,$Q132*BL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q128,BM$2>$Q130),0,IF($X131>0,BM131,IF($Q132>0,$Q132*BM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q128,BN$2>$Q130),0,IF($X131>0,BN131,IF($Q132>0,$Q132*BN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q128,BO$2>$Q130),0,IF($X131>0,BO131,IF($Q132>0,$Q132*BO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q128,BP$2>$Q130),0,IF($X131>0,BP131,IF($Q132>0,$Q132*BP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":10505.112462943},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q128,BQ$2>$Q130),0,IF($X131>0,BQ131,IF($Q132>0,$Q132*BQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q128,BR$2>$Q130),0,IF($X131>0,BR131,IF($Q132>0,$Q132*BR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q128,BS$2>$Q130),0,IF($X131>0,BS131,IF($Q132>0,$Q132*BS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q128,BT$2>$Q130),0,IF($X131>0,BT131,IF($Q132>0,$Q132*BT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q128,BU$2>$Q130),0,IF($X131>0,BU131,IF($Q132>0,$Q132*BU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q128,BV$2>$Q130),0,IF($X131>0,BV131,IF($Q132>0,$Q132*BV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":11240.470335349011},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q128,BW$2>$Q130),0,IF($X131>0,BW131,IF($Q132>0,$Q132*BW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q128,BX$2>$Q130),0,IF($X131>0,BX131,IF($Q132>0,$Q132*BX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q128,BY$2>$Q130),0,IF($X131>0,BY131,IF($Q132>0,$Q132*BY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q128,BZ$2>$Q130),0,IF($X131>0,BZ131,IF($Q132>0,$Q132*BZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q128,CA$2>$Q130),0,IF($X131>0,CA131,IF($Q132>0,$Q132*CA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q128,CB$2>$Q130),0,IF($X131>0,CB131,IF($Q132>0,$Q132*CB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12027.303258823442},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q128,CC$2>$Q130),0,IF($X131>0,CC131,IF($Q132>0,$Q132*CC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q128,CD$2>$Q130),0,IF($X131>0,CD131,IF($Q132>0,$Q132*CD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q128,CE$2>$Q130),0,IF($X131>0,CE131,IF($Q132>0,$Q132*CE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q128,CF$2>$Q130),0,IF($X131>0,CF131,IF($Q132>0,$Q132*CF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q128,CG$2>$Q130),0,IF($X131>0,CG131,IF($Q132>0,$Q132*CG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q128,CH$2>$Q130),0,IF($X131>0,CH131,IF($Q132>0,$Q132*CH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":12869.214486941084},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q128,CI$2>$Q130),0,IF($X131>0,CI131,IF($Q132>0,$Q132*CI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q128,CJ$2>$Q130),0,IF($X131>0,CJ131,IF($Q132>0,$Q132*CJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q128,CK$2>$Q130),0,IF($X131>0,CK131,IF($Q132>0,$Q132*CK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q128,CL$2>$Q130),0,IF($X131>0,CL131,IF($Q132>0,$Q132*CL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q128,CM$2>$Q130),0,IF($X131>0,CM131,IF($Q132>0,$Q132*CM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q128,CN$2>$Q130),0,IF($X131>0,CN131,IF($Q132>0,$Q132*CN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":13770.059501026959},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q128,CO$2>$Q130),0,IF($X131>0,CO131,IF($Q132>0,$Q132*CO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q128,CP$2>$Q130),0,IF($X131>0,CP131,IF($Q132>0,$Q132*CP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q128,CQ$2>$Q130),0,IF($X131>0,CQ131,IF($Q132>0,$Q132*CQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q128,CR$2>$Q130),0,IF($X131>0,CR131,IF($Q132>0,$Q132*CR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q128,CS$2>$Q130),0,IF($X131>0,CS131,IF($Q132>0,$Q132*CS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q128,CT$2>$Q130),0,IF($X131>0,CT131,IF($Q132>0,$Q132*CT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":14733.963666098849},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q128,CU$2>$Q130),0,IF($X131>0,CU131,IF($Q132>0,$Q132*CU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q128,CV$2>$Q130),0,IF($X131>0,CV131,IF($Q132>0,$Q132*CV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q128,CW$2>$Q130),0,IF($X131>0,CW131,IF($Q132>0,$Q132*CW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q128,CX$2>$Q130),0,IF($X131>0,CX131,IF($Q132>0,$Q132*CX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q128,CY$2>$Q130),0,IF($X131>0,CY131,IF($Q132>0,$Q132*CY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q128,CZ$2>$Q130),0,IF($X131>0,CZ131,IF($Q132>0,$Q132*CZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":15765.341122725764},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q128,DA$2>$Q130),0,IF($X131>0,DA131,IF($Q132>0,$Q132*DA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q128,DB$2>$Q130),0,IF($X131>0,DB131,IF($Q132>0,$Q132*DB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q128,DC$2>$Q130),0,IF($X131>0,DC131,IF($Q132>0,$Q132*DC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q128,DD$2>$Q130),0,IF($X131>0,DD131,IF($Q132>0,$Q132*DD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q128,DE$2>$Q130),0,IF($X131>0,DE131,IF($Q132>0,$Q132*DE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q128,DF$2>$Q130),0,IF($X131>0,DF131,IF($Q132>0,$Q132*DF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":16868.915001316571},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q128,DG$2>$Q130),0,IF($X131>0,DG131,IF($Q132>0,$Q132*DG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q128,DH$2>$Q130),0,IF($X131>0,DH131,IF($Q132>0,$Q132*DH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q128,DI$2>$Q130),0,IF($X131>0,DI131,IF($Q132>0,$Q132*DI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q128,DJ$2>$Q130),0,IF($X131>0,DJ131,IF($Q132>0,$Q132*DJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q128,DK$2>$Q130),0,IF($X131>0,DK131,IF($Q132>0,$Q132*DK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q128,DL$2>$Q130),0,IF($X131>0,DL131,IF($Q132>0,$Q132*DL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":18049.739051408727},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q128,DM$2>$Q130),0,IF($X131>0,DM131,IF($Q132>0,$Q132*DM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q128,DN$2>$Q130),0,IF($X131>0,DN131,IF($Q132>0,$Q132*DN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q128,DO$2>$Q130),0,IF($X131>0,DO131,IF($Q132>0,$Q132*DO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q128,DP$2>$Q130),0,IF($X131>0,DP131,IF($Q132>0,$Q132*DP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q128,DQ$2>$Q130),0,IF($X131>0,DQ131,IF($Q132>0,$Q132*DQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q128,DR$2>$Q130),0,IF($X131>0,DR131,IF($Q132>0,$Q132*DR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":19313.220785007343},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q128,DS$2>$Q130),0,IF($X131>0,DS131,IF($Q132>0,$Q132*DS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q128,DT$2>$Q130),0,IF($X131>0,DT131,IF($Q132>0,$Q132*DT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q128,DU$2>$Q130),0,IF($X131>0,DU131,IF($Q132>0,$Q132*DU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q128,DV$2>$Q130),0,IF($X131>0,DV131,IF($Q132>0,$Q132*DV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q128,DW$2>$Q130),0,IF($X131>0,DW131,IF($Q132>0,$Q132*DW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q128,DX$2>$Q130),0,IF($X131>0,DX131,IF($Q132>0,$Q132*DX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":20665.146239957852},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q128,DY$2>$Q130),0,IF($X131>0,DY131,IF($Q132>0,$Q132*DY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q128,DZ$2>$Q130),0,IF($X131>0,DZ131,IF($Q132>0,$Q132*DZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((DZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((DZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q128,EA$2>$Q130),0,IF($X131>0,EA131,IF($Q132>0,$Q132*EA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q128,EB$2>$Q130),0,IF($X131>0,EB131,IF($Q132>0,$Q132*EB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q128,EC$2>$Q130),0,IF($X131>0,EC131,IF($Q132>0,$Q132*EC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q128,ED$2>$Q130),0,IF($X131>0,ED131,IF($Q132>0,$Q132*ED$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((ED$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((ED$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":22111.706476754902},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q128,EE$2>$Q130),0,IF($X131>0,EE131,IF($Q132>0,$Q132*EE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q128,EF$2>$Q130),0,IF($X131>0,EF131,IF($Q132>0,$Q132*EF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q128,EG$2>$Q130),0,IF($X131>0,EG131,IF($Q132>0,$Q132*EG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q128,EH$2>$Q130),0,IF($X131>0,EH131,IF($Q132>0,$Q132*EH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q128,EI$2>$Q130),0,IF($X131>0,EI131,IF($Q132>0,$Q132*EI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q128,EJ$2>$Q130),0,IF($X131>0,EJ131,IF($Q132>0,$Q132*EJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":23659.525930127747},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q128,EK$2>$Q130),0,IF($X131>0,EK131,IF($Q132>0,$Q132*EK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q128,EL$2>$Q130),0,IF($X131>0,EL131,IF($Q132>0,$Q132*EL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q128,EM$2>$Q130),0,IF($X131>0,EM131,IF($Q132>0,$Q132*EM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q128,EN$2>$Q130),0,IF($X131>0,EN131,IF($Q132>0,$Q132*EN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q128,EO$2>$Q130),0,IF($X131>0,EO131,IF($Q132>0,$Q132*EO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q128,EP$2>$Q130),0,IF($X131>0,EP131,IF($Q132>0,$Q132*EP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":25315.692745236691},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q128,EQ$2>$Q130),0,IF($X131>0,EQ131,IF($Q132>0,$Q132*EQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q128,ER$2>$Q130),0,IF($X131>0,ER131,IF($Q132>0,$Q132*ER$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((ER$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((ER$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q128,ES$2>$Q130),0,IF($X131>0,ES131,IF($Q132>0,$Q132*ES$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((ES$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((ES$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q128,ET$2>$Q130),0,IF($X131>0,ET131,IF($Q132>0,$Q132*ET$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((ET$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((ET$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q128,EU$2>$Q130),0,IF($X131>0,EU131,IF($Q132>0,$Q132*EU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q128,EV$2>$Q130),0,IF($X131>0,EV131,IF($Q132>0,$Q132*EV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q128,EW$2>$Q130),0,IF($X131>0,EW131,IF($Q132>0,$Q132*EW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q128,EX$2>$Q130),0,IF($X131>0,EX131,IF($Q132>0,$Q132*EX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q128,EY$2>$Q130),0,IF($X131>0,EY131,IF($Q132>0,$Q132*EY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q128,EZ$2>$Q130),0,IF($X131>0,EZ131,IF($Q132>0,$Q132*EZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((EZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((EZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q128,FA$2>$Q130),0,IF($X131>0,FA131,IF($Q132>0,$Q132*FA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((FA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((FA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q128,FB$2>$Q130),0,IF($X131>0,FB131,IF($Q132>0,$Q132*FB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((FB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((FB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q128,FC$2>$Q130),0,IF($X131>0,FC131,IF($Q132>0,$Q132*FC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((FC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((FC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-05-01","^",{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H126","v":"Интернет, телефония"},{"$f":"I129","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129))","v":120},null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q130-IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Интернет, телефония"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z131:$FD131,$Z131:$FD131,\">\"&0)=0,0,AVERAGEIFS($Z131:$FD131,$Z131:$FD131,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H126","v":"Интернет, телефония"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Exp!$J$26","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",7000,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H126","v":"Интернет, телефония"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Exp!$J$27","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q133=Lists!$AB$16,M134,IF(Q133=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.07,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H126","v":"Интернет, телефония"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z138:$FD138)","v":1721810.6774917089},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AA$2-$Q128)/$Q148=INT((AA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AA$2+1-$Q128)/$Q148=INT((AA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AA$2-$Q148,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q141*(IF(AA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AA$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AB$2-$Q128)/$Q148=INT((AB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AB$2+1-$Q128)/$Q148=INT((AB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AB$2-$Q148,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q141*(IF(AB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AB$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AC$2-$Q128)/$Q148=INT((AC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AC$2+1-$Q128)/$Q148=INT((AC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AC$2-$Q148,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q141*(IF(AC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AC$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AD$2-$Q128)/$Q148=INT((AD$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AD$2+1-$Q128)/$Q148=INT((AD$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AD$2-$Q148,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q141*(IF(AD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AD$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AE$2-$Q128)/$Q148=INT((AE$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AE$2+1-$Q128)/$Q148=INT((AE$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AE$2-$Q148,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q141*(IF(AE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AE$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AF$2-$Q128)/$Q148=INT((AF$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AF$2+1-$Q128)/$Q148=INT((AF$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AF$2-$Q148,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q141*(IF(AF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AF$2+INT(-$Q146))))))","v":7000},{"$f":"IF(AG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AG$2-$Q128)/$Q148=INT((AG$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AG$2+1-$Q128)/$Q148=INT((AG$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AG$2-$Q148,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q141*(IF(AG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AG$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AH$2-$Q128)/$Q148=INT((AH$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AH$2+1-$Q128)/$Q148=INT((AH$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AH$2-$Q148,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q141*(IF(AH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AH$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AI$2-$Q128)/$Q148=INT((AI$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AI$2+1-$Q128)/$Q148=INT((AI$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AI$2-$Q148,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q141*(IF(AI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AI$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AJ$2-$Q128)/$Q148=INT((AJ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AJ$2+1-$Q128)/$Q148=INT((AJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AJ$2-$Q148,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q141*(IF(AJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AJ$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AK$2-$Q128)/$Q148=INT((AK$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AK$2+1-$Q128)/$Q148=INT((AK$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AK$2-$Q148,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q141*(IF(AK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AK$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AL$2-$Q128)/$Q148=INT((AL$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AL$2+1-$Q128)/$Q148=INT((AL$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AL$2-$Q148,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q141*(IF(AL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AL$2+INT(-$Q146))))))","v":7490},{"$f":"IF(AM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AM$2-$Q128)/$Q148=INT((AM$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AM$2+1-$Q128)/$Q148=INT((AM$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AM$2-$Q148,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q141*(IF(AM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AM$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AN$2-$Q128)/$Q148=INT((AN$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AN$2+1-$Q128)/$Q148=INT((AN$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AN$2-$Q148,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q141*(IF(AN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AN$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AO$2-$Q128)/$Q148=INT((AO$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AO$2+1-$Q128)/$Q148=INT((AO$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AO$2-$Q148,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q141*(IF(AO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AO$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AP$2-$Q128)/$Q148=INT((AP$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AP$2+1-$Q128)/$Q148=INT((AP$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AP$2-$Q148,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q141*(IF(AP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AP$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AQ$2-$Q128)/$Q148=INT((AQ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AQ$2+1-$Q128)/$Q148=INT((AQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AQ$2-$Q148,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q141*(IF(AQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AQ$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AR$2-$Q128)/$Q148=INT((AR$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AR$2+1-$Q128)/$Q148=INT((AR$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AR$2-$Q148,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q141*(IF(AR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AR$2+INT(-$Q146))))))","v":8014.3},{"$f":"IF(AS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AS$2-$Q128)/$Q148=INT((AS$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AS$2+1-$Q128)/$Q148=INT((AS$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AS$2-$Q148,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q141*(IF(AS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AS$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AT$2-$Q128)/$Q148=INT((AT$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AT$2+1-$Q128)/$Q148=INT((AT$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AT$2-$Q148,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q141*(IF(AT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AT$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AU$2-$Q128)/$Q148=INT((AU$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AU$2+1-$Q128)/$Q148=INT((AU$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AU$2-$Q148,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q141*(IF(AU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AU$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AV$2-$Q128)/$Q148=INT((AV$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AV$2+1-$Q128)/$Q148=INT((AV$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AV$2-$Q148,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q141*(IF(AV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AV$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AW$2-$Q128)/$Q148=INT((AW$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AW$2+1-$Q128)/$Q148=INT((AW$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AW$2-$Q148,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q141*(IF(AW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AW$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AX$2-$Q128)/$Q148=INT((AX$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AX$2+1-$Q128)/$Q148=INT((AX$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AX$2-$Q148,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q141*(IF(AX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AX$2+INT(-$Q146))))))","v":8575.3010000000013},{"$f":"IF(AY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AY$2-$Q128)/$Q148=INT((AY$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AY$2+1-$Q128)/$Q148=INT((AY$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AY$2-$Q148,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q141*(IF(AY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AY$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(AZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AZ$2-$Q128)/$Q148=INT((AZ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AZ$2+1-$Q128)/$Q148=INT((AZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&AZ$2-$Q148,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q141*(IF(AZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,AZ$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(BA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BA$2-$Q128)/$Q148=INT((BA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BA$2+1-$Q128)/$Q148=INT((BA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BA$2-$Q148,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q141*(IF(BA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BA$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(BB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BB$2-$Q128)/$Q148=INT((BB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BB$2+1-$Q128)/$Q148=INT((BB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BB$2-$Q148,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q141*(IF(BB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BB$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(BC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BC$2-$Q128)/$Q148=INT((BC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BC$2+1-$Q128)/$Q148=INT((BC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BC$2-$Q148,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q141*(IF(BC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BC$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(BD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BD$2-$Q128)/$Q148=INT((BD$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BD$2+1-$Q128)/$Q148=INT((BD$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BD$2-$Q148,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q141*(IF(BD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BD$2+INT(-$Q146))))))","v":9175.5720700000002},{"$f":"IF(BE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BE$2-$Q128)/$Q148=INT((BE$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BE$2+1-$Q128)/$Q148=INT((BE$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BE$2-$Q148,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q141*(IF(BE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BE$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BF$2-$Q128)/$Q148=INT((BF$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BF$2+1-$Q128)/$Q148=INT((BF$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BF$2-$Q148,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q141*(IF(BF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BF$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BG$2-$Q128)/$Q148=INT((BG$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BG$2+1-$Q128)/$Q148=INT((BG$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BG$2-$Q148,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q141*(IF(BG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BG$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BH$2-$Q128)/$Q148=INT((BH$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BH$2+1-$Q128)/$Q148=INT((BH$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BH$2-$Q148,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q141*(IF(BH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BH$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BI$2-$Q128)/$Q148=INT((BI$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BI$2+1-$Q128)/$Q148=INT((BI$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BI$2-$Q148,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q141*(IF(BI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BI$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BJ$2-$Q128)/$Q148=INT((BJ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BJ$2+1-$Q128)/$Q148=INT((BJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BJ$2-$Q148,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q141*(IF(BJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BJ$2+INT(-$Q146))))))","v":9817.862114900001},{"$f":"IF(BK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BK$2-$Q128)/$Q148=INT((BK$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BK$2+1-$Q128)/$Q148=INT((BK$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BK$2-$Q148,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q141*(IF(BK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BK$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BL$2-$Q128)/$Q148=INT((BL$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BL$2+1-$Q128)/$Q148=INT((BL$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BL$2-$Q148,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q141*(IF(BL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BL$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BM$2-$Q128)/$Q148=INT((BM$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BM$2+1-$Q128)/$Q148=INT((BM$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BM$2-$Q148,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q141*(IF(BM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BM$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BN$2-$Q128)/$Q148=INT((BN$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BN$2+1-$Q128)/$Q148=INT((BN$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BN$2-$Q148,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q141*(IF(BN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BN$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BO$2-$Q128)/$Q148=INT((BO$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BO$2+1-$Q128)/$Q148=INT((BO$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BO$2-$Q148,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q141*(IF(BO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BO$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BP$2-$Q128)/$Q148=INT((BP$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BP$2+1-$Q128)/$Q148=INT((BP$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BP$2-$Q148,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q141*(IF(BP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BP$2+INT(-$Q146))))))","v":10505.112462943},{"$f":"IF(BQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BQ$2-$Q128)/$Q148=INT((BQ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BQ$2+1-$Q128)/$Q148=INT((BQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BQ$2-$Q148,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q141*(IF(BQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BQ$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BR$2-$Q128)/$Q148=INT((BR$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BR$2+1-$Q128)/$Q148=INT((BR$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BR$2-$Q148,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q141*(IF(BR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BR$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BS$2-$Q128)/$Q148=INT((BS$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BS$2+1-$Q128)/$Q148=INT((BS$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BS$2-$Q148,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q141*(IF(BS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BS$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BT$2-$Q128)/$Q148=INT((BT$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BT$2+1-$Q128)/$Q148=INT((BT$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BT$2-$Q148,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q141*(IF(BT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BT$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BU$2-$Q128)/$Q148=INT((BU$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BU$2+1-$Q128)/$Q148=INT((BU$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BU$2-$Q148,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q141*(IF(BU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BU$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BV$2-$Q128)/$Q148=INT((BV$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BV$2+1-$Q128)/$Q148=INT((BV$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BV$2-$Q148,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q141*(IF(BV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BV$2+INT(-$Q146))))))","v":11240.470335349011},{"$f":"IF(BW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BW$2-$Q128)/$Q148=INT((BW$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BW$2+1-$Q128)/$Q148=INT((BW$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BW$2-$Q148,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q141*(IF(BW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BW$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(BX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BX$2-$Q128)/$Q148=INT((BX$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BX$2+1-$Q128)/$Q148=INT((BX$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BX$2-$Q148,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q141*(IF(BX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BX$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(BY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BY$2-$Q128)/$Q148=INT((BY$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BY$2+1-$Q128)/$Q148=INT((BY$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BY$2-$Q148,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q141*(IF(BY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BY$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(BZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BZ$2-$Q128)/$Q148=INT((BZ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BZ$2+1-$Q128)/$Q148=INT((BZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&BZ$2-$Q148,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q141*(IF(BZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,BZ$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(CA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CA$2-$Q128)/$Q148=INT((CA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CA$2+1-$Q128)/$Q148=INT((CA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CA$2-$Q148,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q141*(IF(CA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CA$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(CB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CB$2-$Q128)/$Q148=INT((CB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CB$2+1-$Q128)/$Q148=INT((CB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CB$2-$Q148,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q141*(IF(CB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CB$2+INT(-$Q146))))))","v":12027.303258823442},{"$f":"IF(CC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CC$2-$Q128)/$Q148=INT((CC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CC$2+1-$Q128)/$Q148=INT((CC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CC$2-$Q148,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q141*(IF(CC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CC$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CD$2-$Q128)/$Q148=INT((CD$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CD$2+1-$Q128)/$Q148=INT((CD$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CD$2-$Q148,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q141*(IF(CD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CD$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CE$2-$Q128)/$Q148=INT((CE$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CE$2+1-$Q128)/$Q148=INT((CE$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CE$2-$Q148,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q141*(IF(CE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CE$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CF$2-$Q128)/$Q148=INT((CF$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CF$2+1-$Q128)/$Q148=INT((CF$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CF$2-$Q148,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q141*(IF(CF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CF$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CG$2-$Q128)/$Q148=INT((CG$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CG$2+1-$Q128)/$Q148=INT((CG$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CG$2-$Q148,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q141*(IF(CG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CG$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CH$2-$Q128)/$Q148=INT((CH$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CH$2+1-$Q128)/$Q148=INT((CH$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CH$2-$Q148,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q141*(IF(CH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CH$2+INT(-$Q146))))))","v":12869.214486941084},{"$f":"IF(CI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CI$2-$Q128)/$Q148=INT((CI$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CI$2+1-$Q128)/$Q148=INT((CI$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CI$2-$Q148,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q141*(IF(CI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CI$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CJ$2-$Q128)/$Q148=INT((CJ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CJ$2+1-$Q128)/$Q148=INT((CJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CJ$2-$Q148,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q141*(IF(CJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CJ$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CK$2-$Q128)/$Q148=INT((CK$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CK$2+1-$Q128)/$Q148=INT((CK$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CK$2-$Q148,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q141*(IF(CK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CK$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CL$2-$Q128)/$Q148=INT((CL$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CL$2+1-$Q128)/$Q148=INT((CL$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CL$2-$Q148,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q141*(IF(CL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CL$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CM$2-$Q128)/$Q148=INT((CM$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CM$2+1-$Q128)/$Q148=INT((CM$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CM$2-$Q148,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q141*(IF(CM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CM$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CN$2-$Q128)/$Q148=INT((CN$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CN$2+1-$Q128)/$Q148=INT((CN$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CN$2-$Q148,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q141*(IF(CN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CN$2+INT(-$Q146))))))","v":13770.059501026959},{"$f":"IF(CO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CO$2-$Q128)/$Q148=INT((CO$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CO$2+1-$Q128)/$Q148=INT((CO$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CO$2-$Q148,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q141*(IF(CO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CO$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CP$2-$Q128)/$Q148=INT((CP$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CP$2+1-$Q128)/$Q148=INT((CP$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CP$2-$Q148,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q141*(IF(CP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CP$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CQ$2-$Q128)/$Q148=INT((CQ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CQ$2+1-$Q128)/$Q148=INT((CQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CQ$2-$Q148,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q141*(IF(CQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CQ$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CR$2-$Q128)/$Q148=INT((CR$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CR$2+1-$Q128)/$Q148=INT((CR$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CR$2-$Q148,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q141*(IF(CR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CR$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CS$2-$Q128)/$Q148=INT((CS$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CS$2+1-$Q128)/$Q148=INT((CS$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CS$2-$Q148,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q141*(IF(CS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CS$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CT$2-$Q128)/$Q148=INT((CT$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CT$2+1-$Q128)/$Q148=INT((CT$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CT$2-$Q148,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q141*(IF(CT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CT$2+INT(-$Q146))))))","v":14733.963666098849},{"$f":"IF(CU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CU$2-$Q128)/$Q148=INT((CU$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CU$2+1-$Q128)/$Q148=INT((CU$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CU$2-$Q148,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q141*(IF(CU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CU$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(CV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CV$2-$Q128)/$Q148=INT((CV$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CV$2+1-$Q128)/$Q148=INT((CV$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CV$2-$Q148,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q141*(IF(CV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CV$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(CW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CW$2-$Q128)/$Q148=INT((CW$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CW$2+1-$Q128)/$Q148=INT((CW$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CW$2-$Q148,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q141*(IF(CW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CW$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(CX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CX$2-$Q128)/$Q148=INT((CX$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CX$2+1-$Q128)/$Q148=INT((CX$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CX$2-$Q148,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q141*(IF(CX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CX$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(CY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CY$2-$Q128)/$Q148=INT((CY$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CY$2+1-$Q128)/$Q148=INT((CY$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CY$2-$Q148,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q141*(IF(CY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CY$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(CZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CZ$2-$Q128)/$Q148=INT((CZ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CZ$2+1-$Q128)/$Q148=INT((CZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&CZ$2-$Q148,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q141*(IF(CZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,CZ$2+INT(-$Q146))))))","v":15765.341122725764},{"$f":"IF(DA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DA$2-$Q128)/$Q148=INT((DA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DA$2+1-$Q128)/$Q148=INT((DA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DA$2-$Q148,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q141*(IF(DA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DA$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DB$2-$Q128)/$Q148=INT((DB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DB$2+1-$Q128)/$Q148=INT((DB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DB$2-$Q148,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q141*(IF(DB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DB$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DC$2-$Q128)/$Q148=INT((DC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DC$2+1-$Q128)/$Q148=INT((DC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DC$2-$Q148,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q141*(IF(DC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DC$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DD$2-$Q128)/$Q148=INT((DD$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DD$2+1-$Q128)/$Q148=INT((DD$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DD$2-$Q148,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q141*(IF(DD$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DD$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DE$2-$Q128)/$Q148=INT((DE$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DE$2+1-$Q128)/$Q148=INT((DE$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DE$2-$Q148,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q141*(IF(DE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DE$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DF$2-$Q128)/$Q148=INT((DF$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DF$2+1-$Q128)/$Q148=INT((DF$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DF$2-$Q148,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q141*(IF(DF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DF$2+INT(-$Q146))))))","v":16868.915001316571},{"$f":"IF(DG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DG$2-$Q128)/$Q148=INT((DG$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DG$2+1-$Q128)/$Q148=INT((DG$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DG$2-$Q148,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q141*(IF(DG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DG$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DH$2-$Q128)/$Q148=INT((DH$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DH$2+1-$Q128)/$Q148=INT((DH$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DH$2-$Q148,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q141*(IF(DH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DH$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DI$2-$Q128)/$Q148=INT((DI$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DI$2+1-$Q128)/$Q148=INT((DI$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DI$2-$Q148,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q141*(IF(DI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DI$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DJ$2-$Q128)/$Q148=INT((DJ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DJ$2+1-$Q128)/$Q148=INT((DJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DJ$2-$Q148,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q141*(IF(DJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DJ$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DK$2-$Q128)/$Q148=INT((DK$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DK$2+1-$Q128)/$Q148=INT((DK$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DK$2-$Q148,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q141*(IF(DK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DK$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DL$2-$Q128)/$Q148=INT((DL$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DL$2+1-$Q128)/$Q148=INT((DL$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DL$2-$Q148,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q141*(IF(DL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DL$2+INT(-$Q146))))))","v":18049.739051408727},{"$f":"IF(DM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DM$2-$Q128)/$Q148=INT((DM$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DM$2+1-$Q128)/$Q148=INT((DM$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DM$2-$Q148,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q141*(IF(DM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DM$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DN$2-$Q128)/$Q148=INT((DN$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DN$2+1-$Q128)/$Q148=INT((DN$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DN$2-$Q148,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q141*(IF(DN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DN$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DO$2-$Q128)/$Q148=INT((DO$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DO$2+1-$Q128)/$Q148=INT((DO$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DO$2-$Q148,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q141*(IF(DO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DO$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DP$2-$Q128)/$Q148=INT((DP$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DP$2+1-$Q128)/$Q148=INT((DP$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DP$2-$Q148,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q141*(IF(DP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DP$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DQ$2-$Q128)/$Q148=INT((DQ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DQ$2+1-$Q128)/$Q148=INT((DQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DQ$2-$Q148,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q141*(IF(DQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DQ$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DR$2-$Q128)/$Q148=INT((DR$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DR$2+1-$Q128)/$Q148=INT((DR$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DR$2-$Q148,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q141*(IF(DR$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DR$2+INT(-$Q146))))))","v":19313.220785007343},{"$f":"IF(DS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DS$2-$Q128)/$Q148=INT((DS$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DS$2+1-$Q128)/$Q148=INT((DS$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DS$2-$Q148,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q141*(IF(DS$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DS$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DT$2-$Q128)/$Q148=INT((DT$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DT$2+1-$Q128)/$Q148=INT((DT$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DT$2-$Q148,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q141*(IF(DT$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DT$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DU$2-$Q128)/$Q148=INT((DU$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DU$2+1-$Q128)/$Q148=INT((DU$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DU$2-$Q148,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q141*(IF(DU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DU$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DV$2-$Q128)/$Q148=INT((DV$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DV$2+1-$Q128)/$Q148=INT((DV$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DV$2-$Q148,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q141*(IF(DV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DV$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DW$2-$Q128)/$Q148=INT((DW$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DW$2+1-$Q128)/$Q148=INT((DW$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DW$2-$Q148,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q141*(IF(DW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DW$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DX$2-$Q128)/$Q148=INT((DX$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DX$2+1-$Q128)/$Q148=INT((DX$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DX$2-$Q148,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q141*(IF(DX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DX$2+INT(-$Q146))))))","v":20665.146239957852},{"$f":"IF(DY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DY$2-$Q128)/$Q148=INT((DY$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DY$2+1-$Q128)/$Q148=INT((DY$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DY$2-$Q148,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q141*(IF(DY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DY$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(DZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((DZ$2-$Q128)/$Q148=INT((DZ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((DZ$2+1-$Q128)/$Q148=INT((DZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&DZ$2-$Q148,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q141*(IF(DZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,DZ$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(EA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EA$2-$Q128)/$Q148=INT((EA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EA$2+1-$Q128)/$Q148=INT((EA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EA$2-$Q148,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q141*(IF(EA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EA$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(EB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EB$2-$Q128)/$Q148=INT((EB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EB$2+1-$Q128)/$Q148=INT((EB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EB$2-$Q148,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q141*(IF(EB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EB$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(EC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EC$2-$Q128)/$Q148=INT((EC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EC$2+1-$Q128)/$Q148=INT((EC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EC$2-$Q148,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q141*(IF(EC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EC$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(ED$11=\"\",0,IF($Q139=Lists!$CE$17,IF((ED$2-$Q128)/$Q148=INT((ED$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((ED$2+1-$Q128)/$Q148=INT((ED$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ED$2-$Q148,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q141*(IF(ED$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ED$2+INT(-$Q146))))))","v":22111.706476754902},{"$f":"IF(EE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EE$2-$Q128)/$Q148=INT((EE$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EE$2+1-$Q128)/$Q148=INT((EE$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EE$2-$Q148,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q141*(IF(EE$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EE$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EF$2-$Q128)/$Q148=INT((EF$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EF$2+1-$Q128)/$Q148=INT((EF$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EF$2-$Q148,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q141*(IF(EF$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EF$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EG$2-$Q128)/$Q148=INT((EG$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EG$2+1-$Q128)/$Q148=INT((EG$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EG$2-$Q148,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q141*(IF(EG$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EG$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EH$2-$Q128)/$Q148=INT((EH$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EH$2+1-$Q128)/$Q148=INT((EH$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EH$2-$Q148,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q141*(IF(EH$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EH$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EI$2-$Q128)/$Q148=INT((EI$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EI$2+1-$Q128)/$Q148=INT((EI$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EI$2-$Q148,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q141*(IF(EI$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EI$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EJ$2-$Q128)/$Q148=INT((EJ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EJ$2+1-$Q128)/$Q148=INT((EJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EJ$2-$Q148,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q141*(IF(EJ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EJ$2+INT(-$Q146))))))","v":23659.525930127747},{"$f":"IF(EK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EK$2-$Q128)/$Q148=INT((EK$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EK$2+1-$Q128)/$Q148=INT((EK$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EK$2-$Q148,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q141*(IF(EK$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EK$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EL$2-$Q128)/$Q148=INT((EL$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EL$2+1-$Q128)/$Q148=INT((EL$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EL$2-$Q148,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q141*(IF(EL$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EL$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EM$2-$Q128)/$Q148=INT((EM$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EM$2+1-$Q128)/$Q148=INT((EM$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EM$2-$Q148,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q141*(IF(EM$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EM$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EN$2-$Q128)/$Q148=INT((EN$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EN$2+1-$Q128)/$Q148=INT((EN$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EN$2-$Q148,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q141*(IF(EN$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EN$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EO$2-$Q128)/$Q148=INT((EO$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EO$2+1-$Q128)/$Q148=INT((EO$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EO$2-$Q148,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q141*(IF(EO$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EO$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EP$2-$Q128)/$Q148=INT((EP$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EP$2+1-$Q128)/$Q148=INT((EP$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EP$2-$Q148,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q141*(IF(EP$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EP$2+INT(-$Q146))))))","v":25315.692745236691},{"$f":"IF(EQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EQ$2-$Q128)/$Q148=INT((EQ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EQ$2+1-$Q128)/$Q148=INT((EQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EQ$2-$Q148,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q141*(IF(EQ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EQ$2+INT(-$Q146))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q139=Lists!$CE$17,IF((ER$2-$Q128)/$Q148=INT((ER$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((ER$2+1-$Q128)/$Q148=INT((ER$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ER$2-$Q148,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q141*(IF(ER$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ER$2+INT(-$Q146))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q139=Lists!$CE$17,IF((ES$2-$Q128)/$Q148=INT((ES$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((ES$2+1-$Q128)/$Q148=INT((ES$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ES$2-$Q148,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q141*(IF(ES$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ES$2+INT(-$Q146))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q139=Lists!$CE$17,IF((ET$2-$Q128)/$Q148=INT((ET$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((ET$2+1-$Q128)/$Q148=INT((ET$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&ET$2-$Q148,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q141*(IF(ET$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,ET$2+INT(-$Q146))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EU$2-$Q128)/$Q148=INT((EU$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EU$2+1-$Q128)/$Q148=INT((EU$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EU$2-$Q148,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q141*(IF(EU$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EU$2+INT(-$Q146))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EV$2-$Q128)/$Q148=INT((EV$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EV$2+1-$Q128)/$Q148=INT((EV$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EV$2-$Q148,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q141*(IF(EV$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EV$2+INT(-$Q146))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EW$2-$Q128)/$Q148=INT((EW$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EW$2+1-$Q128)/$Q148=INT((EW$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EW$2-$Q148,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q141*(IF(EW$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EW$2+INT(-$Q146))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EX$2-$Q128)/$Q148=INT((EX$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EX$2+1-$Q128)/$Q148=INT((EX$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EX$2-$Q148,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q141*(IF(EX$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EX$2+INT(-$Q146))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EY$2-$Q128)/$Q148=INT((EY$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EY$2+1-$Q128)/$Q148=INT((EY$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EY$2-$Q148,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q141*(IF(EY$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EY$2+INT(-$Q146))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((EZ$2-$Q128)/$Q148=INT((EZ$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((EZ$2+1-$Q128)/$Q148=INT((EZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&EZ$2-$Q148,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q141*(IF(EZ$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,EZ$2+INT(-$Q146))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((FA$2-$Q128)/$Q148=INT((FA$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((FA$2+1-$Q128)/$Q148=INT((FA$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FA$2-$Q148,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q141*(IF(FA$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FA$2+INT(-$Q146))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((FB$2-$Q128)/$Q148=INT((FB$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((FB$2+1-$Q128)/$Q148=INT((FB$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FB$2-$Q148,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q141*(IF(FB$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FB$2+INT(-$Q146))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((FC$2-$Q128)/$Q148=INT((FC$2-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((FC$2+1-$Q128)/$Q148=INT((FC$2+1-$Q128)/$Q148),SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">\"&FC$2-$Q148,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q141*(IF(FC$2=1,SUMIFS($Z126:$FD126,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$FD126,$Z$2:$FD$2,FC$2+INT(-$Q146))))))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q143-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q141","v":1},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-(100%-Q141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H138","v":"Интернет, телефония"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H138","v":"Интернет, телефония"},{"$f":"I147","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q139=Lists!$CE$17,\" авансирования\",IF($Q139=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы - 6"},{"$f":"I154","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154))","v":1},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q155-IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$395","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы - 6"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",null,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Exp!$I$25","v":"Через прогрессию"},null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы - 6"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Exp!$J$28","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы - 6"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z165:$FD165)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AA$2-$Q155)/$Q175=INT((AA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AA$2+1-$Q155)/$Q175=INT((AA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AA$2-$Q175,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q168*(IF(AA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AA$2+INT(-$Q173))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AB$2-$Q155)/$Q175=INT((AB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AB$2+1-$Q155)/$Q175=INT((AB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AB$2-$Q175,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q168*(IF(AB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AB$2+INT(-$Q173))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AC$2-$Q155)/$Q175=INT((AC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AC$2+1-$Q155)/$Q175=INT((AC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AC$2-$Q175,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q168*(IF(AC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AC$2+INT(-$Q173))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AD$2-$Q155)/$Q175=INT((AD$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AD$2+1-$Q155)/$Q175=INT((AD$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AD$2-$Q175,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q168*(IF(AD$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AD$2+INT(-$Q173))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AE$2-$Q155)/$Q175=INT((AE$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AE$2+1-$Q155)/$Q175=INT((AE$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AE$2-$Q175,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q168*(IF(AE$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AE$2+INT(-$Q173))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AF$2-$Q155)/$Q175=INT((AF$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AF$2+1-$Q155)/$Q175=INT((AF$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AF$2-$Q175,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q168*(IF(AF$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AF$2+INT(-$Q173))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AG$2-$Q155)/$Q175=INT((AG$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AG$2+1-$Q155)/$Q175=INT((AG$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AG$2-$Q175,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q168*(IF(AG$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AG$2+INT(-$Q173))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AH$2-$Q155)/$Q175=INT((AH$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AH$2+1-$Q155)/$Q175=INT((AH$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AH$2-$Q175,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q168*(IF(AH$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AH$2+INT(-$Q173))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AI$2-$Q155)/$Q175=INT((AI$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AI$2+1-$Q155)/$Q175=INT((AI$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AI$2-$Q175,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q168*(IF(AI$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AI$2+INT(-$Q173))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AJ$2-$Q155)/$Q175=INT((AJ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AJ$2+1-$Q155)/$Q175=INT((AJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AJ$2-$Q175,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q168*(IF(AJ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AK$2-$Q155)/$Q175=INT((AK$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AK$2+1-$Q155)/$Q175=INT((AK$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AK$2-$Q175,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q168*(IF(AK$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AK$2+INT(-$Q173))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AL$2-$Q155)/$Q175=INT((AL$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AL$2+1-$Q155)/$Q175=INT((AL$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AL$2-$Q175,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q168*(IF(AL$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AL$2+INT(-$Q173))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AM$2-$Q155)/$Q175=INT((AM$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AM$2+1-$Q155)/$Q175=INT((AM$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AM$2-$Q175,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q168*(IF(AM$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AM$2+INT(-$Q173))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AN$2-$Q155)/$Q175=INT((AN$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AN$2+1-$Q155)/$Q175=INT((AN$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AN$2-$Q175,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q168*(IF(AN$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AN$2+INT(-$Q173))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AO$2-$Q155)/$Q175=INT((AO$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AO$2+1-$Q155)/$Q175=INT((AO$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AO$2-$Q175,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q168*(IF(AO$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AO$2+INT(-$Q173))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AP$2-$Q155)/$Q175=INT((AP$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AP$2+1-$Q155)/$Q175=INT((AP$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AP$2-$Q175,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q168*(IF(AP$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AP$2+INT(-$Q173))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AQ$2-$Q155)/$Q175=INT((AQ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AQ$2+1-$Q155)/$Q175=INT((AQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AQ$2-$Q175,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q168*(IF(AQ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AR$2-$Q155)/$Q175=INT((AR$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AR$2+1-$Q155)/$Q175=INT((AR$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AR$2-$Q175,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q168*(IF(AR$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AR$2+INT(-$Q173))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AS$2-$Q155)/$Q175=INT((AS$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AS$2+1-$Q155)/$Q175=INT((AS$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AS$2-$Q175,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q168*(IF(AS$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AS$2+INT(-$Q173))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AT$2-$Q155)/$Q175=INT((AT$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AT$2+1-$Q155)/$Q175=INT((AT$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AT$2-$Q175,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q168*(IF(AT$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AT$2+INT(-$Q173))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AU$2-$Q155)/$Q175=INT((AU$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AU$2+1-$Q155)/$Q175=INT((AU$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AU$2-$Q175,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q168*(IF(AU$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AU$2+INT(-$Q173))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AV$2-$Q155)/$Q175=INT((AV$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AV$2+1-$Q155)/$Q175=INT((AV$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AV$2-$Q175,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q168*(IF(AV$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AV$2+INT(-$Q173))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AW$2-$Q155)/$Q175=INT((AW$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AW$2+1-$Q155)/$Q175=INT((AW$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AW$2-$Q175,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q168*(IF(AW$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AW$2+INT(-$Q173))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AX$2-$Q155)/$Q175=INT((AX$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AX$2+1-$Q155)/$Q175=INT((AX$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AX$2-$Q175,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q168*(IF(AX$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AX$2+INT(-$Q173))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AY$2-$Q155)/$Q175=INT((AY$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AY$2+1-$Q155)/$Q175=INT((AY$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AY$2-$Q175,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q168*(IF(AY$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AY$2+INT(-$Q173))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AZ$2-$Q155)/$Q175=INT((AZ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AZ$2+1-$Q155)/$Q175=INT((AZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&AZ$2-$Q175,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q168*(IF(AZ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,AZ$2+INT(-$Q173))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BA$2-$Q155)/$Q175=INT((BA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BA$2+1-$Q155)/$Q175=INT((BA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BA$2-$Q175,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q168*(IF(BA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BA$2+INT(-$Q173))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BB$2-$Q155)/$Q175=INT((BB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BB$2+1-$Q155)/$Q175=INT((BB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BB$2-$Q175,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q168*(IF(BB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BB$2+INT(-$Q173))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BC$2-$Q155)/$Q175=INT((BC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BC$2+1-$Q155)/$Q175=INT((BC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BC$2-$Q175,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q168*(IF(BC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BC$2+INT(-$Q173))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BD$2-$Q155)/$Q175=INT((BD$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BD$2+1-$Q155)/$Q175=INT((BD$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BD$2-$Q175,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q168*(IF(BD$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BD$2+INT(-$Q173))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BE$2-$Q155)/$Q175=INT((BE$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BE$2+1-$Q155)/$Q175=INT((BE$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BE$2-$Q175,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q168*(IF(BE$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BE$2+INT(-$Q173))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BF$2-$Q155)/$Q175=INT((BF$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BF$2+1-$Q155)/$Q175=INT((BF$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BF$2-$Q175,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q168*(IF(BF$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BF$2+INT(-$Q173))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BG$2-$Q155)/$Q175=INT((BG$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BG$2+1-$Q155)/$Q175=INT((BG$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BG$2-$Q175,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q168*(IF(BG$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BG$2+INT(-$Q173))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BH$2-$Q155)/$Q175=INT((BH$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BH$2+1-$Q155)/$Q175=INT((BH$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BH$2-$Q175,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q168*(IF(BH$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BH$2+INT(-$Q173))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BI$2-$Q155)/$Q175=INT((BI$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BI$2+1-$Q155)/$Q175=INT((BI$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BI$2-$Q175,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q168*(IF(BI$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BI$2+INT(-$Q173))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BJ$2-$Q155)/$Q175=INT((BJ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BJ$2+1-$Q155)/$Q175=INT((BJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BJ$2-$Q175,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q168*(IF(BJ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BK$2-$Q155)/$Q175=INT((BK$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BK$2+1-$Q155)/$Q175=INT((BK$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BK$2-$Q175,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q168*(IF(BK$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BK$2+INT(-$Q173))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BL$2-$Q155)/$Q175=INT((BL$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BL$2+1-$Q155)/$Q175=INT((BL$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BL$2-$Q175,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q168*(IF(BL$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BL$2+INT(-$Q173))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BM$2-$Q155)/$Q175=INT((BM$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BM$2+1-$Q155)/$Q175=INT((BM$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BM$2-$Q175,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q168*(IF(BM$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BM$2+INT(-$Q173))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BN$2-$Q155)/$Q175=INT((BN$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BN$2+1-$Q155)/$Q175=INT((BN$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BN$2-$Q175,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q168*(IF(BN$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BN$2+INT(-$Q173))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BO$2-$Q155)/$Q175=INT((BO$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BO$2+1-$Q155)/$Q175=INT((BO$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BO$2-$Q175,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q168*(IF(BO$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BO$2+INT(-$Q173))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BP$2-$Q155)/$Q175=INT((BP$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BP$2+1-$Q155)/$Q175=INT((BP$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BP$2-$Q175,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q168*(IF(BP$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BP$2+INT(-$Q173))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BQ$2-$Q155)/$Q175=INT((BQ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BQ$2+1-$Q155)/$Q175=INT((BQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BQ$2-$Q175,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q168*(IF(BQ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BR$2-$Q155)/$Q175=INT((BR$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BR$2+1-$Q155)/$Q175=INT((BR$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BR$2-$Q175,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q168*(IF(BR$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BR$2+INT(-$Q173))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BS$2-$Q155)/$Q175=INT((BS$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BS$2+1-$Q155)/$Q175=INT((BS$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BS$2-$Q175,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q168*(IF(BS$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BS$2+INT(-$Q173))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BT$2-$Q155)/$Q175=INT((BT$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BT$2+1-$Q155)/$Q175=INT((BT$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BT$2-$Q175,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q168*(IF(BT$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BT$2+INT(-$Q173))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BU$2-$Q155)/$Q175=INT((BU$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BU$2+1-$Q155)/$Q175=INT((BU$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BU$2-$Q175,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q168*(IF(BU$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BU$2+INT(-$Q173))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BV$2-$Q155)/$Q175=INT((BV$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BV$2+1-$Q155)/$Q175=INT((BV$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BV$2-$Q175,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q168*(IF(BV$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BV$2+INT(-$Q173))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BW$2-$Q155)/$Q175=INT((BW$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BW$2+1-$Q155)/$Q175=INT((BW$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BW$2-$Q175,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q168*(IF(BW$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BW$2+INT(-$Q173))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BX$2-$Q155)/$Q175=INT((BX$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BX$2+1-$Q155)/$Q175=INT((BX$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BX$2-$Q175,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q168*(IF(BX$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BX$2+INT(-$Q173))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BY$2-$Q155)/$Q175=INT((BY$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BY$2+1-$Q155)/$Q175=INT((BY$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BY$2-$Q175,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q168*(IF(BY$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BY$2+INT(-$Q173))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BZ$2-$Q155)/$Q175=INT((BZ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BZ$2+1-$Q155)/$Q175=INT((BZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&BZ$2-$Q175,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q168*(IF(BZ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,BZ$2+INT(-$Q173))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CA$2-$Q155)/$Q175=INT((CA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CA$2+1-$Q155)/$Q175=INT((CA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CA$2-$Q175,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q168*(IF(CA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CA$2+INT(-$Q173))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CB$2-$Q155)/$Q175=INT((CB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CB$2+1-$Q155)/$Q175=INT((CB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CB$2-$Q175,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q168*(IF(CB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CB$2+INT(-$Q173))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CC$2-$Q155)/$Q175=INT((CC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CC$2+1-$Q155)/$Q175=INT((CC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CC$2-$Q175,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q168*(IF(CC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CC$2+INT(-$Q173))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CD$2-$Q155)/$Q175=INT((CD$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CD$2+1-$Q155)/$Q175=INT((CD$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CD$2-$Q175,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q168*(IF(CD$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CD$2+INT(-$Q173))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CE$2-$Q155)/$Q175=INT((CE$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CE$2+1-$Q155)/$Q175=INT((CE$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CE$2-$Q175,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q168*(IF(CE$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CE$2+INT(-$Q173))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CF$2-$Q155)/$Q175=INT((CF$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CF$2+1-$Q155)/$Q175=INT((CF$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CF$2-$Q175,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q168*(IF(CF$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CF$2+INT(-$Q173))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CG$2-$Q155)/$Q175=INT((CG$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CG$2+1-$Q155)/$Q175=INT((CG$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CG$2-$Q175,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q168*(IF(CG$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CG$2+INT(-$Q173))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CH$2-$Q155)/$Q175=INT((CH$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CH$2+1-$Q155)/$Q175=INT((CH$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CH$2-$Q175,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q168*(IF(CH$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CH$2+INT(-$Q173))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CI$2-$Q155)/$Q175=INT((CI$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CI$2+1-$Q155)/$Q175=INT((CI$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CI$2-$Q175,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q168*(IF(CI$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CI$2+INT(-$Q173))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CJ$2-$Q155)/$Q175=INT((CJ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CJ$2+1-$Q155)/$Q175=INT((CJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CJ$2-$Q175,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q168*(IF(CJ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CK$2-$Q155)/$Q175=INT((CK$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CK$2+1-$Q155)/$Q175=INT((CK$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CK$2-$Q175,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q168*(IF(CK$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CK$2+INT(-$Q173))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CL$2-$Q155)/$Q175=INT((CL$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CL$2+1-$Q155)/$Q175=INT((CL$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CL$2-$Q175,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q168*(IF(CL$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CL$2+INT(-$Q173))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CM$2-$Q155)/$Q175=INT((CM$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CM$2+1-$Q155)/$Q175=INT((CM$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CM$2-$Q175,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q168*(IF(CM$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CM$2+INT(-$Q173))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CN$2-$Q155)/$Q175=INT((CN$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CN$2+1-$Q155)/$Q175=INT((CN$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CN$2-$Q175,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q168*(IF(CN$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CN$2+INT(-$Q173))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CO$2-$Q155)/$Q175=INT((CO$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CO$2+1-$Q155)/$Q175=INT((CO$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CO$2-$Q175,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q168*(IF(CO$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CO$2+INT(-$Q173))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CP$2-$Q155)/$Q175=INT((CP$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CP$2+1-$Q155)/$Q175=INT((CP$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CP$2-$Q175,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q168*(IF(CP$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CP$2+INT(-$Q173))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CQ$2-$Q155)/$Q175=INT((CQ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CQ$2+1-$Q155)/$Q175=INT((CQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CQ$2-$Q175,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q168*(IF(CQ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CR$2-$Q155)/$Q175=INT((CR$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CR$2+1-$Q155)/$Q175=INT((CR$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CR$2-$Q175,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q168*(IF(CR$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CR$2+INT(-$Q173))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CS$2-$Q155)/$Q175=INT((CS$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CS$2+1-$Q155)/$Q175=INT((CS$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CS$2-$Q175,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q168*(IF(CS$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CS$2+INT(-$Q173))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CT$2-$Q155)/$Q175=INT((CT$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CT$2+1-$Q155)/$Q175=INT((CT$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CT$2-$Q175,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q168*(IF(CT$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CT$2+INT(-$Q173))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CU$2-$Q155)/$Q175=INT((CU$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CU$2+1-$Q155)/$Q175=INT((CU$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CU$2-$Q175,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q168*(IF(CU$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CU$2+INT(-$Q173))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CV$2-$Q155)/$Q175=INT((CV$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CV$2+1-$Q155)/$Q175=INT((CV$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CV$2-$Q175,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q168*(IF(CV$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CV$2+INT(-$Q173))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CW$2-$Q155)/$Q175=INT((CW$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CW$2+1-$Q155)/$Q175=INT((CW$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CW$2-$Q175,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q168*(IF(CW$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CW$2+INT(-$Q173))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CX$2-$Q155)/$Q175=INT((CX$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CX$2+1-$Q155)/$Q175=INT((CX$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CX$2-$Q175,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q168*(IF(CX$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CX$2+INT(-$Q173))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CY$2-$Q155)/$Q175=INT((CY$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CY$2+1-$Q155)/$Q175=INT((CY$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CY$2-$Q175,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q168*(IF(CY$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CY$2+INT(-$Q173))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CZ$2-$Q155)/$Q175=INT((CZ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CZ$2+1-$Q155)/$Q175=INT((CZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&CZ$2-$Q175,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q168*(IF(CZ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,CZ$2+INT(-$Q173))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DA$2-$Q155)/$Q175=INT((DA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DA$2+1-$Q155)/$Q175=INT((DA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DA$2-$Q175,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q168*(IF(DA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DA$2+INT(-$Q173))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DB$2-$Q155)/$Q175=INT((DB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DB$2+1-$Q155)/$Q175=INT((DB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DB$2-$Q175,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q168*(IF(DB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DB$2+INT(-$Q173))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DC$2-$Q155)/$Q175=INT((DC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DC$2+1-$Q155)/$Q175=INT((DC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DC$2-$Q175,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q168*(IF(DC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DC$2+INT(-$Q173))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DD$2-$Q155)/$Q175=INT((DD$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DD$2+1-$Q155)/$Q175=INT((DD$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DD$2-$Q175,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q168*(IF(DD$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DD$2+INT(-$Q173))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DE$2-$Q155)/$Q175=INT((DE$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DE$2+1-$Q155)/$Q175=INT((DE$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DE$2-$Q175,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q168*(IF(DE$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DE$2+INT(-$Q173))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DF$2-$Q155)/$Q175=INT((DF$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DF$2+1-$Q155)/$Q175=INT((DF$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DF$2-$Q175,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q168*(IF(DF$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DF$2+INT(-$Q173))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DG$2-$Q155)/$Q175=INT((DG$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DG$2+1-$Q155)/$Q175=INT((DG$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DG$2-$Q175,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q168*(IF(DG$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DG$2+INT(-$Q173))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DH$2-$Q155)/$Q175=INT((DH$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DH$2+1-$Q155)/$Q175=INT((DH$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DH$2-$Q175,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q168*(IF(DH$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DH$2+INT(-$Q173))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DI$2-$Q155)/$Q175=INT((DI$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DI$2+1-$Q155)/$Q175=INT((DI$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DI$2-$Q175,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q168*(IF(DI$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DI$2+INT(-$Q173))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DJ$2-$Q155)/$Q175=INT((DJ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DJ$2+1-$Q155)/$Q175=INT((DJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DJ$2-$Q175,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q168*(IF(DJ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DK$2-$Q155)/$Q175=INT((DK$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DK$2+1-$Q155)/$Q175=INT((DK$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DK$2-$Q175,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q168*(IF(DK$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DK$2+INT(-$Q173))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DL$2-$Q155)/$Q175=INT((DL$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DL$2+1-$Q155)/$Q175=INT((DL$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DL$2-$Q175,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q168*(IF(DL$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DL$2+INT(-$Q173))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DM$2-$Q155)/$Q175=INT((DM$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DM$2+1-$Q155)/$Q175=INT((DM$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DM$2-$Q175,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q168*(IF(DM$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DM$2+INT(-$Q173))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DN$2-$Q155)/$Q175=INT((DN$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DN$2+1-$Q155)/$Q175=INT((DN$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DN$2-$Q175,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q168*(IF(DN$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DN$2+INT(-$Q173))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DO$2-$Q155)/$Q175=INT((DO$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DO$2+1-$Q155)/$Q175=INT((DO$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DO$2-$Q175,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q168*(IF(DO$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DO$2+INT(-$Q173))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DP$2-$Q155)/$Q175=INT((DP$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DP$2+1-$Q155)/$Q175=INT((DP$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DP$2-$Q175,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q168*(IF(DP$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DP$2+INT(-$Q173))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DQ$2-$Q155)/$Q175=INT((DQ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DQ$2+1-$Q155)/$Q175=INT((DQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DQ$2-$Q175,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q168*(IF(DQ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DR$2-$Q155)/$Q175=INT((DR$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DR$2+1-$Q155)/$Q175=INT((DR$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DR$2-$Q175,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q168*(IF(DR$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DR$2+INT(-$Q173))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DS$2-$Q155)/$Q175=INT((DS$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DS$2+1-$Q155)/$Q175=INT((DS$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DS$2-$Q175,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q168*(IF(DS$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DS$2+INT(-$Q173))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DT$2-$Q155)/$Q175=INT((DT$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DT$2+1-$Q155)/$Q175=INT((DT$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DT$2-$Q175,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q168*(IF(DT$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DT$2+INT(-$Q173))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DU$2-$Q155)/$Q175=INT((DU$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DU$2+1-$Q155)/$Q175=INT((DU$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DU$2-$Q175,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q168*(IF(DU$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DU$2+INT(-$Q173))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DV$2-$Q155)/$Q175=INT((DV$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DV$2+1-$Q155)/$Q175=INT((DV$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DV$2-$Q175,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q168*(IF(DV$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DV$2+INT(-$Q173))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DW$2-$Q155)/$Q175=INT((DW$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DW$2+1-$Q155)/$Q175=INT((DW$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DW$2-$Q175,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q168*(IF(DW$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DW$2+INT(-$Q173))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DX$2-$Q155)/$Q175=INT((DX$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DX$2+1-$Q155)/$Q175=INT((DX$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DX$2-$Q175,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q168*(IF(DX$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DX$2+INT(-$Q173))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DY$2-$Q155)/$Q175=INT((DY$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DY$2+1-$Q155)/$Q175=INT((DY$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DY$2-$Q175,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q168*(IF(DY$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DY$2+INT(-$Q173))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((DZ$2-$Q155)/$Q175=INT((DZ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((DZ$2+1-$Q155)/$Q175=INT((DZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&DZ$2-$Q175,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q168*(IF(DZ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,DZ$2+INT(-$Q173))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EA$2-$Q155)/$Q175=INT((EA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EA$2+1-$Q155)/$Q175=INT((EA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EA$2-$Q175,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q168*(IF(EA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EA$2+INT(-$Q173))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EB$2-$Q155)/$Q175=INT((EB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EB$2+1-$Q155)/$Q175=INT((EB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EB$2-$Q175,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q168*(IF(EB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EB$2+INT(-$Q173))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EC$2-$Q155)/$Q175=INT((EC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EC$2+1-$Q155)/$Q175=INT((EC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EC$2-$Q175,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q168*(IF(EC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EC$2+INT(-$Q173))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q166=Lists!$CE$17,IF((ED$2-$Q155)/$Q175=INT((ED$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((ED$2+1-$Q155)/$Q175=INT((ED$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&ED$2-$Q175,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q168*(IF(ED$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ED$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ED$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ED$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ED$2+INT(-$Q173))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EE$2-$Q155)/$Q175=INT((EE$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EE$2+1-$Q155)/$Q175=INT((EE$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EE$2-$Q175,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q168*(IF(EE$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EE$2+INT(-$Q173))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EF$2-$Q155)/$Q175=INT((EF$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EF$2+1-$Q155)/$Q175=INT((EF$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EF$2-$Q175,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q168*(IF(EF$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EF$2+INT(-$Q173))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EG$2-$Q155)/$Q175=INT((EG$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EG$2+1-$Q155)/$Q175=INT((EG$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EG$2-$Q175,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q168*(IF(EG$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EG$2+INT(-$Q173))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EH$2-$Q155)/$Q175=INT((EH$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EH$2+1-$Q155)/$Q175=INT((EH$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EH$2-$Q175,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q168*(IF(EH$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EH$2+INT(-$Q173))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EI$2-$Q155)/$Q175=INT((EI$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EI$2+1-$Q155)/$Q175=INT((EI$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EI$2-$Q175,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q168*(IF(EI$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EI$2+INT(-$Q173))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EJ$2-$Q155)/$Q175=INT((EJ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EJ$2+1-$Q155)/$Q175=INT((EJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EJ$2-$Q175,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q168*(IF(EJ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EK$2-$Q155)/$Q175=INT((EK$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EK$2+1-$Q155)/$Q175=INT((EK$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EK$2-$Q175,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q168*(IF(EK$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EK$2+INT(-$Q173))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EL$2-$Q155)/$Q175=INT((EL$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EL$2+1-$Q155)/$Q175=INT((EL$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EL$2-$Q175,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q168*(IF(EL$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EL$2+INT(-$Q173))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EM$2-$Q155)/$Q175=INT((EM$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EM$2+1-$Q155)/$Q175=INT((EM$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EM$2-$Q175,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q168*(IF(EM$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EM$2+INT(-$Q173))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EN$2-$Q155)/$Q175=INT((EN$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EN$2+1-$Q155)/$Q175=INT((EN$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EN$2-$Q175,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q168*(IF(EN$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EN$2+INT(-$Q173))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EO$2-$Q155)/$Q175=INT((EO$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EO$2+1-$Q155)/$Q175=INT((EO$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EO$2-$Q175,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q168*(IF(EO$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EO$2+INT(-$Q173))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EP$2-$Q155)/$Q175=INT((EP$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EP$2+1-$Q155)/$Q175=INT((EP$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EP$2-$Q175,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q168*(IF(EP$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EP$2+INT(-$Q173))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EQ$2-$Q155)/$Q175=INT((EQ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EQ$2+1-$Q155)/$Q175=INT((EQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EQ$2-$Q175,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q168*(IF(EQ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q166=Lists!$CE$17,IF((ER$2-$Q155)/$Q175=INT((ER$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((ER$2+1-$Q155)/$Q175=INT((ER$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&ER$2-$Q175,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q168*(IF(ER$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ER$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ER$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ER$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ER$2+INT(-$Q173))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q166=Lists!$CE$17,IF((ES$2-$Q155)/$Q175=INT((ES$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((ES$2+1-$Q155)/$Q175=INT((ES$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&ES$2-$Q175,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q168*(IF(ES$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ES$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ES$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ES$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ES$2+INT(-$Q173))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q166=Lists!$CE$17,IF((ET$2-$Q155)/$Q175=INT((ET$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((ET$2+1-$Q155)/$Q175=INT((ET$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&ET$2-$Q175,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q168*(IF(ET$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ET$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ET$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ET$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,ET$2+INT(-$Q173))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EU$2-$Q155)/$Q175=INT((EU$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EU$2+1-$Q155)/$Q175=INT((EU$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EU$2-$Q175,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q168*(IF(EU$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EU$2+INT(-$Q173))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EV$2-$Q155)/$Q175=INT((EV$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EV$2+1-$Q155)/$Q175=INT((EV$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EV$2-$Q175,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q168*(IF(EV$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EV$2+INT(-$Q173))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EW$2-$Q155)/$Q175=INT((EW$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EW$2+1-$Q155)/$Q175=INT((EW$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EW$2-$Q175,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q168*(IF(EW$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EW$2+INT(-$Q173))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EX$2-$Q155)/$Q175=INT((EX$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EX$2+1-$Q155)/$Q175=INT((EX$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EX$2-$Q175,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q168*(IF(EX$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EX$2+INT(-$Q173))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EY$2-$Q155)/$Q175=INT((EY$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EY$2+1-$Q155)/$Q175=INT((EY$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EY$2-$Q175,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q168*(IF(EY$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EY$2+INT(-$Q173))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((EZ$2-$Q155)/$Q175=INT((EZ$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((EZ$2+1-$Q155)/$Q175=INT((EZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&EZ$2-$Q175,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q168*(IF(EZ$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,EZ$2+INT(-$Q173))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((FA$2-$Q155)/$Q175=INT((FA$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((FA$2+1-$Q155)/$Q175=INT((FA$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&FA$2-$Q175,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q168*(IF(FA$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FA$2+INT(-$Q173))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((FB$2-$Q155)/$Q175=INT((FB$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((FB$2+1-$Q155)/$Q175=INT((FB$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&FB$2-$Q175,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q168*(IF(FB$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FB$2+INT(-$Q173))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((FC$2-$Q155)/$Q175=INT((FC$2-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((FC$2+1-$Q155)/$Q175=INT((FC$2+1-$Q155)/$Q175),SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">\"&FC$2-$Q175,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q168*(IF(FC$2=1,SUMIFS($Z153:$FD153,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$FD153,$Z$2:$FD$2,FC$2+INT(-$Q173))))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G168<>0,1,IF(OR($Q168=\"\",$Q168=0),0,IF($R168=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H168))),$Q168)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы - 6"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$FD177)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA153)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)=0,$K180=0,$K180=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)))","v":"Расходы - 7"},null,null,{"$f":"MAX(K$15:K179)+1","v":7},{"$f":"K180","v":7},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z180:$FD180)","v":0},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q182,AA$2>$Q184),0,IF($X185>0,AA185,IF($Q186>0,$Q186*AA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q182,AB$2>$Q184),0,IF($X185>0,AB185,IF($Q186>0,$Q186*AB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q182,AC$2>$Q184),0,IF($X185>0,AC185,IF($Q186>0,$Q186*AC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q182,AD$2>$Q184),0,IF($X185>0,AD185,IF($Q186>0,$Q186*AD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q182,AE$2>$Q184),0,IF($X185>0,AE185,IF($Q186>0,$Q186*AE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q182,AF$2>$Q184),0,IF($X185>0,AF185,IF($Q186>0,$Q186*AF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q182,AG$2>$Q184),0,IF($X185>0,AG185,IF($Q186>0,$Q186*AG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q182,AH$2>$Q184),0,IF($X185>0,AH185,IF($Q186>0,$Q186*AH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q182,AI$2>$Q184),0,IF($X185>0,AI185,IF($Q186>0,$Q186*AI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q182,AJ$2>$Q184),0,IF($X185>0,AJ185,IF($Q186>0,$Q186*AJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q182,AK$2>$Q184),0,IF($X185>0,AK185,IF($Q186>0,$Q186*AK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q182,AL$2>$Q184),0,IF($X185>0,AL185,IF($Q186>0,$Q186*AL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q182,AM$2>$Q184),0,IF($X185>0,AM185,IF($Q186>0,$Q186*AM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q182,AN$2>$Q184),0,IF($X185>0,AN185,IF($Q186>0,$Q186*AN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q182,AO$2>$Q184),0,IF($X185>0,AO185,IF($Q186>0,$Q186*AO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q182,AP$2>$Q184),0,IF($X185>0,AP185,IF($Q186>0,$Q186*AP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q182,AQ$2>$Q184),0,IF($X185>0,AQ185,IF($Q186>0,$Q186*AQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q182,AR$2>$Q184),0,IF($X185>0,AR185,IF($Q186>0,$Q186*AR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q182,AS$2>$Q184),0,IF($X185>0,AS185,IF($Q186>0,$Q186*AS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q182,AT$2>$Q184),0,IF($X185>0,AT185,IF($Q186>0,$Q186*AT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q182,AU$2>$Q184),0,IF($X185>0,AU185,IF($Q186>0,$Q186*AU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q182,AV$2>$Q184),0,IF($X185>0,AV185,IF($Q186>0,$Q186*AV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q182,AW$2>$Q184),0,IF($X185>0,AW185,IF($Q186>0,$Q186*AW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q182,AX$2>$Q184),0,IF($X185>0,AX185,IF($Q186>0,$Q186*AX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q182,AY$2>$Q184),0,IF($X185>0,AY185,IF($Q186>0,$Q186*AY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q182,AZ$2>$Q184),0,IF($X185>0,AZ185,IF($Q186>0,$Q186*AZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q182,BA$2>$Q184),0,IF($X185>0,BA185,IF($Q186>0,$Q186*BA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q182,BB$2>$Q184),0,IF($X185>0,BB185,IF($Q186>0,$Q186*BB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q182,BC$2>$Q184),0,IF($X185>0,BC185,IF($Q186>0,$Q186*BC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q182,BD$2>$Q184),0,IF($X185>0,BD185,IF($Q186>0,$Q186*BD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q182,BE$2>$Q184),0,IF($X185>0,BE185,IF($Q186>0,$Q186*BE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q182,BF$2>$Q184),0,IF($X185>0,BF185,IF($Q186>0,$Q186*BF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q182,BG$2>$Q184),0,IF($X185>0,BG185,IF($Q186>0,$Q186*BG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q182,BH$2>$Q184),0,IF($X185>0,BH185,IF($Q186>0,$Q186*BH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q182,BI$2>$Q184),0,IF($X185>0,BI185,IF($Q186>0,$Q186*BI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q182,BJ$2>$Q184),0,IF($X185>0,BJ185,IF($Q186>0,$Q186*BJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q182,BK$2>$Q184),0,IF($X185>0,BK185,IF($Q186>0,$Q186*BK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q182,BL$2>$Q184),0,IF($X185>0,BL185,IF($Q186>0,$Q186*BL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q182,BM$2>$Q184),0,IF($X185>0,BM185,IF($Q186>0,$Q186*BM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q182,BN$2>$Q184),0,IF($X185>0,BN185,IF($Q186>0,$Q186*BN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q182,BO$2>$Q184),0,IF($X185>0,BO185,IF($Q186>0,$Q186*BO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q182,BP$2>$Q184),0,IF($X185>0,BP185,IF($Q186>0,$Q186*BP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q182,BQ$2>$Q184),0,IF($X185>0,BQ185,IF($Q186>0,$Q186*BQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q182,BR$2>$Q184),0,IF($X185>0,BR185,IF($Q186>0,$Q186*BR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q182,BS$2>$Q184),0,IF($X185>0,BS185,IF($Q186>0,$Q186*BS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q182,BT$2>$Q184),0,IF($X185>0,BT185,IF($Q186>0,$Q186*BT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q182,BU$2>$Q184),0,IF($X185>0,BU185,IF($Q186>0,$Q186*BU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q182,BV$2>$Q184),0,IF($X185>0,BV185,IF($Q186>0,$Q186*BV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q182,BW$2>$Q184),0,IF($X185>0,BW185,IF($Q186>0,$Q186*BW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q182,BX$2>$Q184),0,IF($X185>0,BX185,IF($Q186>0,$Q186*BX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q182,BY$2>$Q184),0,IF($X185>0,BY185,IF($Q186>0,$Q186*BY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q182,BZ$2>$Q184),0,IF($X185>0,BZ185,IF($Q186>0,$Q186*BZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q182,CA$2>$Q184),0,IF($X185>0,CA185,IF($Q186>0,$Q186*CA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q182,CB$2>$Q184),0,IF($X185>0,CB185,IF($Q186>0,$Q186*CB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q182,CC$2>$Q184),0,IF($X185>0,CC185,IF($Q186>0,$Q186*CC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q182,CD$2>$Q184),0,IF($X185>0,CD185,IF($Q186>0,$Q186*CD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q182,CE$2>$Q184),0,IF($X185>0,CE185,IF($Q186>0,$Q186*CE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q182,CF$2>$Q184),0,IF($X185>0,CF185,IF($Q186>0,$Q186*CF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q182,CG$2>$Q184),0,IF($X185>0,CG185,IF($Q186>0,$Q186*CG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q182,CH$2>$Q184),0,IF($X185>0,CH185,IF($Q186>0,$Q186*CH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q182,CI$2>$Q184),0,IF($X185>0,CI185,IF($Q186>0,$Q186*CI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q182,CJ$2>$Q184),0,IF($X185>0,CJ185,IF($Q186>0,$Q186*CJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q182,CK$2>$Q184),0,IF($X185>0,CK185,IF($Q186>0,$Q186*CK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q182,CL$2>$Q184),0,IF($X185>0,CL185,IF($Q186>0,$Q186*CL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q182,CM$2>$Q184),0,IF($X185>0,CM185,IF($Q186>0,$Q186*CM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q182,CN$2>$Q184),0,IF($X185>0,CN185,IF($Q186>0,$Q186*CN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q182,CO$2>$Q184),0,IF($X185>0,CO185,IF($Q186>0,$Q186*CO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q182,CP$2>$Q184),0,IF($X185>0,CP185,IF($Q186>0,$Q186*CP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q182,CQ$2>$Q184),0,IF($X185>0,CQ185,IF($Q186>0,$Q186*CQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q182,CR$2>$Q184),0,IF($X185>0,CR185,IF($Q186>0,$Q186*CR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q182,CS$2>$Q184),0,IF($X185>0,CS185,IF($Q186>0,$Q186*CS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q182,CT$2>$Q184),0,IF($X185>0,CT185,IF($Q186>0,$Q186*CT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q182,CU$2>$Q184),0,IF($X185>0,CU185,IF($Q186>0,$Q186*CU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CV$11=\"\",CV$2<$Q182,CV$2>$Q184),0,IF($X185>0,CV185,IF($Q186>0,$Q186*CV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CW$11=\"\",CW$2<$Q182,CW$2>$Q184),0,IF($X185>0,CW185,IF($Q186>0,$Q186*CW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CX$11=\"\",CX$2<$Q182,CX$2>$Q184),0,IF($X185>0,CX185,IF($Q186>0,$Q186*CX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CY$11=\"\",CY$2<$Q182,CY$2>$Q184),0,IF($X185>0,CY185,IF($Q186>0,$Q186*CY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CZ$11=\"\",CZ$2<$Q182,CZ$2>$Q184),0,IF($X185>0,CZ185,IF($Q186>0,$Q186*CZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DA$11=\"\",DA$2<$Q182,DA$2>$Q184),0,IF($X185>0,DA185,IF($Q186>0,$Q186*DA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DB$11=\"\",DB$2<$Q182,DB$2>$Q184),0,IF($X185>0,DB185,IF($Q186>0,$Q186*DB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DC$11=\"\",DC$2<$Q182,DC$2>$Q184),0,IF($X185>0,DC185,IF($Q186>0,$Q186*DC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DD$11=\"\",DD$2<$Q182,DD$2>$Q184),0,IF($X185>0,DD185,IF($Q186>0,$Q186*DD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DE$11=\"\",DE$2<$Q182,DE$2>$Q184),0,IF($X185>0,DE185,IF($Q186>0,$Q186*DE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DF$11=\"\",DF$2<$Q182,DF$2>$Q184),0,IF($X185>0,DF185,IF($Q186>0,$Q186*DF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DG$11=\"\",DG$2<$Q182,DG$2>$Q184),0,IF($X185>0,DG185,IF($Q186>0,$Q186*DG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DH$11=\"\",DH$2<$Q182,DH$2>$Q184),0,IF($X185>0,DH185,IF($Q186>0,$Q186*DH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DI$11=\"\",DI$2<$Q182,DI$2>$Q184),0,IF($X185>0,DI185,IF($Q186>0,$Q186*DI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DJ$11=\"\",DJ$2<$Q182,DJ$2>$Q184),0,IF($X185>0,DJ185,IF($Q186>0,$Q186*DJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DK$11=\"\",DK$2<$Q182,DK$2>$Q184),0,IF($X185>0,DK185,IF($Q186>0,$Q186*DK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DL$11=\"\",DL$2<$Q182,DL$2>$Q184),0,IF($X185>0,DL185,IF($Q186>0,$Q186*DL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DM$11=\"\",DM$2<$Q182,DM$2>$Q184),0,IF($X185>0,DM185,IF($Q186>0,$Q186*DM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DN$11=\"\",DN$2<$Q182,DN$2>$Q184),0,IF($X185>0,DN185,IF($Q186>0,$Q186*DN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DO$11=\"\",DO$2<$Q182,DO$2>$Q184),0,IF($X185>0,DO185,IF($Q186>0,$Q186*DO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DP$11=\"\",DP$2<$Q182,DP$2>$Q184),0,IF($X185>0,DP185,IF($Q186>0,$Q186*DP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DQ$11=\"\",DQ$2<$Q182,DQ$2>$Q184),0,IF($X185>0,DQ185,IF($Q186>0,$Q186*DQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DR$11=\"\",DR$2<$Q182,DR$2>$Q184),0,IF($X185>0,DR185,IF($Q186>0,$Q186*DR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DS$11=\"\",DS$2<$Q182,DS$2>$Q184),0,IF($X185>0,DS185,IF($Q186>0,$Q186*DS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DT$11=\"\",DT$2<$Q182,DT$2>$Q184),0,IF($X185>0,DT185,IF($Q186>0,$Q186*DT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DU$11=\"\",DU$2<$Q182,DU$2>$Q184),0,IF($X185>0,DU185,IF($Q186>0,$Q186*DU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DV$11=\"\",DV$2<$Q182,DV$2>$Q184),0,IF($X185>0,DV185,IF($Q186>0,$Q186*DV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DW$11=\"\",DW$2<$Q182,DW$2>$Q184),0,IF($X185>0,DW185,IF($Q186>0,$Q186*DW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DX$11=\"\",DX$2<$Q182,DX$2>$Q184),0,IF($X185>0,DX185,IF($Q186>0,$Q186*DX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DY$11=\"\",DY$2<$Q182,DY$2>$Q184),0,IF($X185>0,DY185,IF($Q186>0,$Q186*DY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(DZ$11=\"\",DZ$2<$Q182,DZ$2>$Q184),0,IF($X185>0,DZ185,IF($Q186>0,$Q186*DZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((DZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((DZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EA$11=\"\",EA$2<$Q182,EA$2>$Q184),0,IF($X185>0,EA185,IF($Q186>0,$Q186*EA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EB$11=\"\",EB$2<$Q182,EB$2>$Q184),0,IF($X185>0,EB185,IF($Q186>0,$Q186*EB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EC$11=\"\",EC$2<$Q182,EC$2>$Q184),0,IF($X185>0,EC185,IF($Q186>0,$Q186*EC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(ED$11=\"\",ED$2<$Q182,ED$2>$Q184),0,IF($X185>0,ED185,IF($Q186>0,$Q186*ED$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((ED$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((ED$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EE$11=\"\",EE$2<$Q182,EE$2>$Q184),0,IF($X185>0,EE185,IF($Q186>0,$Q186*EE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EF$11=\"\",EF$2<$Q182,EF$2>$Q184),0,IF($X185>0,EF185,IF($Q186>0,$Q186*EF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EG$11=\"\",EG$2<$Q182,EG$2>$Q184),0,IF($X185>0,EG185,IF($Q186>0,$Q186*EG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EH$11=\"\",EH$2<$Q182,EH$2>$Q184),0,IF($X185>0,EH185,IF($Q186>0,$Q186*EH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EI$11=\"\",EI$2<$Q182,EI$2>$Q184),0,IF($X185>0,EI185,IF($Q186>0,$Q186*EI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EJ$11=\"\",EJ$2<$Q182,EJ$2>$Q184),0,IF($X185>0,EJ185,IF($Q186>0,$Q186*EJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EK$11=\"\",EK$2<$Q182,EK$2>$Q184),0,IF($X185>0,EK185,IF($Q186>0,$Q186*EK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EL$11=\"\",EL$2<$Q182,EL$2>$Q184),0,IF($X185>0,EL185,IF($Q186>0,$Q186*EL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EM$11=\"\",EM$2<$Q182,EM$2>$Q184),0,IF($X185>0,EM185,IF($Q186>0,$Q186*EM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EN$11=\"\",EN$2<$Q182,EN$2>$Q184),0,IF($X185>0,EN185,IF($Q186>0,$Q186*EN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EO$11=\"\",EO$2<$Q182,EO$2>$Q184),0,IF($X185>0,EO185,IF($Q186>0,$Q186*EO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EP$11=\"\",EP$2<$Q182,EP$2>$Q184),0,IF($X185>0,EP185,IF($Q186>0,$Q186*EP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EQ$11=\"\",EQ$2<$Q182,EQ$2>$Q184),0,IF($X185>0,EQ185,IF($Q186>0,$Q186*EQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(ER$11=\"\",ER$2<$Q182,ER$2>$Q184),0,IF($X185>0,ER185,IF($Q186>0,$Q186*ER$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((ER$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((ER$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(ES$11=\"\",ES$2<$Q182,ES$2>$Q184),0,IF($X185>0,ES185,IF($Q186>0,$Q186*ES$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((ES$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((ES$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(ET$11=\"\",ET$2<$Q182,ET$2>$Q184),0,IF($X185>0,ET185,IF($Q186>0,$Q186*ET$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((ET$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((ET$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EU$11=\"\",EU$2<$Q182,EU$2>$Q184),0,IF($X185>0,EU185,IF($Q186>0,$Q186*EU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EV$11=\"\",EV$2<$Q182,EV$2>$Q184),0,IF($X185>0,EV185,IF($Q186>0,$Q186*EV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EW$11=\"\",EW$2<$Q182,EW$2>$Q184),0,IF($X185>0,EW185,IF($Q186>0,$Q186*EW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EX$11=\"\",EX$2<$Q182,EX$2>$Q184),0,IF($X185>0,EX185,IF($Q186>0,$Q186*EX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EY$11=\"\",EY$2<$Q182,EY$2>$Q184),0,IF($X185>0,EY185,IF($Q186>0,$Q186*EY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(EZ$11=\"\",EZ$2<$Q182,EZ$2>$Q184),0,IF($X185>0,EZ185,IF($Q186>0,$Q186*EZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((EZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((EZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(FA$11=\"\",FA$2<$Q182,FA$2>$Q184),0,IF($X185>0,FA185,IF($Q186>0,$Q186*FA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((FA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((FA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(FB$11=\"\",FB$2<$Q182,FB$2>$Q184),0,IF($X185>0,FB185,IF($Q186>0,$Q186*FB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((FB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((FB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(FC$11=\"\",FC$2<$Q182,FC$2>$Q184),0,IF($X185>0,FC185,IF($Q186>0,$Q186*FC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((FC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((FC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$393","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},{"$f":"I183","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":120},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},{"$f":"Mrkting!$I$175","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z185:$FD185,$Z185:$FD185,\">\"&0)=0,0,AVERAGEIFS($Z185:$FD185,$Z185:$FD185,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Exp!$J$26","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Exp!$J$27","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q187=Lists!$AB$16,M188,IF(Q187=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$FD192)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AA$2-$Q182)/$Q202=INT((AA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AA$2,$Z$2:$FD$2,\"<\"&AA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AA$2+1-$Q182)/$Q202=INT((AA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AA$2-$Q202,$Z$2:$FD$2,\"<=\"&AA$2),0),$Q195*(IF(AA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AA$2+INT(-$Q200))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AB$2-$Q182)/$Q202=INT((AB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AB$2,$Z$2:$FD$2,\"<\"&AB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AB$2+1-$Q182)/$Q202=INT((AB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AB$2-$Q202,$Z$2:$FD$2,\"<=\"&AB$2),0),$Q195*(IF(AB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AB$2+INT(-$Q200))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AC$2-$Q182)/$Q202=INT((AC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AC$2,$Z$2:$FD$2,\"<\"&AC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AC$2+1-$Q182)/$Q202=INT((AC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AC$2-$Q202,$Z$2:$FD$2,\"<=\"&AC$2),0),$Q195*(IF(AC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AC$2+INT(-$Q200))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AD$2-$Q182)/$Q202=INT((AD$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AD$2,$Z$2:$FD$2,\"<\"&AD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AD$2+1-$Q182)/$Q202=INT((AD$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AD$2-$Q202,$Z$2:$FD$2,\"<=\"&AD$2),0),$Q195*(IF(AD$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AD$2+INT(-$Q200))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AE$2-$Q182)/$Q202=INT((AE$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AE$2,$Z$2:$FD$2,\"<\"&AE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AE$2+1-$Q182)/$Q202=INT((AE$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AE$2-$Q202,$Z$2:$FD$2,\"<=\"&AE$2),0),$Q195*(IF(AE$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AE$2+INT(-$Q200))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AF$2-$Q182)/$Q202=INT((AF$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AF$2,$Z$2:$FD$2,\"<\"&AF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AF$2+1-$Q182)/$Q202=INT((AF$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AF$2-$Q202,$Z$2:$FD$2,\"<=\"&AF$2),0),$Q195*(IF(AF$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AF$2+INT(-$Q200))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AG$2-$Q182)/$Q202=INT((AG$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AG$2,$Z$2:$FD$2,\"<\"&AG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AG$2+1-$Q182)/$Q202=INT((AG$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AG$2-$Q202,$Z$2:$FD$2,\"<=\"&AG$2),0),$Q195*(IF(AG$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AG$2+INT(-$Q200))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AH$2-$Q182)/$Q202=INT((AH$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AH$2,$Z$2:$FD$2,\"<\"&AH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AH$2+1-$Q182)/$Q202=INT((AH$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AH$2-$Q202,$Z$2:$FD$2,\"<=\"&AH$2),0),$Q195*(IF(AH$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AH$2+INT(-$Q200))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AI$2-$Q182)/$Q202=INT((AI$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AI$2,$Z$2:$FD$2,\"<\"&AI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AI$2+1-$Q182)/$Q202=INT((AI$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AI$2-$Q202,$Z$2:$FD$2,\"<=\"&AI$2),0),$Q195*(IF(AI$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AI$2+INT(-$Q200))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AJ$2-$Q182)/$Q202=INT((AJ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AJ$2,$Z$2:$FD$2,\"<\"&AJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AJ$2+1-$Q182)/$Q202=INT((AJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AJ$2-$Q202,$Z$2:$FD$2,\"<=\"&AJ$2),0),$Q195*(IF(AJ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AK$2-$Q182)/$Q202=INT((AK$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AK$2,$Z$2:$FD$2,\"<\"&AK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AK$2+1-$Q182)/$Q202=INT((AK$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AK$2-$Q202,$Z$2:$FD$2,\"<=\"&AK$2),0),$Q195*(IF(AK$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AK$2+INT(-$Q200))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AL$2-$Q182)/$Q202=INT((AL$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AL$2,$Z$2:$FD$2,\"<\"&AL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AL$2+1-$Q182)/$Q202=INT((AL$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AL$2-$Q202,$Z$2:$FD$2,\"<=\"&AL$2),0),$Q195*(IF(AL$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AL$2+INT(-$Q200))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AM$2-$Q182)/$Q202=INT((AM$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AM$2,$Z$2:$FD$2,\"<\"&AM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AM$2+1-$Q182)/$Q202=INT((AM$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AM$2-$Q202,$Z$2:$FD$2,\"<=\"&AM$2),0),$Q195*(IF(AM$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AM$2+INT(-$Q200))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AN$2-$Q182)/$Q202=INT((AN$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AN$2,$Z$2:$FD$2,\"<\"&AN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AN$2+1-$Q182)/$Q202=INT((AN$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AN$2-$Q202,$Z$2:$FD$2,\"<=\"&AN$2),0),$Q195*(IF(AN$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AN$2+INT(-$Q200))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AO$2-$Q182)/$Q202=INT((AO$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AO$2,$Z$2:$FD$2,\"<\"&AO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AO$2+1-$Q182)/$Q202=INT((AO$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AO$2-$Q202,$Z$2:$FD$2,\"<=\"&AO$2),0),$Q195*(IF(AO$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AO$2+INT(-$Q200))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AP$2-$Q182)/$Q202=INT((AP$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AP$2,$Z$2:$FD$2,\"<\"&AP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AP$2+1-$Q182)/$Q202=INT((AP$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AP$2-$Q202,$Z$2:$FD$2,\"<=\"&AP$2),0),$Q195*(IF(AP$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AP$2+INT(-$Q200))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AQ$2-$Q182)/$Q202=INT((AQ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AQ$2,$Z$2:$FD$2,\"<\"&AQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AQ$2+1-$Q182)/$Q202=INT((AQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AQ$2-$Q202,$Z$2:$FD$2,\"<=\"&AQ$2),0),$Q195*(IF(AQ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AR$2-$Q182)/$Q202=INT((AR$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AR$2,$Z$2:$FD$2,\"<\"&AR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AR$2+1-$Q182)/$Q202=INT((AR$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AR$2-$Q202,$Z$2:$FD$2,\"<=\"&AR$2),0),$Q195*(IF(AR$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AR$2+INT(-$Q200))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AS$2-$Q182)/$Q202=INT((AS$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AS$2,$Z$2:$FD$2,\"<\"&AS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AS$2+1-$Q182)/$Q202=INT((AS$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AS$2-$Q202,$Z$2:$FD$2,\"<=\"&AS$2),0),$Q195*(IF(AS$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AS$2+INT(-$Q200))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AT$2-$Q182)/$Q202=INT((AT$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AT$2,$Z$2:$FD$2,\"<\"&AT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AT$2+1-$Q182)/$Q202=INT((AT$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AT$2-$Q202,$Z$2:$FD$2,\"<=\"&AT$2),0),$Q195*(IF(AT$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AT$2+INT(-$Q200))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AU$2-$Q182)/$Q202=INT((AU$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AU$2,$Z$2:$FD$2,\"<\"&AU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AU$2+1-$Q182)/$Q202=INT((AU$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AU$2-$Q202,$Z$2:$FD$2,\"<=\"&AU$2),0),$Q195*(IF(AU$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AU$2+INT(-$Q200))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AV$2-$Q182)/$Q202=INT((AV$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AV$2,$Z$2:$FD$2,\"<\"&AV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AV$2+1-$Q182)/$Q202=INT((AV$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AV$2-$Q202,$Z$2:$FD$2,\"<=\"&AV$2),0),$Q195*(IF(AV$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AV$2+INT(-$Q200))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AW$2-$Q182)/$Q202=INT((AW$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AW$2,$Z$2:$FD$2,\"<\"&AW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AW$2+1-$Q182)/$Q202=INT((AW$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AW$2-$Q202,$Z$2:$FD$2,\"<=\"&AW$2),0),$Q195*(IF(AW$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AW$2+INT(-$Q200))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AX$2-$Q182)/$Q202=INT((AX$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AX$2,$Z$2:$FD$2,\"<\"&AX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AX$2+1-$Q182)/$Q202=INT((AX$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AX$2-$Q202,$Z$2:$FD$2,\"<=\"&AX$2),0),$Q195*(IF(AX$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AX$2+INT(-$Q200))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AY$2-$Q182)/$Q202=INT((AY$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AY$2,$Z$2:$FD$2,\"<\"&AY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AY$2+1-$Q182)/$Q202=INT((AY$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AY$2-$Q202,$Z$2:$FD$2,\"<=\"&AY$2),0),$Q195*(IF(AY$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AY$2+INT(-$Q200))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AZ$2-$Q182)/$Q202=INT((AZ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&AZ$2,$Z$2:$FD$2,\"<\"&AZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AZ$2+1-$Q182)/$Q202=INT((AZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&AZ$2-$Q202,$Z$2:$FD$2,\"<=\"&AZ$2),0),$Q195*(IF(AZ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,AZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BA$2-$Q182)/$Q202=INT((BA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BA$2,$Z$2:$FD$2,\"<\"&BA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BA$2+1-$Q182)/$Q202=INT((BA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BA$2-$Q202,$Z$2:$FD$2,\"<=\"&BA$2),0),$Q195*(IF(BA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BA$2+INT(-$Q200))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BB$2-$Q182)/$Q202=INT((BB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BB$2,$Z$2:$FD$2,\"<\"&BB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BB$2+1-$Q182)/$Q202=INT((BB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BB$2-$Q202,$Z$2:$FD$2,\"<=\"&BB$2),0),$Q195*(IF(BB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BB$2+INT(-$Q200))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BC$2-$Q182)/$Q202=INT((BC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BC$2,$Z$2:$FD$2,\"<\"&BC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BC$2+1-$Q182)/$Q202=INT((BC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BC$2-$Q202,$Z$2:$FD$2,\"<=\"&BC$2),0),$Q195*(IF(BC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BC$2+INT(-$Q200))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BD$2-$Q182)/$Q202=INT((BD$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BD$2,$Z$2:$FD$2,\"<\"&BD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BD$2+1-$Q182)/$Q202=INT((BD$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BD$2-$Q202,$Z$2:$FD$2,\"<=\"&BD$2),0),$Q195*(IF(BD$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BD$2+INT(-$Q200))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BE$2-$Q182)/$Q202=INT((BE$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BE$2,$Z$2:$FD$2,\"<\"&BE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BE$2+1-$Q182)/$Q202=INT((BE$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BE$2-$Q202,$Z$2:$FD$2,\"<=\"&BE$2),0),$Q195*(IF(BE$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BE$2+INT(-$Q200))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BF$2-$Q182)/$Q202=INT((BF$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BF$2,$Z$2:$FD$2,\"<\"&BF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BF$2+1-$Q182)/$Q202=INT((BF$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BF$2-$Q202,$Z$2:$FD$2,\"<=\"&BF$2),0),$Q195*(IF(BF$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BF$2+INT(-$Q200))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BG$2-$Q182)/$Q202=INT((BG$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BG$2,$Z$2:$FD$2,\"<\"&BG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BG$2+1-$Q182)/$Q202=INT((BG$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BG$2-$Q202,$Z$2:$FD$2,\"<=\"&BG$2),0),$Q195*(IF(BG$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BG$2+INT(-$Q200))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BH$2-$Q182)/$Q202=INT((BH$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BH$2,$Z$2:$FD$2,\"<\"&BH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BH$2+1-$Q182)/$Q202=INT((BH$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BH$2-$Q202,$Z$2:$FD$2,\"<=\"&BH$2),0),$Q195*(IF(BH$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BH$2+INT(-$Q200))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BI$2-$Q182)/$Q202=INT((BI$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BI$2,$Z$2:$FD$2,\"<\"&BI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BI$2+1-$Q182)/$Q202=INT((BI$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BI$2-$Q202,$Z$2:$FD$2,\"<=\"&BI$2),0),$Q195*(IF(BI$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BI$2+INT(-$Q200))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BJ$2-$Q182)/$Q202=INT((BJ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BJ$2,$Z$2:$FD$2,\"<\"&BJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BJ$2+1-$Q182)/$Q202=INT((BJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BJ$2-$Q202,$Z$2:$FD$2,\"<=\"&BJ$2),0),$Q195*(IF(BJ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BK$2-$Q182)/$Q202=INT((BK$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BK$2,$Z$2:$FD$2,\"<\"&BK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BK$2+1-$Q182)/$Q202=INT((BK$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BK$2-$Q202,$Z$2:$FD$2,\"<=\"&BK$2),0),$Q195*(IF(BK$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BK$2+INT(-$Q200))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BL$2-$Q182)/$Q202=INT((BL$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BL$2,$Z$2:$FD$2,\"<\"&BL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BL$2+1-$Q182)/$Q202=INT((BL$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BL$2-$Q202,$Z$2:$FD$2,\"<=\"&BL$2),0),$Q195*(IF(BL$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BL$2+INT(-$Q200))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BM$2-$Q182)/$Q202=INT((BM$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BM$2,$Z$2:$FD$2,\"<\"&BM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BM$2+1-$Q182)/$Q202=INT((BM$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BM$2-$Q202,$Z$2:$FD$2,\"<=\"&BM$2),0),$Q195*(IF(BM$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BM$2+INT(-$Q200))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BN$2-$Q182)/$Q202=INT((BN$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BN$2,$Z$2:$FD$2,\"<\"&BN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BN$2+1-$Q182)/$Q202=INT((BN$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BN$2-$Q202,$Z$2:$FD$2,\"<=\"&BN$2),0),$Q195*(IF(BN$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BN$2+INT(-$Q200))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BO$2-$Q182)/$Q202=INT((BO$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BO$2,$Z$2:$FD$2,\"<\"&BO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BO$2+1-$Q182)/$Q202=INT((BO$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BO$2-$Q202,$Z$2:$FD$2,\"<=\"&BO$2),0),$Q195*(IF(BO$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BO$2+INT(-$Q200))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BP$2-$Q182)/$Q202=INT((BP$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BP$2,$Z$2:$FD$2,\"<\"&BP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BP$2+1-$Q182)/$Q202=INT((BP$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BP$2-$Q202,$Z$2:$FD$2,\"<=\"&BP$2),0),$Q195*(IF(BP$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BP$2+INT(-$Q200))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BQ$2-$Q182)/$Q202=INT((BQ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BQ$2,$Z$2:$FD$2,\"<\"&BQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BQ$2+1-$Q182)/$Q202=INT((BQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BQ$2-$Q202,$Z$2:$FD$2,\"<=\"&BQ$2),0),$Q195*(IF(BQ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BR$2-$Q182)/$Q202=INT((BR$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BR$2,$Z$2:$FD$2,\"<\"&BR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BR$2+1-$Q182)/$Q202=INT((BR$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BR$2-$Q202,$Z$2:$FD$2,\"<=\"&BR$2),0),$Q195*(IF(BR$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BR$2+INT(-$Q200))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BS$2-$Q182)/$Q202=INT((BS$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BS$2,$Z$2:$FD$2,\"<\"&BS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BS$2+1-$Q182)/$Q202=INT((BS$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BS$2-$Q202,$Z$2:$FD$2,\"<=\"&BS$2),0),$Q195*(IF(BS$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BS$2+INT(-$Q200))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BT$2-$Q182)/$Q202=INT((BT$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BT$2,$Z$2:$FD$2,\"<\"&BT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BT$2+1-$Q182)/$Q202=INT((BT$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BT$2-$Q202,$Z$2:$FD$2,\"<=\"&BT$2),0),$Q195*(IF(BT$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BT$2+INT(-$Q200))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BU$2-$Q182)/$Q202=INT((BU$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BU$2,$Z$2:$FD$2,\"<\"&BU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BU$2+1-$Q182)/$Q202=INT((BU$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BU$2-$Q202,$Z$2:$FD$2,\"<=\"&BU$2),0),$Q195*(IF(BU$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BU$2+INT(-$Q200))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BV$2-$Q182)/$Q202=INT((BV$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BV$2,$Z$2:$FD$2,\"<\"&BV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BV$2+1-$Q182)/$Q202=INT((BV$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BV$2-$Q202,$Z$2:$FD$2,\"<=\"&BV$2),0),$Q195*(IF(BV$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BV$2+INT(-$Q200))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BW$2-$Q182)/$Q202=INT((BW$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BW$2,$Z$2:$FD$2,\"<\"&BW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BW$2+1-$Q182)/$Q202=INT((BW$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BW$2-$Q202,$Z$2:$FD$2,\"<=\"&BW$2),0),$Q195*(IF(BW$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BW$2+INT(-$Q200))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BX$2-$Q182)/$Q202=INT((BX$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BX$2,$Z$2:$FD$2,\"<\"&BX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BX$2+1-$Q182)/$Q202=INT((BX$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BX$2-$Q202,$Z$2:$FD$2,\"<=\"&BX$2),0),$Q195*(IF(BX$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BX$2+INT(-$Q200))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BY$2-$Q182)/$Q202=INT((BY$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BY$2,$Z$2:$FD$2,\"<\"&BY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BY$2+1-$Q182)/$Q202=INT((BY$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BY$2-$Q202,$Z$2:$FD$2,\"<=\"&BY$2),0),$Q195*(IF(BY$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BY$2+INT(-$Q200))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BZ$2-$Q182)/$Q202=INT((BZ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&BZ$2,$Z$2:$FD$2,\"<\"&BZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BZ$2+1-$Q182)/$Q202=INT((BZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&BZ$2-$Q202,$Z$2:$FD$2,\"<=\"&BZ$2),0),$Q195*(IF(BZ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,BZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CA$2-$Q182)/$Q202=INT((CA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CA$2,$Z$2:$FD$2,\"<\"&CA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CA$2+1-$Q182)/$Q202=INT((CA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CA$2-$Q202,$Z$2:$FD$2,\"<=\"&CA$2),0),$Q195*(IF(CA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CA$2+INT(-$Q200))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CB$2-$Q182)/$Q202=INT((CB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CB$2,$Z$2:$FD$2,\"<\"&CB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CB$2+1-$Q182)/$Q202=INT((CB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CB$2-$Q202,$Z$2:$FD$2,\"<=\"&CB$2),0),$Q195*(IF(CB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CB$2+INT(-$Q200))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CC$2-$Q182)/$Q202=INT((CC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CC$2,$Z$2:$FD$2,\"<\"&CC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CC$2+1-$Q182)/$Q202=INT((CC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CC$2-$Q202,$Z$2:$FD$2,\"<=\"&CC$2),0),$Q195*(IF(CC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CC$2+INT(-$Q200))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CD$2-$Q182)/$Q202=INT((CD$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CD$2,$Z$2:$FD$2,\"<\"&CD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CD$2+1-$Q182)/$Q202=INT((CD$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CD$2-$Q202,$Z$2:$FD$2,\"<=\"&CD$2),0),$Q195*(IF(CD$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CD$2+INT(-$Q200))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CE$2-$Q182)/$Q202=INT((CE$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CE$2,$Z$2:$FD$2,\"<\"&CE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CE$2+1-$Q182)/$Q202=INT((CE$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CE$2-$Q202,$Z$2:$FD$2,\"<=\"&CE$2),0),$Q195*(IF(CE$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CE$2+INT(-$Q200))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CF$2-$Q182)/$Q202=INT((CF$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CF$2,$Z$2:$FD$2,\"<\"&CF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CF$2+1-$Q182)/$Q202=INT((CF$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CF$2-$Q202,$Z$2:$FD$2,\"<=\"&CF$2),0),$Q195*(IF(CF$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CF$2+INT(-$Q200))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CG$2-$Q182)/$Q202=INT((CG$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CG$2,$Z$2:$FD$2,\"<\"&CG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CG$2+1-$Q182)/$Q202=INT((CG$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CG$2-$Q202,$Z$2:$FD$2,\"<=\"&CG$2),0),$Q195*(IF(CG$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CG$2+INT(-$Q200))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CH$2-$Q182)/$Q202=INT((CH$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CH$2,$Z$2:$FD$2,\"<\"&CH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CH$2+1-$Q182)/$Q202=INT((CH$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CH$2-$Q202,$Z$2:$FD$2,\"<=\"&CH$2),0),$Q195*(IF(CH$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CH$2+INT(-$Q200))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CI$2-$Q182)/$Q202=INT((CI$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CI$2,$Z$2:$FD$2,\"<\"&CI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CI$2+1-$Q182)/$Q202=INT((CI$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CI$2-$Q202,$Z$2:$FD$2,\"<=\"&CI$2),0),$Q195*(IF(CI$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CI$2+INT(-$Q200))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CJ$2-$Q182)/$Q202=INT((CJ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CJ$2,$Z$2:$FD$2,\"<\"&CJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CJ$2+1-$Q182)/$Q202=INT((CJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CJ$2-$Q202,$Z$2:$FD$2,\"<=\"&CJ$2),0),$Q195*(IF(CJ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CK$2-$Q182)/$Q202=INT((CK$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CK$2,$Z$2:$FD$2,\"<\"&CK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CK$2+1-$Q182)/$Q202=INT((CK$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CK$2-$Q202,$Z$2:$FD$2,\"<=\"&CK$2),0),$Q195*(IF(CK$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CK$2+INT(-$Q200))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CL$2-$Q182)/$Q202=INT((CL$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CL$2,$Z$2:$FD$2,\"<\"&CL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CL$2+1-$Q182)/$Q202=INT((CL$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CL$2-$Q202,$Z$2:$FD$2,\"<=\"&CL$2),0),$Q195*(IF(CL$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CL$2+INT(-$Q200))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CM$2-$Q182)/$Q202=INT((CM$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CM$2,$Z$2:$FD$2,\"<\"&CM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CM$2+1-$Q182)/$Q202=INT((CM$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CM$2-$Q202,$Z$2:$FD$2,\"<=\"&CM$2),0),$Q195*(IF(CM$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CM$2+INT(-$Q200))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CN$2-$Q182)/$Q202=INT((CN$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CN$2,$Z$2:$FD$2,\"<\"&CN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CN$2+1-$Q182)/$Q202=INT((CN$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CN$2-$Q202,$Z$2:$FD$2,\"<=\"&CN$2),0),$Q195*(IF(CN$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CN$2+INT(-$Q200))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CO$2-$Q182)/$Q202=INT((CO$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CO$2,$Z$2:$FD$2,\"<\"&CO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CO$2+1-$Q182)/$Q202=INT((CO$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CO$2-$Q202,$Z$2:$FD$2,\"<=\"&CO$2),0),$Q195*(IF(CO$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CO$2+INT(-$Q200))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CP$2-$Q182)/$Q202=INT((CP$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CP$2,$Z$2:$FD$2,\"<\"&CP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CP$2+1-$Q182)/$Q202=INT((CP$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CP$2-$Q202,$Z$2:$FD$2,\"<=\"&CP$2),0),$Q195*(IF(CP$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CP$2+INT(-$Q200))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CQ$2-$Q182)/$Q202=INT((CQ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CQ$2,$Z$2:$FD$2,\"<\"&CQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CQ$2+1-$Q182)/$Q202=INT((CQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CQ$2-$Q202,$Z$2:$FD$2,\"<=\"&CQ$2),0),$Q195*(IF(CQ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CR$2-$Q182)/$Q202=INT((CR$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CR$2,$Z$2:$FD$2,\"<\"&CR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CR$2+1-$Q182)/$Q202=INT((CR$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CR$2-$Q202,$Z$2:$FD$2,\"<=\"&CR$2),0),$Q195*(IF(CR$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CR$2+INT(-$Q200))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CS$2-$Q182)/$Q202=INT((CS$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CS$2,$Z$2:$FD$2,\"<\"&CS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CS$2+1-$Q182)/$Q202=INT((CS$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CS$2-$Q202,$Z$2:$FD$2,\"<=\"&CS$2),0),$Q195*(IF(CS$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CS$2+INT(-$Q200))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CT$2-$Q182)/$Q202=INT((CT$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CT$2,$Z$2:$FD$2,\"<\"&CT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CT$2+1-$Q182)/$Q202=INT((CT$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CT$2-$Q202,$Z$2:$FD$2,\"<=\"&CT$2),0),$Q195*(IF(CT$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CT$2+INT(-$Q200))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CU$2-$Q182)/$Q202=INT((CU$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CU$2,$Z$2:$FD$2,\"<\"&CU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CU$2+1-$Q182)/$Q202=INT((CU$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CU$2-$Q202,$Z$2:$FD$2,\"<=\"&CU$2),0),$Q195*(IF(CU$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CU$2+INT(-$Q200))))))","v":0},{"$f":"IF(CV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CV$2-$Q182)/$Q202=INT((CV$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CV$2,$Z$2:$FD$2,\"<\"&CV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CV$2+1-$Q182)/$Q202=INT((CV$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CV$2-$Q202,$Z$2:$FD$2,\"<=\"&CV$2),0),$Q195*(IF(CV$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CV$2+INT(-$Q200))))))","v":0},{"$f":"IF(CW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CW$2-$Q182)/$Q202=INT((CW$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CW$2,$Z$2:$FD$2,\"<\"&CW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CW$2+1-$Q182)/$Q202=INT((CW$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CW$2-$Q202,$Z$2:$FD$2,\"<=\"&CW$2),0),$Q195*(IF(CW$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CW$2+INT(-$Q200))))))","v":0},{"$f":"IF(CX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CX$2-$Q182)/$Q202=INT((CX$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CX$2,$Z$2:$FD$2,\"<\"&CX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CX$2+1-$Q182)/$Q202=INT((CX$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CX$2-$Q202,$Z$2:$FD$2,\"<=\"&CX$2),0),$Q195*(IF(CX$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CX$2+INT(-$Q200))))))","v":0},{"$f":"IF(CY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CY$2-$Q182)/$Q202=INT((CY$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CY$2,$Z$2:$FD$2,\"<\"&CY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CY$2+1-$Q182)/$Q202=INT((CY$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CY$2-$Q202,$Z$2:$FD$2,\"<=\"&CY$2),0),$Q195*(IF(CY$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CY$2+INT(-$Q200))))))","v":0},{"$f":"IF(CZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CZ$2-$Q182)/$Q202=INT((CZ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&CZ$2,$Z$2:$FD$2,\"<\"&CZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CZ$2+1-$Q182)/$Q202=INT((CZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&CZ$2-$Q202,$Z$2:$FD$2,\"<=\"&CZ$2),0),$Q195*(IF(CZ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,CZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(DA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DA$2-$Q182)/$Q202=INT((DA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DA$2,$Z$2:$FD$2,\"<\"&DA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DA$2+1-$Q182)/$Q202=INT((DA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DA$2-$Q202,$Z$2:$FD$2,\"<=\"&DA$2),0),$Q195*(IF(DA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DA$2+INT(-$Q200))))))","v":0},{"$f":"IF(DB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DB$2-$Q182)/$Q202=INT((DB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DB$2,$Z$2:$FD$2,\"<\"&DB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DB$2+1-$Q182)/$Q202=INT((DB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DB$2-$Q202,$Z$2:$FD$2,\"<=\"&DB$2),0),$Q195*(IF(DB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DB$2+INT(-$Q200))))))","v":0},{"$f":"IF(DC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DC$2-$Q182)/$Q202=INT((DC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DC$2,$Z$2:$FD$2,\"<\"&DC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DC$2+1-$Q182)/$Q202=INT((DC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DC$2-$Q202,$Z$2:$FD$2,\"<=\"&DC$2),0),$Q195*(IF(DC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DC$2+INT(-$Q200))))))","v":0},{"$f":"IF(DD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DD$2-$Q182)/$Q202=INT((DD$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DD$2,$Z$2:$FD$2,\"<\"&DD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DD$2+1-$Q182)/$Q202=INT((DD$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DD$2-$Q202,$Z$2:$FD$2,\"<=\"&DD$2),0),$Q195*(IF(DD$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DD$2+INT(-$Q200))))))","v":0},{"$f":"IF(DE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DE$2-$Q182)/$Q202=INT((DE$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DE$2,$Z$2:$FD$2,\"<\"&DE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DE$2+1-$Q182)/$Q202=INT((DE$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DE$2-$Q202,$Z$2:$FD$2,\"<=\"&DE$2),0),$Q195*(IF(DE$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DE$2+INT(-$Q200))))))","v":0},{"$f":"IF(DF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DF$2-$Q182)/$Q202=INT((DF$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DF$2,$Z$2:$FD$2,\"<\"&DF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DF$2+1-$Q182)/$Q202=INT((DF$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DF$2-$Q202,$Z$2:$FD$2,\"<=\"&DF$2),0),$Q195*(IF(DF$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DF$2+INT(-$Q200))))))","v":0},{"$f":"IF(DG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DG$2-$Q182)/$Q202=INT((DG$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DG$2,$Z$2:$FD$2,\"<\"&DG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DG$2+1-$Q182)/$Q202=INT((DG$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DG$2-$Q202,$Z$2:$FD$2,\"<=\"&DG$2),0),$Q195*(IF(DG$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DG$2+INT(-$Q200))))))","v":0},{"$f":"IF(DH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DH$2-$Q182)/$Q202=INT((DH$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DH$2,$Z$2:$FD$2,\"<\"&DH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DH$2+1-$Q182)/$Q202=INT((DH$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DH$2-$Q202,$Z$2:$FD$2,\"<=\"&DH$2),0),$Q195*(IF(DH$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DH$2+INT(-$Q200))))))","v":0},{"$f":"IF(DI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DI$2-$Q182)/$Q202=INT((DI$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DI$2,$Z$2:$FD$2,\"<\"&DI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DI$2+1-$Q182)/$Q202=INT((DI$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DI$2-$Q202,$Z$2:$FD$2,\"<=\"&DI$2),0),$Q195*(IF(DI$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DI$2+INT(-$Q200))))))","v":0},{"$f":"IF(DJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DJ$2-$Q182)/$Q202=INT((DJ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DJ$2,$Z$2:$FD$2,\"<\"&DJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DJ$2+1-$Q182)/$Q202=INT((DJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DJ$2-$Q202,$Z$2:$FD$2,\"<=\"&DJ$2),0),$Q195*(IF(DJ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(DK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DK$2-$Q182)/$Q202=INT((DK$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DK$2,$Z$2:$FD$2,\"<\"&DK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DK$2+1-$Q182)/$Q202=INT((DK$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DK$2-$Q202,$Z$2:$FD$2,\"<=\"&DK$2),0),$Q195*(IF(DK$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DK$2+INT(-$Q200))))))","v":0},{"$f":"IF(DL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DL$2-$Q182)/$Q202=INT((DL$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DL$2,$Z$2:$FD$2,\"<\"&DL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DL$2+1-$Q182)/$Q202=INT((DL$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DL$2-$Q202,$Z$2:$FD$2,\"<=\"&DL$2),0),$Q195*(IF(DL$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DL$2+INT(-$Q200))))))","v":0},{"$f":"IF(DM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DM$2-$Q182)/$Q202=INT((DM$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DM$2,$Z$2:$FD$2,\"<\"&DM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DM$2+1-$Q182)/$Q202=INT((DM$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DM$2-$Q202,$Z$2:$FD$2,\"<=\"&DM$2),0),$Q195*(IF(DM$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DM$2+INT(-$Q200))))))","v":0},{"$f":"IF(DN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DN$2-$Q182)/$Q202=INT((DN$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DN$2,$Z$2:$FD$2,\"<\"&DN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DN$2+1-$Q182)/$Q202=INT((DN$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DN$2-$Q202,$Z$2:$FD$2,\"<=\"&DN$2),0),$Q195*(IF(DN$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DN$2+INT(-$Q200))))))","v":0},{"$f":"IF(DO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DO$2-$Q182)/$Q202=INT((DO$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DO$2,$Z$2:$FD$2,\"<\"&DO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DO$2+1-$Q182)/$Q202=INT((DO$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DO$2-$Q202,$Z$2:$FD$2,\"<=\"&DO$2),0),$Q195*(IF(DO$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DO$2+INT(-$Q200))))))","v":0},{"$f":"IF(DP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DP$2-$Q182)/$Q202=INT((DP$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DP$2,$Z$2:$FD$2,\"<\"&DP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DP$2+1-$Q182)/$Q202=INT((DP$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DP$2-$Q202,$Z$2:$FD$2,\"<=\"&DP$2),0),$Q195*(IF(DP$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DP$2+INT(-$Q200))))))","v":0},{"$f":"IF(DQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DQ$2-$Q182)/$Q202=INT((DQ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DQ$2,$Z$2:$FD$2,\"<\"&DQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DQ$2+1-$Q182)/$Q202=INT((DQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DQ$2-$Q202,$Z$2:$FD$2,\"<=\"&DQ$2),0),$Q195*(IF(DQ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(DR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DR$2-$Q182)/$Q202=INT((DR$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DR$2,$Z$2:$FD$2,\"<\"&DR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DR$2+1-$Q182)/$Q202=INT((DR$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DR$2-$Q202,$Z$2:$FD$2,\"<=\"&DR$2),0),$Q195*(IF(DR$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DR$2+INT(-$Q200))))))","v":0},{"$f":"IF(DS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DS$2-$Q182)/$Q202=INT((DS$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DS$2,$Z$2:$FD$2,\"<\"&DS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DS$2+1-$Q182)/$Q202=INT((DS$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DS$2-$Q202,$Z$2:$FD$2,\"<=\"&DS$2),0),$Q195*(IF(DS$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DS$2+INT(-$Q200))))))","v":0},{"$f":"IF(DT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DT$2-$Q182)/$Q202=INT((DT$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DT$2,$Z$2:$FD$2,\"<\"&DT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DT$2+1-$Q182)/$Q202=INT((DT$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DT$2-$Q202,$Z$2:$FD$2,\"<=\"&DT$2),0),$Q195*(IF(DT$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DT$2+INT(-$Q200))))))","v":0},{"$f":"IF(DU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DU$2-$Q182)/$Q202=INT((DU$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DU$2,$Z$2:$FD$2,\"<\"&DU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DU$2+1-$Q182)/$Q202=INT((DU$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DU$2-$Q202,$Z$2:$FD$2,\"<=\"&DU$2),0),$Q195*(IF(DU$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DU$2+INT(-$Q200))))))","v":0},{"$f":"IF(DV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DV$2-$Q182)/$Q202=INT((DV$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DV$2,$Z$2:$FD$2,\"<\"&DV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DV$2+1-$Q182)/$Q202=INT((DV$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DV$2-$Q202,$Z$2:$FD$2,\"<=\"&DV$2),0),$Q195*(IF(DV$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DV$2+INT(-$Q200))))))","v":0},{"$f":"IF(DW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DW$2-$Q182)/$Q202=INT((DW$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DW$2,$Z$2:$FD$2,\"<\"&DW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DW$2+1-$Q182)/$Q202=INT((DW$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DW$2-$Q202,$Z$2:$FD$2,\"<=\"&DW$2),0),$Q195*(IF(DW$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DW$2+INT(-$Q200))))))","v":0},{"$f":"IF(DX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DX$2-$Q182)/$Q202=INT((DX$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DX$2,$Z$2:$FD$2,\"<\"&DX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DX$2+1-$Q182)/$Q202=INT((DX$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DX$2-$Q202,$Z$2:$FD$2,\"<=\"&DX$2),0),$Q195*(IF(DX$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DX$2+INT(-$Q200))))))","v":0},{"$f":"IF(DY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DY$2-$Q182)/$Q202=INT((DY$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DY$2,$Z$2:$FD$2,\"<\"&DY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DY$2+1-$Q182)/$Q202=INT((DY$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DY$2-$Q202,$Z$2:$FD$2,\"<=\"&DY$2),0),$Q195*(IF(DY$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DY$2+INT(-$Q200))))))","v":0},{"$f":"IF(DZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((DZ$2-$Q182)/$Q202=INT((DZ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&DZ$2,$Z$2:$FD$2,\"<\"&DZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((DZ$2+1-$Q182)/$Q202=INT((DZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&DZ$2-$Q202,$Z$2:$FD$2,\"<=\"&DZ$2),0),$Q195*(IF(DZ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,DZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(EA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EA$2-$Q182)/$Q202=INT((EA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EA$2,$Z$2:$FD$2,\"<\"&EA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EA$2+1-$Q182)/$Q202=INT((EA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EA$2-$Q202,$Z$2:$FD$2,\"<=\"&EA$2),0),$Q195*(IF(EA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EA$2+INT(-$Q200))))))","v":0},{"$f":"IF(EB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EB$2-$Q182)/$Q202=INT((EB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EB$2,$Z$2:$FD$2,\"<\"&EB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EB$2+1-$Q182)/$Q202=INT((EB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EB$2-$Q202,$Z$2:$FD$2,\"<=\"&EB$2),0),$Q195*(IF(EB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EB$2+INT(-$Q200))))))","v":0},{"$f":"IF(EC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EC$2-$Q182)/$Q202=INT((EC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EC$2,$Z$2:$FD$2,\"<\"&EC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EC$2+1-$Q182)/$Q202=INT((EC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EC$2-$Q202,$Z$2:$FD$2,\"<=\"&EC$2),0),$Q195*(IF(EC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EC$2+INT(-$Q200))))))","v":0},{"$f":"IF(ED$11=\"\",0,IF($Q193=Lists!$CE$17,IF((ED$2-$Q182)/$Q202=INT((ED$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&ED$2,$Z$2:$FD$2,\"<\"&ED$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((ED$2+1-$Q182)/$Q202=INT((ED$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&ED$2-$Q202,$Z$2:$FD$2,\"<=\"&ED$2),0),$Q195*(IF(ED$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ED$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ED$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ED$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ED$2+INT(-$Q200))))))","v":0},{"$f":"IF(EE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EE$2-$Q182)/$Q202=INT((EE$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EE$2,$Z$2:$FD$2,\"<\"&EE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EE$2+1-$Q182)/$Q202=INT((EE$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EE$2-$Q202,$Z$2:$FD$2,\"<=\"&EE$2),0),$Q195*(IF(EE$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EE$2+INT(-$Q200))))))","v":0},{"$f":"IF(EF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EF$2-$Q182)/$Q202=INT((EF$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EF$2,$Z$2:$FD$2,\"<\"&EF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EF$2+1-$Q182)/$Q202=INT((EF$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EF$2-$Q202,$Z$2:$FD$2,\"<=\"&EF$2),0),$Q195*(IF(EF$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EF$2+INT(-$Q200))))))","v":0},{"$f":"IF(EG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EG$2-$Q182)/$Q202=INT((EG$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EG$2,$Z$2:$FD$2,\"<\"&EG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EG$2+1-$Q182)/$Q202=INT((EG$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EG$2-$Q202,$Z$2:$FD$2,\"<=\"&EG$2),0),$Q195*(IF(EG$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EG$2+INT(-$Q200))))))","v":0},{"$f":"IF(EH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EH$2-$Q182)/$Q202=INT((EH$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EH$2,$Z$2:$FD$2,\"<\"&EH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EH$2+1-$Q182)/$Q202=INT((EH$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EH$2-$Q202,$Z$2:$FD$2,\"<=\"&EH$2),0),$Q195*(IF(EH$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EH$2+INT(-$Q200))))))","v":0},{"$f":"IF(EI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EI$2-$Q182)/$Q202=INT((EI$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EI$2,$Z$2:$FD$2,\"<\"&EI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EI$2+1-$Q182)/$Q202=INT((EI$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EI$2-$Q202,$Z$2:$FD$2,\"<=\"&EI$2),0),$Q195*(IF(EI$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EI$2+INT(-$Q200))))))","v":0},{"$f":"IF(EJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EJ$2-$Q182)/$Q202=INT((EJ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EJ$2,$Z$2:$FD$2,\"<\"&EJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EJ$2+1-$Q182)/$Q202=INT((EJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EJ$2-$Q202,$Z$2:$FD$2,\"<=\"&EJ$2),0),$Q195*(IF(EJ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(EK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EK$2-$Q182)/$Q202=INT((EK$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EK$2,$Z$2:$FD$2,\"<\"&EK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EK$2+1-$Q182)/$Q202=INT((EK$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EK$2-$Q202,$Z$2:$FD$2,\"<=\"&EK$2),0),$Q195*(IF(EK$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EK$2+INT(-$Q200))))))","v":0},{"$f":"IF(EL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EL$2-$Q182)/$Q202=INT((EL$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EL$2,$Z$2:$FD$2,\"<\"&EL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EL$2+1-$Q182)/$Q202=INT((EL$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EL$2-$Q202,$Z$2:$FD$2,\"<=\"&EL$2),0),$Q195*(IF(EL$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EL$2+INT(-$Q200))))))","v":0},{"$f":"IF(EM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EM$2-$Q182)/$Q202=INT((EM$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EM$2,$Z$2:$FD$2,\"<\"&EM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EM$2+1-$Q182)/$Q202=INT((EM$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EM$2-$Q202,$Z$2:$FD$2,\"<=\"&EM$2),0),$Q195*(IF(EM$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EM$2+INT(-$Q200))))))","v":0},{"$f":"IF(EN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EN$2-$Q182)/$Q202=INT((EN$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EN$2,$Z$2:$FD$2,\"<\"&EN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EN$2+1-$Q182)/$Q202=INT((EN$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EN$2-$Q202,$Z$2:$FD$2,\"<=\"&EN$2),0),$Q195*(IF(EN$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EN$2+INT(-$Q200))))))","v":0},{"$f":"IF(EO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EO$2-$Q182)/$Q202=INT((EO$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EO$2,$Z$2:$FD$2,\"<\"&EO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EO$2+1-$Q182)/$Q202=INT((EO$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EO$2-$Q202,$Z$2:$FD$2,\"<=\"&EO$2),0),$Q195*(IF(EO$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EO$2+INT(-$Q200))))))","v":0},{"$f":"IF(EP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EP$2-$Q182)/$Q202=INT((EP$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EP$2,$Z$2:$FD$2,\"<\"&EP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EP$2+1-$Q182)/$Q202=INT((EP$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EP$2-$Q202,$Z$2:$FD$2,\"<=\"&EP$2),0),$Q195*(IF(EP$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EP$2+INT(-$Q200))))))","v":0},{"$f":"IF(EQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EQ$2-$Q182)/$Q202=INT((EQ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EQ$2,$Z$2:$FD$2,\"<\"&EQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EQ$2+1-$Q182)/$Q202=INT((EQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EQ$2-$Q202,$Z$2:$FD$2,\"<=\"&EQ$2),0),$Q195*(IF(EQ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(ER$11=\"\",0,IF($Q193=Lists!$CE$17,IF((ER$2-$Q182)/$Q202=INT((ER$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&ER$2,$Z$2:$FD$2,\"<\"&ER$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((ER$2+1-$Q182)/$Q202=INT((ER$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&ER$2-$Q202,$Z$2:$FD$2,\"<=\"&ER$2),0),$Q195*(IF(ER$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ER$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ER$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ER$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ER$2+INT(-$Q200))))))","v":0},{"$f":"IF(ES$11=\"\",0,IF($Q193=Lists!$CE$17,IF((ES$2-$Q182)/$Q202=INT((ES$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&ES$2,$Z$2:$FD$2,\"<\"&ES$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((ES$2+1-$Q182)/$Q202=INT((ES$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&ES$2-$Q202,$Z$2:$FD$2,\"<=\"&ES$2),0),$Q195*(IF(ES$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ES$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ES$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ES$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ES$2+INT(-$Q200))))))","v":0},{"$f":"IF(ET$11=\"\",0,IF($Q193=Lists!$CE$17,IF((ET$2-$Q182)/$Q202=INT((ET$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&ET$2,$Z$2:$FD$2,\"<\"&ET$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((ET$2+1-$Q182)/$Q202=INT((ET$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&ET$2-$Q202,$Z$2:$FD$2,\"<=\"&ET$2),0),$Q195*(IF(ET$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ET$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ET$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ET$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,ET$2+INT(-$Q200))))))","v":0},{"$f":"IF(EU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EU$2-$Q182)/$Q202=INT((EU$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EU$2,$Z$2:$FD$2,\"<\"&EU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EU$2+1-$Q182)/$Q202=INT((EU$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EU$2-$Q202,$Z$2:$FD$2,\"<=\"&EU$2),0),$Q195*(IF(EU$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EU$2+INT(-$Q200))))))","v":0},{"$f":"IF(EV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EV$2-$Q182)/$Q202=INT((EV$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EV$2,$Z$2:$FD$2,\"<\"&EV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EV$2+1-$Q182)/$Q202=INT((EV$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EV$2-$Q202,$Z$2:$FD$2,\"<=\"&EV$2),0),$Q195*(IF(EV$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EV$2+INT(-$Q200))))))","v":0},{"$f":"IF(EW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EW$2-$Q182)/$Q202=INT((EW$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EW$2,$Z$2:$FD$2,\"<\"&EW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EW$2+1-$Q182)/$Q202=INT((EW$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EW$2-$Q202,$Z$2:$FD$2,\"<=\"&EW$2),0),$Q195*(IF(EW$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EW$2+INT(-$Q200))))))","v":0},{"$f":"IF(EX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EX$2-$Q182)/$Q202=INT((EX$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EX$2,$Z$2:$FD$2,\"<\"&EX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EX$2+1-$Q182)/$Q202=INT((EX$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EX$2-$Q202,$Z$2:$FD$2,\"<=\"&EX$2),0),$Q195*(IF(EX$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EX$2+INT(-$Q200))))))","v":0},{"$f":"IF(EY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EY$2-$Q182)/$Q202=INT((EY$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EY$2,$Z$2:$FD$2,\"<\"&EY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EY$2+1-$Q182)/$Q202=INT((EY$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EY$2-$Q202,$Z$2:$FD$2,\"<=\"&EY$2),0),$Q195*(IF(EY$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EY$2+INT(-$Q200))))))","v":0},{"$f":"IF(EZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((EZ$2-$Q182)/$Q202=INT((EZ$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&EZ$2,$Z$2:$FD$2,\"<\"&EZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((EZ$2+1-$Q182)/$Q202=INT((EZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&EZ$2-$Q202,$Z$2:$FD$2,\"<=\"&EZ$2),0),$Q195*(IF(EZ$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,EZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(FA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((FA$2-$Q182)/$Q202=INT((FA$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&FA$2,$Z$2:$FD$2,\"<\"&FA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((FA$2+1-$Q182)/$Q202=INT((FA$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&FA$2-$Q202,$Z$2:$FD$2,\"<=\"&FA$2),0),$Q195*(IF(FA$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FA$2+INT(-$Q200))))))","v":0},{"$f":"IF(FB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((FB$2-$Q182)/$Q202=INT((FB$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&FB$2,$Z$2:$FD$2,\"<\"&FB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((FB$2+1-$Q182)/$Q202=INT((FB$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&FB$2-$Q202,$Z$2:$FD$2,\"<=\"&FB$2),0),$Q195*(IF(FB$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FB$2+INT(-$Q200))))))","v":0},{"$f":"IF(FC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((FC$2-$Q182)/$Q202=INT((FC$2-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&FC$2,$Z$2:$FD$2,\"<\"&FC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((FC$2+1-$Q182)/$Q202=INT((FC$2+1-$Q182)/$Q202),SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">\"&FC$2-$Q202,$Z$2:$FD$2,\"<=\"&FC$2),0),$Q195*(IF(FC$2=1,SUMIFS($Z180:$FD180,$Z$2:$FD$2,\">=\"&1,$Z$2:$FD$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$FD180,$Z$2:$FD$2,FC$2+INT(-$Q200))))))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы - 7"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$259","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$260","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$261","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$262","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,null,{"$f":"100%-Q195","v":1},null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q198-(100%-Q195))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$263","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$260","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$264","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы - 7"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H192","v":"Расходы - 7"},{"$f":"I201","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q193=Lists!$CE$17,\" авансирования\",IF($Q193=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H180","v":"Расходы - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$FD204)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":159,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I38\")","v":"Credits"},null,null,{"$f":"INDIRECT(\"START!K38\")","v":"Источники финансирования и их условия"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99359)","v":0},{"$f":"SUM(T$15:T$99359)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры финансирования и инвестирования"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.25,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$FD20)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":20000000},{"$f":"IF(AB$11=\"\",0,AB23)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I21,Calc!$I:$I,\"\"))","v":39950233.923235208},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":10510310.779156791},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":8577722.535352068},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":8691930.9842916839},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":6925421.1269788146},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1524267.290966846},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1107486.0089220405},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1050339.0873656869},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":473028.42604218423},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":466744.7871703878},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":325905.88021723181},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":218412.14105433971},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":78664.875717133284},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FC:FC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FD:FD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FE:FE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FF:FF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FG:FG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FH:FH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FI:FI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FJ:FJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FK:FK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FL:FL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FM:FM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FN:FN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FO:FO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FP:FP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FQ:FQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FR:FR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FS:FS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FT:FT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FU:FU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FV:FV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FW:FW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FX:FX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FY:FY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FZ:FZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GA:GA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GB:GB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GC:GC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GD:GD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GE:GE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GF:GF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GG:GG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GH:GH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GI:GI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GJ:GJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GK:GK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ED$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GL:GL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GM:GM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GN:GN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GO:GO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GP:GP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GQ:GQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GR:GR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GS:GS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GT:GT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GU:GU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GV:GV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GW:GW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GX:GX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GY:GY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ER$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GZ:GZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ES$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HA:HA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ET$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HB:HB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HC:HC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HD:HD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HE:HE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HF:HF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HG:HG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HH:HH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HI:HI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HJ:HJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HK:HK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I22,Calc!$I:$I,\"\"))","v":61345913.458920032}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},"Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$FD23)","v":20000000},"*",null,20000000]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$FD26)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,AA29)","v":0},{"$f":"IF(AB$11=\"\",0,AB29)","v":0},20000000,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AM29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$BS$26","v":"Свободный отриц. финпоток для кредиторов"},{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I27,Calc!$I:$I,\"\"))","v":19950233.923235193},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":7779964.298800543},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":6925421.1269788146},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1524267.290966846},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1107486.0089220367},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1050339.0873656869},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":473028.42604217306},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":466744.78717039153},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":325905.88021722808},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":218412.14105434343},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":78664.875717129558},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FC:FC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FD:FD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FE:FE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FF:FF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FG:FG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FH:FH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FI:FI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FJ:FJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FK:FK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FL:FL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FM:FM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FN:FN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FO:FO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FP:FP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FQ:FQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FR:FR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FS:FS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FT:FT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FU:FU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FV:FV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FW:FW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FX:FX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FY:FY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!FZ:FZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GA:GA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GB:GB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GC:GC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GD:GD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GE:GE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GF:GF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GG:GG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(DZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GH:GH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GI:GI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GJ:GJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GK:GK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ED$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GL:GL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GM:GM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GN:GN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GO:GO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GP:GP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GQ:GQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GR:GR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GS:GS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GT:GT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GU:GU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GV:GV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GW:GW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GX:GX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GY:GY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ER$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!GZ:GZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ES$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HA:HA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(ET$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HB:HB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HC:HC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HD:HD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HE:HE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HF:HF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HG:HG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(EZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HH:HH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HI:HI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HJ:HJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(FC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!HK:HK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I28,Calc!$I:$I,\"\"))","v":245944894.54750299}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},"Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$FD29)","v":20000000},"*",null,null,null,20000000]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Финансирование лимитированным кредитом"},"Ставка по кредиту",null,null,null,"%г",null,null,"*",0.08,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H30","v":"Финансирование лимитированным кредитом"},"Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",5,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Финансирование лимитированным кредитом"},"Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",12,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$FD35)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H35))","v":416666.66666666657},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H35))","v":416666.66666666657},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H35))","v":416666.66666666657},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H35))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H35))","v":416666.66666666674},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H35))","v":416666.66666666674},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H35))","v":416666.6666666668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H35))","v":416666.6666666668},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H35))","v":416666.66666666686},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H35))","v":416666.66666666692},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H35))","v":416666.66666666698},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H35))","v":416666.66666666692},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H35))","v":416666.66666666698},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H35))","v":416666.66666666704},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H35))","v":416666.66666666698},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H35))","v":416666.66666666692},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H35))","v":416666.66666666698},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H35))","v":416666.66666666709},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H35))","v":416666.66666666698},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H35))","v":416666.66666666686},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H35))","v":416666.6666666664},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H35))","v":416666.66666666605},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H35))","v":416666.66666666669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H35))","v":416666.66666666605},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H35))","v":416666.66666666418},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!FC:FC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Calc!FD:FD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Calc!FE:FE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Calc!FF:FF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Calc!FG:FG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Calc!FH:FH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Calc!FI:FI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Calc!FJ:FJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Calc!FK:FK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Calc!FL:FL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Calc!FM:FM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Calc!FN:FN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Calc!FO:FO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Calc!FP:FP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Calc!FQ:FQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Calc!FR:FR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Calc!FS:FS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Calc!FT:FT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Calc!FU:FU,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Calc!FV:FV,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Calc!FW:FW,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Calc!FX:FX,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Calc!FY:FY,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Calc!FZ:FZ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Calc!GA:GA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Calc!GB:GB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Calc!GC:GC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Calc!GD:GD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Calc!GE:GE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Calc!GF:GF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Calc!GG:GG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Calc!GH:GH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Calc!GI:GI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Calc!GJ:GJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Calc!GK:GK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Calc!GL:GL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Calc!GM:GM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Calc!GN:GN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Calc!GO:GO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Calc!GP:GP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Calc!GQ:GQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Calc!GR:GR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Calc!GS:GS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Calc!GT:GT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Calc!GU:GU,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Calc!GV:GV,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Calc!GW:GW,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Calc!GX:GX,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Calc!GY:GY,Calc!$H:$H,$H35))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Calc!GZ:GZ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Calc!HA:HA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Calc!HB:HB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Calc!HC:HC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Calc!HD:HD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Calc!HE:HE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Calc!HF:HF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Calc!HG:HG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Calc!HH:HH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Calc!HI:HI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Calc!HJ:HJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Calc!HK:HK,Calc!$H:$H,$H35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z36:$FD36)","v":4733333.333333333},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H36))","v":133333.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H36))","v":130555.55555555553},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H36))","v":127777.7777777778},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H36))","v":125000.00000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H36))","v":122222.2222222222},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H36))","v":119444.44444444445},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H36))","v":116666.66666666666},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H36))","v":113888.88888888888},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H36))","v":111111.11111111112},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H36))","v":108333.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H36))","v":105555.55555555556},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H36))","v":102777.7777777778},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H36))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H36))","v":97222.222222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H36))","v":94444.444444444438},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H36))","v":91666.666666666672},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H36))","v":88888.888888888876},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H36))","v":86111.111111111095},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H36))","v":83333.333333333314},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H36))","v":80555.555555555562},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H36))","v":77777.777777777766},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H36))","v":74999.999999999985},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H36))","v":72222.222222222219},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H36))","v":69444.444444444438},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H36))","v":66666.666666666672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H36))","v":63888.888888888898},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H36))","v":61111.111111111124},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H36))","v":58333.333333333343},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H36))","v":55555.555555555569},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H36))","v":52777.777777777803},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H36))","v":50000.000000000029},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H36))","v":47222.222222222248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H36))","v":44444.444444444482},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H36))","v":41666.666666666686},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H36))","v":38888.88888888892},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H36))","v":36111.111111111146},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H36))","v":33333.333333333358},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H36))","v":30555.555555555573},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H36))","v":27777.777777777799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H36))","v":25000.000000000025},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H36))","v":22222.222222222241},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H36))","v":19444.444444444453},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H36))","v":16666.666666666668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H36))","v":13888.888888888881},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H36))","v":11111.111111111095},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H36))","v":8333.3333333333339},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H36))","v":5555.5555555555475},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H36))","v":2777.777777777761},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!FC:FC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Calc!FD:FD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Calc!FE:FE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Calc!FF:FF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Calc!FG:FG,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Calc!FH:FH,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Calc!FI:FI,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Calc!FJ:FJ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Calc!FK:FK,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Calc!FL:FL,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Calc!FM:FM,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Calc!FN:FN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Calc!FO:FO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Calc!FP:FP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Calc!FQ:FQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Calc!FR:FR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Calc!FS:FS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Calc!FT:FT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Calc!FU:FU,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Calc!FV:FV,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Calc!FW:FW,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Calc!FX:FX,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Calc!FY:FY,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Calc!FZ:FZ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Calc!GA:GA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Calc!GB:GB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Calc!GC:GC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Calc!GD:GD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Calc!GE:GE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Calc!GF:GF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Calc!GG:GG,Calc!$H:$H,$H36))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Calc!GH:GH,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Calc!GI:GI,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Calc!GJ:GJ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Calc!GK:GK,Calc!$H:$H,$H36))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Calc!GL:GL,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Calc!GM:GM,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Calc!GN:GN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Calc!GO:GO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Calc!GP:GP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Calc!GQ:GQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Calc!GR:GR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Calc!GS:GS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Calc!GT:GT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Calc!GU:GU,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Calc!GV:GV,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Calc!GW:GW,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Calc!GX:GX,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Calc!GY:GY,Calc!$H:$H,$H36))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Calc!GZ:GZ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Calc!HA:HA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Calc!HB:HB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Calc!HC:HC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Calc!HD:HD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Calc!HE:HE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Calc!HF:HF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Calc!HG:HG,Calc!$H:$H,$H36))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Calc!HH:HH,Calc!$H:$H,$H36))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Calc!HI:HI,Calc!$H:$H,$H36))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Calc!HJ:HJ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Calc!HK:HK,Calc!$H:$H,$H36))","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z38:$FD38)","v":6185354.1405271804},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA891)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB891)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC891)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD891)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE891)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF891)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG891)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH891)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI891)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ891)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK891)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL891)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM891)","v":193839.57240943075},{"$f":"IF(AN$11=\"\",0,Calc!AN891)","v":600078.12050372455},{"$f":"IF(AO$11=\"\",0,Calc!AO891)","v":875905.88021722808},{"$f":"IF(AP$11=\"\",0,Calc!AP891)","v":765634.36327656545},{"$f":"IF(AQ$11=\"\",0,Calc!AQ891)","v":623109.32016157638},{"$f":"IF(AR$11=\"\",0,Calc!AR891)","v":486560.87493614107},{"$f":"IF(AS$11=\"\",0,Calc!AS891)","v":363239.6458906075},{"$f":"IF(AT$11=\"\",0,Calc!AT891)","v":269335.41003824864},{"$f":"IF(AU$11=\"\",0,Calc!AU891)","v":166091.42602616269},{"$f":"IF(AV$11=\"\",0,Calc!AV891)","v":71620.693914081901},{"$f":"IF(AW$11=\"\",0,Calc!AW891)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX891)","v":570254.99536242802},{"$f":"IF(AY$11=\"\",0,Calc!AY891)","v":890433.69812578242},{"$f":"IF(AZ$11=\"\",0,Calc!AZ891)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA891)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB891)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC891)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD891)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE891)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF891)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG891)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH891)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI891)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ891)","v":3052.3795982245356},{"$f":"IF(BK$11=\"\",0,Calc!BK891)","v":306197.76006697863},{"$f":"IF(BL$11=\"\",0,Calc!BL891)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM891)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN891)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO891)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP891)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ891)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR891)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS891)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT891)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU891)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV891)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW891)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX891)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY891)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ891)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA891)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB891)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC891)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD891)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE891)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF891)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG891)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH891)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI891)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ891)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK891)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL891)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM891)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN891)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO891)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP891)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ891)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR891)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS891)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT891)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!FC891)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!FD891)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!FE891)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!FF891)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!FG891)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!FH891)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!FI891)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!FJ891)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!FK891)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!FL891)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!FM891)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!FN891)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!FO891)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!FP891)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!FQ891)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!FR891)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!FS891)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!FT891)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!FU891)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!FV891)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!FW891)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!FX891)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!FY891)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!FZ891)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!GA891)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!GB891)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!GC891)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!GD891)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!GE891)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!GF891)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!GG891)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!GH891)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!GI891)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!GJ891)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!GK891)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!GL891)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!GM891)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!GN891)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!GO891)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!GP891)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!GQ891)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!GR891)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!GS891)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!GT891)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!GU891)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!GV891)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!GW891)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!GX891)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!GY891)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!GZ891)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!HA891)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!HB891)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!HC891)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!HD891)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!HE891)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!HF891)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!HG891)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!HH891)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!HI891)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!HJ891)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!HK891)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I39,Calc!$I:$I,\"\"))","v":5867308.6373559376}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},"Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.12,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Calc!$H$893","v":"Возвраты овердрафта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z43:$FD43)","v":6185354.1405271795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H43))","v":193439.90601224173},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H43))","v":374268.91129167413},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H43))","v":468387.40529798111},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H43))","v":566070.97607045097},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H43))","v":635124.33238783642},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H43))","v":738191.08073133766},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H43))","v":847328.88866828079},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H43))","v":949047.2796919425},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H43))","v":1237761.2449070239},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H43))","v":175734.11546841101},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!FC:FC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Calc!FD:FD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Calc!FE:FE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Calc!FF:FF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Calc!FG:FG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Calc!FH:FH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Calc!FI:FI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Calc!FJ:FJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Calc!FK:FK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Calc!FL:FL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Calc!FM:FM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Calc!FN:FN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Calc!FO:FO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Calc!FP:FP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Calc!FQ:FQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Calc!FR:FR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Calc!FS:FS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Calc!FT:FT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Calc!FU:FU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Calc!FV:FV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Calc!FW:FW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Calc!FX:FX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Calc!FY:FY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Calc!FZ:FZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Calc!GA:GA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Calc!GB:GB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Calc!GC:GC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Calc!GD:GD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Calc!GE:GE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Calc!GF:GF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Calc!GG:GG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Calc!GH:GH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Calc!GI:GI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Calc!GJ:GJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Calc!GK:GK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Calc!GL:GL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Calc!GM:GM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Calc!GN:GN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Calc!GO:GO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Calc!GP:GP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Calc!GQ:GQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Calc!GR:GR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Calc!GS:GS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Calc!GT:GT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Calc!GU:GU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Calc!GV:GV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Calc!GW:GW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Calc!GX:GX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Calc!GY:GY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Calc!GZ:GZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Calc!HA:HA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Calc!HB:HB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Calc!HC:HC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Calc!HD:HD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Calc!HE:HE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Calc!HF:HF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Calc!HG:HG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Calc!HH:HH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Calc!HI:HI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Calc!HJ:HJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Calc!HK:HK,Calc!$H:$H,$H43))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Calc!$H$901","v":"Оплата %% по овердрафту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z44:$FD44)","v":942552.69316812907},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H44))","v":8795.3635060396045},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H44))","v":192097.93022545893},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H44))","v":263207.6861050874},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H44))","v":150374.18678494636},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H44))","v":56826.640948497341},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H44))","v":53083.951835580636},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H44))","v":48400.077782600769},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H44))","v":42739.368021896342},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H44))","v":36388.124698017957},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H44))","v":29006.213890704559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H44))","v":20532.92500402173},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H44))","v":39342.883210593369},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H44))","v":1757.3411546840798},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!FC:FC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Calc!FD:FD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Calc!FE:FE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Calc!FF:FF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Calc!FG:FG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Calc!FH:FH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Calc!FI:FI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Calc!FJ:FJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Calc!FK:FK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Calc!FL:FL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Calc!FM:FM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Calc!FN:FN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Calc!FO:FO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Calc!FP:FP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Calc!FQ:FQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Calc!FR:FR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Calc!FS:FS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Calc!FT:FT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Calc!FU:FU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Calc!FV:FV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Calc!FW:FW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Calc!FX:FX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Calc!FY:FY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Calc!FZ:FZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Calc!GA:GA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Calc!GB:GB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Calc!GC:GC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Calc!GD:GD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Calc!GE:GE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Calc!GF:GF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Calc!GG:GG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Calc!GH:GH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Calc!GI:GI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Calc!GJ:GJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Calc!GK:GK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Calc!GL:GL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Calc!GM:GM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Calc!GN:GN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Calc!GO:GO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Calc!GP:GP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Calc!GQ:GQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Calc!GR:GR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Calc!GS:GS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Calc!GT:GT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Calc!GU:GU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Calc!GV:GV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Calc!GW:GW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Calc!GX:GX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Calc!GY:GY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Calc!GZ:GZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Calc!HA:HA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Calc!HB:HB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Calc!HC:HC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Calc!HD:HD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Calc!HE:HE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Calc!HF:HF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Calc!HG:HG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Calc!HH:HH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Calc!HI:HI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Calc!HJ:HJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Calc!HK:HK,Calc!$H:$H,$H44))","v":0}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]

{"sheet":"PL","index":14,"n_rows":179,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I39\")","v":"PL"},null,null,{"$f":"INDIRECT(\"START!K39\")","v":"Итоговый отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99229)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99229)","v":0},{"$f":"SUM(T$15:T$99229)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Rep!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AM16,$Z$2:$AM$2,Periods!$Q$18),SUM($Z16:$AM16))","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AA$12))","v":9131804.0662369225},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AB$12))","v":51370915.490745127},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AC$12))","v":84641231.811541289},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AD$12))","v":122652875.52204166},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AE$12))","v":167211959.02936876},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AF$12))","v":214385406.85031533},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AG$12))","v":264308866.57328308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AH$12))","v":317183810.26892191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AI$12))","v":373224982.18519133},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AJ$12))","v":432661222.28491545},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AM17,$Z$2:$AM$2,Periods!$Q$18),SUM($Z17:$AM17))","v":966747050.04441035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AA$12))","v":2389533.5099999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AB$12))","v":10715297.276249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AC$12))","v":25104895.916625001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AD$12))","v":45716405.568750009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AE$12))","v":70425003.905156255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AF$12))","v":97538637.853617206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AG$12))","v":127187572.68716133},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AH$12))","v":159557554.40942582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AI$12))","v":194846565.37219891},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AJ$12))","v":233265583.54522574},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AM18,$Z$2:$AM$2,Periods!$Q$18),SUM($Z18:$AM18))","v":30398144.027957268},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AA$12))","v":81501.304733333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AB$12))","v":347582.03752999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AC$12))","v":803340.90196499997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AD$12))","v":1451803.3661249999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AE$12))","v":2223844.0457624998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AF$12))","v":3070480.7356256251},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AG$12))","v":3996221.4843606558},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AH$12))","v":5006860.1061301278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AI$12))","v":6108572.0363656431},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AJ$12))","v":7307938.009359384},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AM19,$Z$2:$AM$2,Periods!$Q$18),SUM($Z19:$AM19))","v":52111104.047926754},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AA$12))","v":139716.52240000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AB$12))","v":595854.9214799999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AC$12))","v":1377155.8319399999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AD$12))","v":2488805.7705000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AE$12))","v":3812304.0784499999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AF$12))","v":5263681.2610724997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AG$12))","v":6850665.4017611239},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AH$12))","v":8583188.753365932},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AI$12))","v":10471837.776626816},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AJ$12))","v":12527893.730330374},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$AM20,$Z$2:$AM$2,Periods!$Q$18),SUM($Z20:$AM20))","v":157259143.06666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AA$12))","v":582152.17666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AB$12))","v":2364503.6566666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AC$12))","v":5204670.5666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AD$12))","v":8958016.6666666679},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AE$12))","v":13068300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AF$12))","v":17184300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AG$12))","v":21300300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AH$12))","v":25416300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AI$12))","v":29532300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AJ$12))","v":33648300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$AM21,$Z$2:$AM$2,Periods!$Q$18),SUM($Z21:$AM21))","v":721013207.51460004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AA$12))","v":5157466.2692215387},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AB$12))","v":32433509.493710771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AC$12))","v":45289172.726667695},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AD$12))","v":55611812.024999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AE$12))","v":67461124.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AF$12))","v":79311424.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AG$12))","v":91161724.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AH$12))","v":103012024.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AI$12))","v":114862324.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AJ$12))","v":126712624.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AM22,$Z$2:$AM$2,Periods!$Q$18),SUM($Z22:$AM22))","v":109244425.381},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AA$12))","v":781434.28321538446},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AB$12))","v":4914168.1051076921},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AC$12))","v":6861995.8676769231},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AD$12))","v":8426032.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AE$12))","v":10221382.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AF$12))","v":12016882.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AG$12))","v":13812382.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AH$12))","v":15607882.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AI$12))","v":17403382.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AJ$12))","v":19198882.499999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Rep!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AM25,$Z$2:$AM$2,Periods!$Q$18),SUM($Z25:$AM25))","v":981945273.18464565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AA$12))","v":4519518.1699082684},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AB$12))","v":25827326.733295873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AC$12))","v":41343814.526868731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AD$12))","v":59073933.518117562},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AE$12))","v":80180985.349029317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AF$12))","v":102747221.18646431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AG$12))","v":126831191.9041117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AH$12))","v":152514384.96025437},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AI$12))","v":179882293.25878981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AJ$12))","v":209024603.5778057},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Размещения поставщика"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AM26,$Z$2:$AM$2,Periods!$Q$18),SUM($Z26:$AM26))","v":230992010.64397317},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AA$12))","v":658814.21444999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AB$12))","v":2846859.1669564201},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AC$12))","v":6436664.6570062172},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AD$12))","v":11514690.015565902},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AE$12))","v":17483411.217096604},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AF$12))","v":23867961.783669759},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AG$12))","v":30678624.693372209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AH$12))","v":37937895.986798488},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AI$12))","v":45669358.20863691},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AJ$12))","v":53897730.700420678},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$AM27,$Z$2:$AM$2,Periods!$Q$18),SUM($Z27:$AM27))","v":92063788.501416236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AA$12))","v":254242.7475},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AB$12))","v":1102579.0144109998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AC$12))","v":2505029.0040983343},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AD$12))","v":4503932.1426705653},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AE$12))","v":6873218.8411453338},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AF$12))","v":9431296.561689036},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AG$12))","v":12184848.769188907},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AH$12))","v":15145494.610058637},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AI$12))","v":18325473.012103532},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AJ$12))","v":21737673.798550893},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AM28,$Z$2:$AM$2,Periods!$Q$18),SUM($Z28:$AM28))","v":18412757.700283248},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AA$12))","v":50848.549500000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AB$12))","v":220515.80288219999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AC$12))","v":501005.80081966682},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AD$12))","v":900786.4285341131},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AE$12))","v":1374643.7682290666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AF$12))","v":1886259.3123378074},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AG$12))","v":2436969.7538377815},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AH$12))","v":3029098.9220117284},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AI$12))","v":3665094.6024207058},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AJ$12))","v":4347534.7597101778},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AM29,$Z$2:$AM$2,Periods!$Q$18),SUM($Z29:$AM29))","v":1841275.7700283248},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AA$12))","v":5084.8549499999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AB$12))","v":22051.580288220001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AC$12))","v":50100.580081966684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AD$12))","v":90078.642853411337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AE$12))","v":137464.37682290666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AF$12))","v":188625.93123378072},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AG$12))","v":243696.97538377819},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AH$12))","v":302909.89220117277},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AI$12))","v":366509.46024207061},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AJ$12))","v":434753.47597101791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AM31,$Z$2:$AM$2,Periods!$Q$18),SUM($Z31:$AM31))","v":91287837.440188751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AA$12))","v":268183.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AB$12))","v":1155163.66875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AC$12))","v":2600407.1323124999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AD$12))","v":4630686.7703906242},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AE$12))","v":6998526.3314609984},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AF$12))","v":9509061.5218531769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AG$12))","v":12163930.149970572},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AH$12))","v":14969532.740405345},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AI$12))","v":17932523.949131232},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AJ$12))","v":21059822.050914299},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AM32,$Z$2:$AM$2,Periods!$Q$18),SUM($Z32:$AM32))","v":27386351.232056625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AA$12))","v":80454.9375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AB$12))","v":346549.10062500002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AC$12))","v":780122.13969374984},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AD$12))","v":1389206.0311171873},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AE$12))","v":2099557.8994382992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AF$12))","v":2852718.4565559528},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AG$12))","v":3649179.0449911724},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AH$12))","v":4490859.8221216034},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AI$12))","v":5379757.184739368},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AJ$12))","v":6317946.6152742896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Пользователь поставщика"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$AM33,$Z$2:$AM$2,Periods!$Q$18),SUM($Z33:$AM33))","v":64200854.485173821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AA$12))","v":201384.5427066666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AB$12))","v":825399.61774121586},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AC$12))","v":1837743.7166227843},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AD$12))","v":3257117.6642482528},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AE$12))","v":4906909.693762593},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AF$12))","v":6663702.7118866351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AG$12))","v":8530631.6481994614},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AH$12))","v":10513139.792446341},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AI$12))","v":12616916.61692098},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AJ$12))","v":14847908.480638891},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AM34,$Z$2:$AM$2,Periods!$Q$18),SUM($Z34:$AM34))","v":14449876.751872364},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AA$12))","v":43314.840333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AB$12))","v":178457.98124279999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AC$12))","v":400047.36498281523},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AD$12))","v":714041.11594861932},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AE$12))","v":1083373.8038668958},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AF$12))","v":1481870.9445548966},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AG$12))","v":1910798.4148227682},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AH$12))","v":2371964.5742074191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AI$12))","v":2867274.2305296143},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AJ$12))","v":3398733.4813832031},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AM35,$Z$2:$AM$2,Periods!$Q$18),SUM($Z35:$AM35))","v":2889975.3503744723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AA$12))","v":8662.9680666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AB$12))","v":35691.596248559988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AC$12))","v":80009.472996563039},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AD$12))","v":142808.22318972388},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AE$12))","v":216674.76077337915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AF$12))","v":296374.18891097925},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AG$12))","v":382159.68296455371},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AH$12))","v":474392.91484148393},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AI$12))","v":573454.84610592271},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AJ$12))","v":679746.6962766404},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AM36,$Z$2:$AM$2,Periods!$Q$18),SUM($Z36:$AM36))","v":288997.53503744729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AA$12))","v":866.29680666666661},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AB$12))","v":3569.1596248559999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AC$12))","v":8000.9472996563054},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AD$12))","v":14280.822318972389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AE$12))","v":21667.476077337917},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AF$12))","v":29637.418891097932},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AG$12))","v":38215.968296455358},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AH$12))","v":47439.291484148402},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AI$12))","v":57345.484610592277},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AJ$12))","v":67974.669627664043},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AM38,$Z$2:$AM$2,Periods!$Q$18),SUM($Z38:$AM38))","v":35824619.113761179},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AA$12))","v":114261.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AB$12))","v":467446.83124999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AC$12))","v":1038219.9471874998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AD$12))","v":1835375.0021468748},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AE$12))","v":2757841.2715730621},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AF$12))","v":3735246.2765612779},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AG$12))","v":4768813.5247043725},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AH$12))","v":5861033.0860871477},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AI$12))","v":7014493.8889806541},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AJ$12))","v":8231887.4102702932},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AM39,$Z$2:$AM$2,Periods!$Q$18),SUM($Z39:$AM39))","v":10747385.734128354},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AA$12))","v":34278.562499999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AB$12))","v":140234.049375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AC$12))","v":311465.98415624991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AD$12))","v":550612.50064406241},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AE$12))","v":827352.38147191855},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AF$12))","v":1120573.8829683834},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AG$12))","v":1430644.0574113119},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AH$12))","v":1758309.9258261442},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AI$12))","v":2104348.1666941964},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AJ$12))","v":2469566.2230810877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Поставщик-магазин"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AM40,$Z$2:$AM$2,Periods!$Q$18),SUM($Z40:$AM40))","v":100789508.79002208},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AA$12))","v":302136.07596666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AB$12))","v":1244801.5616705199},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AC$12))","v":2790444.1283731624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AD$12))","v":4980613.4797592787},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AE$12))","v":7556760.4539898373},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AF$12))","v":10336306.950793598},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AG$12))","v":13328079.757715432},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AH$12))","v":16544689.423631053},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AI$12))","v":19999419.026612934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AJ$12))","v":23706257.93150958},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$AM41,$Z$2:$AM$2,Periods!$Q$18),SUM($Z41:$AM41))","v":82570724.296413511},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AA$12))","v":247513.37333333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AB$12))","v":1019759.8928159998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AC$12))","v":2285984.9427589439},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AD$12))","v":4080234.948277826},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AE$12))","v":6190707.4506679764},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AF$12))","v":8467833.9688851237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AG$12))","v":10918848.084701534},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AH$12))","v":13554083.281185254},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AI$12))","v":16384424.174454939},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AJ$12))","v":19421334.179332584},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AM42,$Z$2:$AM$2,Periods!$Q$18),SUM($Z42:$AM42))","v":16514144.859282702},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AA$12))","v":49502.674666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AB$12))","v":203951.97856319998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AC$12))","v":457196.98855178885},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AD$12))","v":816046.98965556512},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AE$12))","v":1238141.4901335952},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AF$12))","v":1693566.7937770246},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AG$12))","v":2183769.6169403065},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AH$12))","v":2710816.6562370504},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AI$12))","v":3276884.8348909873},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AJ$12))","v":3884266.8358665169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AM43,$Z$2:$AM$2,Periods!$Q$18),SUM($Z43:$AM43))","v":1651414.4859282703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AA$12))","v":4950.2674666666662},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AB$12))","v":20395.197856319999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AC$12))","v":45719.698855178889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AD$12))","v":81604.698965556498},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AE$12))","v":123814.14901335951},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AF$12))","v":169356.67937770247},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AG$12))","v":218376.96169403067},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AH$12))","v":271081.66562370508},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AI$12))","v":327688.48348909861},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AJ$12))","v":388426.68358665169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AM45,$Z$2:$AM$2,Periods!$Q$18),SUM($Z45:$AM45))","v":40942.421844298493},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AA$12))","v":130.58499999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AB$12))","v":534.22494999999992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AC$12))","v":1186.5370825},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AD$12))","v":2097.571431025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AE$12))","v":3151.8185960834999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AF$12))","v":4268.8528874986041},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AG$12))","v":5450.0725996621404},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AH$12))","v":6698.3235269567404},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AI$12))","v":8016.5644445493181},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AJ$12))","v":9407.8713260231907},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AM46,$Z$2:$AM$2,Periods!$Q$18),SUM($Z46:$AM46))","v":12282.726553289551},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AA$12))","v":39.1755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AB$12))","v":160.26748499999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AC$12))","v":355.96112475000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AD$12))","v":629.27142930749994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AE$12))","v":945.54557882505003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AF$12))","v":1280.6558662495813},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AG$12))","v":1635.0217798986421},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AH$12))","v":2009.4970580870222},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AI$12))","v":2404.9693333647956},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AJ$12))","v":2822.3613978069579},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Все сервисы поставщика"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AM47,$Z$2:$AM$2,Periods!$Q$18),SUM($Z47:$AM47))","v":65497537.8226863},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AA$12))","v":201654.29538333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AB$12))","v":828254.96085915342},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AC$12))","v":1849222.5942549251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AD$12))","v":3286938.1452602823},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AE$12))","v":4966292.4997788016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AF$12))","v":6764403.1833421234},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AG$12))","v":8685526.3214388601},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AH$12))","v":10736316.322519215},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AI$12))","v":12923756.235810069},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AJ$12))","v":15255173.264039528},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AM48,$Z$2:$AM$2,Periods!$Q$18),SUM($Z48:$AM48))","v":30964021.61115507},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AA$12))","v":92817.515000000014},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AB$12))","v":382409.95980599994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AC$12))","v":857244.35353460407},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AD$12))","v":1530088.1056041843},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AE$12))","v":2321515.2940004906},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AF$12))","v":3175437.7383319209},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AG$12))","v":4094568.0317630759},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AH$12))","v":5082781.2304444704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AI$12))","v":6144159.0654206015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AJ$12))","v":7283000.3172497191},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$AM49,$Z$2:$AM$2,Periods!$Q$18),SUM($Z49:$AM49))","v":6192804.3222310133},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AA$12))","v":18563.502999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AB$12))","v":76481.991961199979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AC$12))","v":171448.8707069208},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AD$12))","v":306017.62112083694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AE$12))","v":464303.05880009814},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AF$12))","v":635087.54766638414},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AG$12))","v":818913.60635261505},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AH$12))","v":1016556.2460888942},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AI$12))","v":1228831.8130841202},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AJ$12))","v":1456600.0634499439},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$AM50,$Z$2:$AM$2,Periods!$Q$18),SUM($Z50:$AM50))","v":619280.43222310138},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AA$12))","v":1856.3502999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AB$12))","v":7648.1991961199992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AC$12))","v":17144.887070692079},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AD$12))","v":30601.762112083688},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AE$12))","v":46430.305880009808},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AF$12))","v":63508.75476663842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AG$12))","v":81891.360635261517},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AH$12))","v":101655.62460888941},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AI$12))","v":122883.18130841202},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AJ$12))","v":145660.00634499441},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AM52,$Z$2:$AM$2,Periods!$Q$18),SUM($Z52:$AM52))","v":21324178.043905467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AA$12))","v":68013.020833333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AB$12))","v":278242.16145833337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AC$12))","v":617988.06380208337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AD$12))","v":1092485.1203255209},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AE$12))","v":1641572.1854601561},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AF$12))","v":2223360.8789055231},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AG$12))","v":2838579.4789906982},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AH$12))","v":3488710.1702899691},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AI$12))","v":4175293.9815361034},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AJ$12))","v":4899932.982303746},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AM53,$Z$2:$AM$2,Periods!$Q$18),SUM($Z53:$AM53))","v":6397253.4131716397},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AA$12))","v":20403.90625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AB$12))","v":83472.6484375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AC$12))","v":185396.41914062502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AD$12))","v":327745.5360976563},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AE$12))","v":492471.65563804685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AF$12))","v":667008.26367165695},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AG$12))","v":851573.84369720949},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AH$12))","v":1046613.0510869906},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AI$12))","v":1252588.1944608309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AJ$12))","v":1469979.8946911239},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AM54,$Z$2:$AM$2,Periods!$Q$18),SUM($Z54:$AM54))","v":468418825.29851121},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AA$12))","v":2839976.1372614419},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AB$12))","v":18073810.283461709},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AC$12))","v":25586765.487550475},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AD$12))","v":32431116.79195546},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AE$12))","v":40740850.335961334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AF$12))","v":49603361.901094958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AG$12))","v":59047496.535047144},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AH$12))","v":69104109.091373354},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AI$12))","v":79805558.853728026},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AJ$12))","v":91185779.881077334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AM55,$Z$2:$AM$2,Periods!$Q$18),SUM($Z55:$AM55))","v":210737122.25612092},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AA$12))","v":1246358.977903846},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AB$12))","v":7947220.939065692},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AC$12))","v":11294832.128044},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AD$12))","v":14383537.359677995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AE$12))","v":18151496.648869857},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AF$12))","v":22200704.402351584},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AG$12))","v":26547461.995544218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AH$12))","v":31209202.500569478},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AI$12))","v":36204281.93283014},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AJ$12))","v":41552025.3712641},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AM56,$Z$2:$AM$2,Periods!$Q$18),SUM($Z56:$AM56))","v":42147424.451224186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AA$12))","v":249271.79558076925},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AB$12))","v":1589444.1878131381},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AC$12))","v":2258966.4256087998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AD$12))","v":2876707.4719355986},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AE$12))","v":3630299.3297739718},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AF$12))","v":4440140.8804703178},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AG$12))","v":5309492.3991088439},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AH$12))","v":6241840.5001138952},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AI$12))","v":7240856.3865660271},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AJ$12))","v":8310405.0742528215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$AM57,$Z$2:$AM$2,Periods!$Q$18),SUM($Z57:$AM57))","v":4214742.445122418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AA$12))","v":24927.179558076918},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AB$12))","v":158944.41878131384},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AC$12))","v":225896.64256088002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AD$12))","v":287670.74719355983},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AE$12))","v":363029.93297739711},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AF$12))","v":444014.08804703184},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AG$12))","v":530949.23991088441},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AH$12))","v":624184.05001138966},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AI$12))","v":724085.63865660259},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AJ$12))","v":831040.50742528203},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AM59,$Z$2:$AM$2,Periods!$Q$18),SUM($Z59:$AM59))","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AA$12))","v":1014937.0647836538},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AB$12))","v":6444769.798308895},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AC$12))","v":9082361.7625667639},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AD$12))","v":11448616.317806391},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AE$12))","v":14304634.172569323},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AF$12))","v":17321925.023250792},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AG$12))","v":20507379.154217843},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AH$12))","v":23868370.800521992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AI$12))","v":27412565.30436559},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AJ$12))","v":31147929.944719326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AM60,$Z$2:$AM$2,Periods!$Q$18),SUM($Z60:$AM60))","v":48766046.802933171},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AA$12))","v":304481.1194350961},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AB$12))","v":1933430.9394926683},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AC$12))","v":2724708.5287700295},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AD$12))","v":3434584.8953419169},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AE$12))","v":4291390.2517707963},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AF$12))","v":5196577.5069752391},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AG$12))","v":6152213.7462653527},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AH$12))","v":7160511.2401565975},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AI$12))","v":8223769.5913096759},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AJ$12))","v":9344378.9834157974},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Все сервисы магазина"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AM61,$Z$2:$AM$2,Periods!$Q$18),SUM($Z61:$AM61))","v":52046536.144279025},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AA$12))","v":315552.90414016024},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AB$12))","v":2008201.1426068563},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AC$12))","v":2842973.9430611636},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AD$12))","v":3603457.421328384},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AE$12))","v":4526761.1484401487},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AF$12))","v":5511484.6556772171},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AG$12))","v":6560832.948338571},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AH$12))","v":7678234.3434859272},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AI$12))","v":8867284.3170808908},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AJ$12))","v":10131753.320119703},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$AM62,$Z$2:$AM$2,Periods!$Q$18),SUM($Z62:$AM62))","v":23415235.806235656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AA$12))","v":138484.3308782051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AB$12))","v":883024.54878507694},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AC$12))","v":1254981.3475604444},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AD$12))","v":1598170.8177419992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AE$12))","v":2016832.9609855395},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AF$12))","v":2466744.9335946208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AG$12))","v":2949717.9995049136},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AH$12))","v":3467689.1667299415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AI$12))","v":4022697.9925366808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AJ$12))","v":4616891.7079182342},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$AM63,$Z$2:$AM$2,Periods!$Q$18),SUM($Z63:$AM63))","v":4683047.1612471305},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AA$12))","v":27696.866175641026},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AB$12))","v":176604.90975701535},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AC$12))","v":250996.26951208888},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AD$12))","v":319634.16354839981},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AE$12))","v":403366.59219710791},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AF$12))","v":493348.98671892408},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AG$12))","v":589943.59990098258},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AH$12))","v":693537.8333459883},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AI$12))","v":804539.59850733622},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AJ$12))","v":923378.34158364683},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z63:$AM63,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$AM64,$Z$2:$AM$2,Periods!$Q$18),SUM($Z64:$AM64))","v":468304.71612471313},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AA$12))","v":2769.6866175641017},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AB$12))","v":17660.490975701538},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AC$12))","v":25099.626951208891},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AD$12))","v":31963.416354839981},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AE$12))","v":40336.659219710797},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AF$12))","v":49334.898671892413},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AG$12))","v":58994.359990098266},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AH$12))","v":69353.783334598818},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AI$12))","v":80453.95985073362},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AJ$12))","v":92337.834158364683},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z64:$AM64,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$AM66,$Z$2:$AM$2,Periods!$Q$18),SUM($Z66:$AM66))","v":18061498.815901175},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AA$12))","v":112770.78497596153},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AB$12))","v":716085.53314543259},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AC$12))","v":1009151.306951863},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AD$12))","v":1272068.4797562656},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AE$12))","v":1589403.796952147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AF$12))","v":1924658.3359167548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AG$12))","v":2278597.6838019826},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AH$12))","v":2652041.2000579988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AI$12))","v":3045840.5893739541},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AJ$12))","v":3460881.1049688146},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$AM67,$Z$2:$AM$2,Periods!$Q$18),SUM($Z67:$AM67))","v":5418449.6447703522},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AA$12))","v":33831.235492788459},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AB$12))","v":214825.65994362978},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AC$12))","v":302745.39208555891},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AD$12))","v":381620.54392687965},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AE$12))","v":476821.13908564398},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AF$12))","v":577397.50077502639},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AG$12))","v":683579.30514059472},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AH$12))","v":795612.36001739965},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AI$12))","v":913752.17681218637},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AJ$12))","v":1038264.3314906444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z67:$AM67,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$AM70,$Z$2:$AM$2,Periods!$Q$18),SUM($Z70:$AM70))","v":1054827800.8979151},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AA$12))","v":4612285.8963286541},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AB$12))","v":25543588.757449254},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AC$12))","v":43297417.284672551},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AD$12))","v":63578942.003924109},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AE$12))","v":87030973.680339396},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AF$12))","v":111638185.66385099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AG$12))","v":137477674.66917139},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AH$12))","v":164669425.30866751},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AI$12))","v":193342688.92640153},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AJ$12))","v":223636618.70710981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z70:$AM70,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$AM71,$Z$2:$AM$2,Periods!$Q$18),SUM($Z71:$AM71))","v":735755039.40043688},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AA$12))","v":1730719.2955499995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AB$12))","v":7868438.1092935801},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AC$12))","v":18668231.259618785},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AD$12))","v":34201715.553184099},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AE$12))","v":52941592.688059643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AF$12))","v":73670676.069947436},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AG$12))","v":96508947.993789107},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AH$12))","v":121619658.42262736},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AI$12))","v":149177207.16356197},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AJ$12))","v":179367852.84480503},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$AM73,$Z$2:$AM$2,Periods!$Q$18),SUM($Z73:$AM73))","v":-48678404.742095321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AA$12))","v":-162419.55356666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AB$12))","v":-648946.64019051986},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AC$12))","v":-1413288.2964331619},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AD$12))","v":-2491807.7092592795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AE$12))","v":-3744456.3755398388},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AF$12))","v":-5072625.6897210991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AG$12))","v":-6477414.3559543081},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AH$12))","v":-7961500.6702651205},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AI$12))","v":-9527581.2499861196},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AJ$12))","v":-11178364.201179208},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z73:$AM73,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$AM74,$Z$2:$AM$2,Periods!$Q$18),SUM($Z74:$AM74))","v":91761605.243980378},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AA$12))","v":380497.88128333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AB$12))","v":1536248.6958075133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AC$12))","v":3355447.972411741},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AD$12))","v":5671078.5214063842},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AE$12))","v":8102007.5002212003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AF$12))","v":10419896.816657878},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AG$12))","v":12614773.678561144},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AH$12))","v":14679983.677480787},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AI$12))","v":16608543.764189934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AJ$12))","v":18393126.735960472},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z74:$AM74,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L75+1","v":6},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$AM76,$Z$2:$AM$2,Periods!$Q$18),SUM($Z76:$AM76))","v":57197889.236720972},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AA$12))","v":465881.37907522434},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AB$12))","v":2905966.9625008362},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AC$12))","v":4019021.9246157599},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AD$12))","v":4822574.7036716156},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AE$12))","v":5694621.3515598504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AF$12))","v":6505397.8443227829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AG$12))","v":7251549.551661429},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AH$12))","v":7929648.1565140728},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AI$12))","v":8536098.1829191074},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AJ$12))","v":9067129.1798802931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$AM80,$Z$2:$AM$2,Periods!$Q$18),SUM($Z80:$AM80))","v":9710492.9791999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AA$12))","v":108333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AB$12))","v":461666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AC$12))","v":554000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AD$12))","v":664800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AE$12))","v":797760},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AF$12))","v":957312.00000000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AG$12))","v":1148774.4000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AH$12))","v":1378529.2800000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AI$12))","v":1654235.1359999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AJ$12))","v":1985082.1631999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z80:$AM80,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Размещения поставщика"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$AM81,$Z$2:$AM$2,Periods!$Q$18),SUM($Z81:$AM81))","v":6497659.5455999989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AB$12))","v":310000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AC$12))","v":372000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AD$12))","v":446400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AE$12))","v":535680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AF$12))","v":642816},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AG$12))","v":771379.19999999984},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AH$12))","v":925655.03999999992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AI$12))","v":1110786.048},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AJ$12))","v":1332943.2575999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Поставщик-магазин"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$AM83,$Z$2:$AM$2,Periods!$Q$18),SUM($Z83:$AM83))","v":229488.10239999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AB$12))","v":10833.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AC$12))","v":13000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AD$12))","v":15600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AE$12))","v":18720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AF$12))","v":22463.999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AG$12))","v":26956.799999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AH$12))","v":32348.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AI$12))","v":38817.791999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AJ$12))","v":46581.350399999981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z83:$AM83,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Все сервисы поставщика"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$AM84,$Z$2:$AM$2,Periods!$Q$18),SUM($Z84:$AM84))","v":229488.10239999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AB$12))","v":10833.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AC$12))","v":13000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AD$12))","v":15600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AE$12))","v":18720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AF$12))","v":22463.999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AG$12))","v":26956.799999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AH$12))","v":32348.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AI$12))","v":38817.791999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AJ$12))","v":46581.350399999981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z84:$AM84,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Все сервисы магазина"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$AM86,$Z$2:$AM$2,Periods!$Q$18),SUM($Z86:$AM86))","v":229488.10239999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AB$12))","v":10833.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AC$12))","v":13000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AD$12))","v":15600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AE$12))","v":18720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AF$12))","v":22463.999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AG$12))","v":26956.799999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AH$12))","v":32348.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AI$12))","v":38817.791999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AJ$12))","v":46581.350399999981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение магазинов"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$AM89,$Z$2:$AM$2,Periods!$Q$18),SUM($Z89:$AM89))","v":14964166.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AA$12))","v":887051.28205128212},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AB$12))","v":2077115.3846153847},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AC$12))","v":1500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AD$12))","v":1500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AE$12))","v":1500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AF$12))","v":1500000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AG$12))","v":1500000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AH$12))","v":1500000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AI$12))","v":1500000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AJ$12))","v":1500000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на продвижение площадки"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$AM90,$Z$2:$AM$2,Periods!$Q$18),SUM($Z90:$AM90))","v":21416666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AA$12))","v":706250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AB$12))","v":1335000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AC$12))","v":1935000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AD$12))","v":2440416.6666666665},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AE$12))","v":2500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AF$12))","v":2500000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AG$12))","v":2500000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AH$12))","v":2500000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AI$12))","v":2500000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AJ$12))","v":2500000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z90:$AM90,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$AM93,$Z$2:$AM$2,Periods!$Q$18),SUM($Z93:$AM93))","v":12843379.669986742},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AA$12))","v":1089000.0000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AB$12))","v":1148170},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AC$12))","v":1184690.1000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AD$12))","v":1222409.5529999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AE$12))","v":1261369.52709},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AF$12))","v":1301612.6847776996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AG$12))","v":1343183.2407897809},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AH$12))","v":1386127.0222556621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AI$12))","v":1430491.531377628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AJ$12))","v":1476326.0106959695},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z93:$AM93,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$AM94,$Z$2:$AM$2,Periods!$Q$18),SUM($Z94:$AM94))","v":8941825.8629471697},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AE$12))","v":877896.87179999985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AF$12))","v":904233.77795399958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AG$12))","v":931360.79129261978},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AH$12))","v":959301.61503139872},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AI$12))","v":988080.6634823404},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AJ$12))","v":1017723.0833868106},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z94:$AM94,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$AM96,$Z$2:$AM$2,Periods!$Q$18),SUM($Z96:$AM96))","v":1219006.04815542},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AA$12))","v":75000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AB$12))","v":103750},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AC$12))","v":108937.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AD$12))","v":114384.375},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AE$12))","v":120103.59375000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AF$12))","v":126108.77343750001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AG$12))","v":132414.21210937499},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AH$12))","v":139034.92271484376},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AI$12))","v":145986.66885058596},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AJ$12))","v":153286.00229311528},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Размещения поставщика"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$AM99,$Z$2:$AM$2,Periods!$Q$18),SUM($Z99:$AM99))","v":15483375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AA$12))","v":59962.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AB$12))","v":238162.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AC$12))","v":513562.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AD$12))","v":881437.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AE$12))","v":1285875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AF$12))","v":1690875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AG$12))","v":2095875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AH$12))","v":2500875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AI$12))","v":2905875},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AJ$12))","v":3310875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Пользователь поставщика"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AM100,$Z$2:$AM$2,Periods!$Q$18),SUM($Z100:$AM100))","v":12042625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AA$12))","v":46637.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AB$12))","v":185237.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AC$12))","v":399437.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AD$12))","v":685562.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AE$12))","v":1000125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AF$12))","v":1315125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AG$12))","v":1630125},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AH$12))","v":1945125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AI$12))","v":2260125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AJ$12))","v":2575125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z100:$AM100,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Аккаунт и аналитика магазина"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$AM103,$Z$2:$AM$2,Periods!$Q$18),SUM($Z103:$AM103))","v":35541009.900000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AA$12))","v":265126.4169230769},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AB$12))","v":1634496.7984615385},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AC$12))","v":2236342.0846153847},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AD$12))","v":2736876.6},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AE$12))","v":3320028.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AF$12))","v":3903228.0000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AG$12))","v":4486428.0000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AH$12))","v":5069628.0000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AI$12))","v":5652828.0000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AJ$12))","v":6236028},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z103:$AM103,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Все сервисы магазина"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$AM104,$Z$2:$AM$2,Periods!$Q$18),SUM($Z104:$AM104))","v":3839306.625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AA$12))","v":28640.199358974365},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AB$12))","v":176566.01217948718},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AC$12))","v":241580.16346153856},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AD$12))","v":295650.25000000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AE$12))","v":358645},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AF$12))","v":421644.99999999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AG$12))","v":484644.99999999994},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AH$12))","v":547644.99999999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AI$12))","v":610645},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AJ$12))","v":673645},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z104:$AM104,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$AM106,$Z$2:$AM$2,Periods!$Q$18),SUM($Z106:$AM106))","v":101008205.68777527},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AA$12))","v":467989.46398124995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AB$12))","v":2462253.3773924373},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AC$12))","v":4062667.8727601031},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AD$12))","v":5983221.6781348158},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AE$12))","v":8233438.4223903464},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AF$12))","v":10617645.524133455},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AG$12))","v":13140147.002813503},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AH$12))","v":15807618.111165756},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AI$12))","v":18627114.47582389},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AJ$12))","v":21606109.759179715},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$AM107,$Z$2:$AM$2,Periods!$Q$18),SUM($Z107:$AM107))","v":75977633.339952916},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AA$12))","v":332427.79280608974},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AB$12))","v":1776028.2390198237},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AC$12))","v":2995196.440584695},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AD$12))","v":4458825.8101037042},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AE$12))","v":6173911.4547233433},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AF$12))","v":7989540.5510161212},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AG$12))","v":9908550.8727772124},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AH$12))","v":11935511.227348059},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AI$12))","v":14075171.50740765},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AJ$12))","v":16332469.444166211},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z107:$AM107,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$AM109,$Z$2:$AM$2,Periods!$Q$18),SUM($Z109:$AM109))","v":2237282.3458364941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AA$12))","v":35833.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AB$12))","v":153416.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AC$12))","v":168912.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AD$12))","v":186748.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AE$12))","v":207353.53125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AF$12))","v":231242.80781249996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AG$12))","v":259030.86820312502},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AH$12))","v":291453.51561328123},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AI$12))","v":329391.51619394514},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AJ$12))","v":373899.48176364263},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$AM113,$Z$2:$AM$2,Periods!$Q$18),SUM($Z113:$AM113))","v":808944152.0247426},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AA$12))","v":699722.02941105457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AB$12))","v":15451103.121455301},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AC$12))","v":29903782.64795826},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AD$12))","v":45935341.562070817},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AE$12))","v":65111657.730859064},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AF$12))","v":85339667.454939857},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AG$12))","v":106628422.02556814},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AH$12))","v":129084802.89524609},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AI$12))","v":152823299.78320003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AJ$12))","v":177966352.77403408},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$AM116,$Z$2:$AM$2,Periods!$Q$18),SUM($Z116:$AM116))","v":94920920.698977649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AA$12))","v":8280000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AB$12))","v":8528400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AC$12))","v":8784252},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AD$12))","v":9047779.5600000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AE$12))","v":9319212.9467999991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AF$12))","v":9598789.3352039959},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AG$12))","v":9886753.0152601209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AH$12))","v":10183355.605717923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AI$12))","v":10488856.27388946},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AJ$12))","v":10803521.962106146},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$AM117,$Z$2:$AM$2,Periods!$Q$18),SUM($Z117:$AM117))","v":27513310.34752975},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AD$12))","v":2622544.7999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AE$12))","v":2701221.1440000008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AF$12))","v":2782257.7783199996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AG$12))","v":2865725.5116695999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AH$12))","v":2951697.2770196875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AI$12))","v":3040248.1953302785},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AJ$12))","v":3131455.6411901866},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z117:$AM117,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$AM119,$Z$2:$AM$2,Periods!$Q$18),SUM($Z119:$AM119))","v":22010648.278023802},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AA$12))","v":1920000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AB$12))","v":1977600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AC$12))","v":2036928},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AD$12))","v":2098035.8400000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AE$12))","v":2160976.9151999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AF$12))","v":2225806.2226559999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AG$12))","v":2292580.4093356798},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AH$12))","v":2361357.8216157509},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AI$12))","v":2432198.5562642226},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AJ$12))","v":2505164.5129521494},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AM120,$Z$2:$AM$2,Periods!$Q$18),SUM($Z120:$AM120))","v":24761979.312776774},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AA$12))","v":2160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AB$12))","v":2224800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AC$12))","v":2291544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AD$12))","v":2360290.3199999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AE$12))","v":2431099.0295999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AF$12))","v":2504032.0004879995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AG$12))","v":2579152.9605026394},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AH$12))","v":2656527.5493177194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AI$12))","v":2736223.3757972498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AJ$12))","v":2818310.077071168},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z120:$AM120,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$AM122,$Z$2:$AM$2,Periods!$Q$18),SUM($Z122:$AM122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$AM123,$Z$2:$AM$2,Periods!$Q$18),SUM($Z123:$AM123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$AM126,$Z$2:$AM$2,Periods!$Q$18),SUM($Z126:$AM126))","v":50718856.671699949},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AA$12))","v":1999464.2241670741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AB$12))","v":2432329.4743610471},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AC$12))","v":2569874.0852155262},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AD$12))","v":3487642.8319460894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AE$12))","v":4288420.2705169683},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AF$12))","v":5149682.0311208246},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AG$12))","v":6085841.2154054893},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AH$12))","v":7102234.3865660336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AI$12))","v":8204544.7364076898},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AJ$12))","v":9398823.4159932081},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$AM127,$Z$2:$AM$2,Periods!$Q$18),SUM($Z127:$AM127))","v":36747559.848477647},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AA$12))","v":711180.82572307705},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AB$12))","v":1331777.5891673078},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AC$12))","v":1751709.9948074997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AD$12))","v":2360575.4756062506},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AE$12))","v":3032955.5051250006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AF$12))","v":3766672.0989066106},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AG$12))","v":4566177.9633035669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AH$12))","v":5436217.7338929549},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AI$12))","v":6381846.0366330193},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AJ$12))","v":7408446.6253123619},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z127:$AM127,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$AM129,$Z$2:$AM$2,Periods!$Q$18),SUM($Z129:$AM129))","v":4763330.7679255502},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AA$12))","v":608437.5752991453},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AB$12))","v":469527.78719541267},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AC$12))","v":279586.36806227465},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AD$12))","v":413655.12693955092},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AE$12))","v":439894.48158325191},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AF$12))","v":461889.20566241472},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AG$12))","v":484983.66594553535},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AH$12))","v":509232.84924281214},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AI$12))","v":534694.49170495209},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AJ$12))","v":561429.2162901999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$AM130,$Z$2:$AM$2,Periods!$Q$18),SUM($Z130:$AM130))","v":4439583.6674580844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AA$12))","v":122701.25892412862},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AB$12))","v":188697.6314295198},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AC$12))","v":240985.67478752066},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AD$12))","v":301778.09567570075},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AE$12))","v":374551.87981717533},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AF$12))","v":453911.64240442571},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AG$12))","v":540271.00155085814},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AH$12))","v":634131.51750592294},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AI$12))","v":736027.4075526169},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AJ$12))","v":846527.5578102154},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z130:$AM130,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$AM133,$Z$2:$AM$2,Periods!$Q$18),SUM($Z133:$AM133))","v":51718710.360928357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AA$12))","v":773349.68945721234},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AB$12))","v":1723108.145796393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AC$12))","v":2477274.2707784083},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AD$12))","v":3337695.1754763769},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AE$12))","v":4344361.7673749356},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AF$12))","v":5411039.4681425663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AG$12))","v":6541047.5548644392},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AH$12))","v":7739201.4589230018},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AI$12))","v":9010663.5621589068},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AJ$12))","v":10360969.267956119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$AM136,$Z$2:$AM$2,Periods!$Q$18),SUM($Z136:$AM136))","v":4073546.1481651217},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AA$12))","v":18263.608132473848},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AB$12))","v":102741.83098149026},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AC$12))","v":169282.46362308259},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AD$12))","v":245305.75104408336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AE$12))","v":334423.91805873753},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AF$12))","v":428770.81370063068},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AG$12))","v":528617.7331465662},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AH$12))","v":634367.6205378439},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AI$12))","v":746449.96437038272},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AJ$12))","v":865322.4445698309},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$AM137,$Z$2:$AM$2,Periods!$Q$18),SUM($Z137:$AM137))","v":20367730.740825608},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AA$12))","v":91318.040662369225},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AB$12))","v":513709.1549074513},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AC$12))","v":846412.31811541284},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AD$12))","v":1226528.7552204167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AE$12))","v":1672119.5902936873},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AF$12))","v":2143854.068503153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AG$12))","v":2643088.6657328308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AH$12))","v":3171838.1026892192},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AI$12))","v":3732249.8218519143},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AJ$12))","v":4326612.2228491548},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z137:$AM137,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$AM139,$Z$2:$AM$2,Periods!$Q$18),SUM($Z139:$AM139))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$AM140,$Z$2:$AM$2,Periods!$Q$18),SUM($Z140:$AM140))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z140:$AM140,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X146-SUMIFS($X147:$X157,$J147:$J157,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$AM146,$Z$2:$AM$2,Periods!$Q$18),SUM($Z146:$AM146))","v":32840976.754855808},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AA$12))","v":1668384.2969253084},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AB$12))","v":2530253.3336176118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AC$12))","v":2616157.0650701043},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AD$12))","v":2763906.0488603441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AE$12))","v":2983686.0899865385},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AF$12))","v":3266529.2871385398},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AG$12))","v":3603934.5630974891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AH$12))","v":3998367.1313740583},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AI$12))","v":4450231.2749419082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AJ$12))","v":4959527.6638439037},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)=0,$L149=0,$L149=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)))","v":"Капзатраты - 2"},null,{"$f":"L148+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B149=Lists!$CU$24,SUMIFS($Z149:$AM149,$Z$2:$AM$2,Periods!$Q$18),SUM($Z149:$AM149))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"Капзатраты - 3"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$AM150,$Z$2:$AM$2,Periods!$Q$18),SUM($Z150:$AM150))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z150:$AM150,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X152-SUM($X153:$X156))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$AM152,$Z$2:$AM$2,Periods!$Q$18),SUM($Z152:$AM152))","v":8674310.0881891362},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AA$12))","v":1717.630258641668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AB$12))","v":30253.33361761165},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AC$12))","v":116157.06507010477},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AD$12))","v":263906.0488603444},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AE$12))","v":483686.08998653822},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AF$12))","v":766529.28713853948},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AG$12))","v":1103934.5630974881},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AH$12))","v":1498367.1313740578},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AI$12))","v":1950231.2749419082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AJ$12))","v":2459527.6638439018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L153)=0,$L153=0,$L153=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L153)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$AM153,$Z$2:$AM$2,Periods!$Q$18),SUM($Z153:$AM153))","v":2478374.3109111823},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AA$12))","v":490.75150246904798},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AB$12))","v":8643.8096050319},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AC$12))","v":33187.732877172792},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AD$12))","v":75401.728245812701},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AE$12))","v":138196.02571043948},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AF$12))","v":219008.36775386846},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AG$12))","v":315409.87517071085},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AH$12))","v":428104.89467830228},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AI$12))","v":557208.93569768826},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AJ$12))","v":702722.18966968649},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L155)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L154+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$AM155,$Z$2:$AM$2,Periods!$Q$18),SUM($Z155:$AM155))","v":2478374.3109111823},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AA$12))","v":490.75150246904798},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AB$12))","v":8643.8096050319},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AC$12))","v":33187.732877172792},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AD$12))","v":75401.728245812701},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AE$12))","v":138196.02571043948},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AF$12))","v":219008.36775386846},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AG$12))","v":315409.87517071085},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AH$12))","v":428104.89467830228},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AI$12))","v":557208.93569768826},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AJ$12))","v":702722.18966968649},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$AM159,$Z$2:$AM$2,Periods!$Q$18),SUM($Z159:$AM159))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$AM160,$Z$2:$AM$2,Periods!$Q$18),SUM($Z160:$AM160))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z160:$AM160,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L162)))","v":"налог на имущество организаций"},null,null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$AM162,$Z$2:$AM$2,Periods!$Q$18),SUM($Z162:$AM162))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X165-(X144-X146-X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B165=Lists!$CU$24,SUMIFS($Z165:$AM165,$Z$2:$AM$2,Periods!$Q$18),SUM($Z165:$AM165))","v":550268411.32858765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AA$12))","v":-14505476.181138538},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AB$12))","v":-2321507.8323197495},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AC$12))","v":10820949.626894223},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AD$12))","v":24583984.077787995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AE$12))","v":41380212.772140622},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AF$12))","v":59033990.532772735},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AG$12))","v":77544819.77236256},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AH$12))","v":97006637.630949706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AI$12))","v":117522347.05363521},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AJ$12))","v":139202453.87550285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$AM167,$Z$2:$AM$2,Periods!$Q$18),SUM($Z167:$AM167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$AM169,$Z$2:$AM$2,Periods!$Q$18),SUM($Z169:$AM169))","v":5675886.0265014628},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AA$12))","v":1333333.3333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AB$12))","v":1826653.2288092757},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AC$12))","v":1583094.438218883},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AD$12))","v":680027.248362193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AE$12))","v":250000.00000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AF$12))","v":2777.777777777761},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X171-($X165+$X167-$X169))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B171=Lists!$CU$24,SUMIFS($Z171:$AM171,$Z$2:$AM$2,Periods!$Q$18),SUM($Z171:$AM171))","v":544592525.30208611},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AA$12))","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AB$12))","v":-4148161.061129027},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AC$12))","v":9237855.1886753403},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AD$12))","v":23903956.829425804},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AE$12))","v":41130212.772140622},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AF$12))","v":59031212.754994944},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AG$12))","v":77544819.77236256},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AH$12))","v":97006637.630949706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AI$12))","v":117522347.05363521},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AJ$12))","v":139202453.87550285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"X173-Rep!X173","v":0},null,null,null,{"$f":"IF($B173=Lists!$CU$24,SUMIFS($Z173:$AM173,$Z$2:$AM$2,Periods!$Q$18),SUM($Z173:$AM173))","v":108918505.06041725},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AD$12))","v":2630968.2885000501},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AE$12))","v":8226042.5544281248},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AF$12))","v":11806242.550998993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AG$12))","v":15508963.954472516},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AH$12))","v":19401327.526189938},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AI$12))","v":23504469.410727039},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AJ$12))","v":27840490.775100589},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X175-($X171-$X173))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X175-Calc!X805","v":0},null,null,null,{"$f":"IF($B175=Lists!$CU$24,SUMIFS($Z175:$AM175,$Z$2:$AM$2,Periods!$Q$18),SUM($Z175:$AM175))","v":435674020.241669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AA$12))","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AB$12))","v":-4148161.061129027},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AC$12))","v":9237855.1886753403},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AD$12))","v":21272988.54092576},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AE$12))","v":32904170.217712492},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AF$12))","v":47224970.203995958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AG$12))","v":62035855.817890048},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AH$12))","v":77605310.104759768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AI$12))","v":94017877.642908186},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AJ$12))","v":111361963.10040228},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179}]

{"sheet":"CF","index":15,"n_rows":140,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I40\")","v":"CF"},null,null,{"$f":"INDIRECT(\"START!K40\")","v":"Итоговый отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99190)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99190)","v":0},{"$f":"SUM(T$15:T$99190)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X23))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AM16,$Z$2:$AM$2,Periods!$Q$18),SUM($Z16:$AM16))","v":2444127688.8990726},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AA$12))","v":10958164.879484307},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AB$12))","v":61645098.588894151},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AC$12))","v":101569478.17384954},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AD$12))","v":147183450.62645},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AE$12))","v":200654350.83524251},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AF$12))","v":257262488.22037837},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AG$12))","v":317170639.88793969},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AH$12))","v":380620572.32270622},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AI$12))","v":447869978.62222964},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AJ$12))","v":519193466.74189854},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z180:$AM180,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AM17,$Z$2:$AM$2,Periods!$Q$18),SUM($Z17:$AM17))","v":1160096460.0532923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AA$12))","v":2867440.2119999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AB$12))","v":12858356.731500002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AC$12))","v":30125875.099949997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AD$12))","v":54859686.68249999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AE$12))","v":84510004.686187506},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AF$12))","v":117046365.42434061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AG$12))","v":152625087.22459361},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AH$12))","v":191469065.291311},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AI$12))","v":233815878.44663867},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AJ$12))","v":279918700.25427085},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z181:$AM181,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AM18,$Z$2:$AM$2,Periods!$Q$18),SUM($Z18:$AM18))","v":36477772.833548717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AA$12))","v":97801.565679999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AB$12))","v":417098.44503599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AC$12))","v":964009.08235799987},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AD$12))","v":1742164.03935},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AE$12))","v":2668612.8549149996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AF$12))","v":3684576.8827507496},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AG$12))","v":4795465.7812327873},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AH$12))","v":6008232.1273561521},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AI$12))","v":7330286.4436387699},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AJ$12))","v":8769525.61123126},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z182:$AM182,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AM19,$Z$2:$AM$2,Periods!$Q$18),SUM($Z19:$AM19))","v":62533324.857512087},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AA$12))","v":167659.82688000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AB$12))","v":715025.90577599988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AC$12))","v":1652586.9983280001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AD$12))","v":2986566.9246},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AE$12))","v":4574764.8941399995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AF$12))","v":6316417.5132869994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AG$12))","v":8220798.4821133483},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AH$12))","v":10299826.50403912},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AI$12))","v":12566205.331952179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AJ$12))","v":15033472.476396449},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z183:$AM183,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":20},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$AM20,$Z$2:$AM$2,Periods!$Q$18),SUM($Z20:$AM20))","v":188710971.68000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AA$12))","v":698582.61199999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AB$12))","v":2837404.3880000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AC$12))","v":6245604.6799999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AD$12))","v":10749620},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AE$12))","v":15681960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AF$12))","v":20621160},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AG$12))","v":25560360},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AH$12))","v":30499560},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AI$12))","v":35438760},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AJ$12))","v":40377960},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z184:$AM184,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":21},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$AM21,$Z$2:$AM$2,Periods!$Q$18),SUM($Z21:$AM21))","v":865215849.01752007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AA$12))","v":6188959.5230658455},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AB$12))","v":38920211.392452918},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AC$12))","v":54347007.272001229},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AD$12))","v":66734174.430000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AE$12))","v":80953349.400000021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AF$12))","v":95173709.400000021},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AG$12))","v":109394069.40000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AH$12))","v":123614429.40000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AI$12))","v":137834789.40000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AJ$12))","v":152055149.40000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z185:$AM185,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AM22,$Z$2:$AM$2,Periods!$Q$18),SUM($Z22:$AM22))","v":131093310.45719999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AA$12))","v":937721.13985846145},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AB$12))","v":5897001.726129231},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AC$12))","v":8234395.0412123082},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AD$12))","v":10111238.549999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AE$12))","v":12265659},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AF$12))","v":14420259},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AG$12))","v":16574859},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AH$12))","v":18729459},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AI$12))","v":20884059},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AJ$12))","v":23038658.999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z186:$AM186,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AM25,$Z$2:$AM$2,Periods!$Q$18),SUM($Z25:$AM25))","v":680379253.09165442},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AA$12))","v":2683987.5556208617},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AB$12))","v":16856465.890769903},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AC$12))","v":27900535.530749723},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AD$12))","v":40106625.268227562},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AE$12))","v":54922009.111877538},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AF$12))","v":70891890.410490692},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AG$12))","v":88062496.611639798},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AH$12))","v":106504780.88598928},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AI$12))","v":126293469.64523663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AJ$12))","v":146156992.18105245},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z189:$AM189,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственного персонала"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$AM27,$Z$2:$AM$2,Periods!$Q$18),SUM($Z27:$AM27))","v":326083529.08775699},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AA$12))","v":1399666.3996314101},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AB$12))","v":8743664.1182703525},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AC$12))","v":14159586.163820807},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AD$12))","v":20004598.139266696},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AE$12))","v":26999045.696612779},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AF$12))","v":34405539.277653895},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AG$12))","v":42232123.332430542},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AH$12))","v":50497337.445143893},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AI$12))","v":59220455.493620835},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AJ$12))","v":68421513.021305799},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z191:$AM191,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AM29,$Z$2:$AM$2,Periods!$Q$18),SUM($Z29:$AM29))","v":96922347.899040759},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AA$12))","v":366310.90310096147},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AB$12))","v":2527525.8056034138},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AC$12))","v":4190957.2733215215},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AD$12))","v":5918360.1050030049},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AE$12))","v":8010888.544984133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AF$12))","v":10227767.299779831},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AG$12))","v":12570448.980172785},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AH$12))","v":15044486.570819512},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AI$12))","v":17655653.012822881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AJ$12))","v":20409949.403432723},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z193:$AM193,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X31-SUMIFS($X32:$X63,$J32:$J63,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AM31,$Z$2:$AM$2,Periods!$Q$18),SUM($Z31:$AM31))","v":270709653.82106531},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AA$12))","v":4223632.0388842784},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AB$12))","v":11274743.388030361},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AC$12))","v":14982771.048069339},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AD$12))","v":19597276.85152461},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AE$12))","v":24246177.199233964},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AF$12))","v":29015703.037343975},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AG$12))","v":33963691.528896295},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AH$12))","v":39104660.908230878},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AI$12))","v":44455071.874301016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AJ$12))","v":49845925.946550548},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z195:$AM195,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X32-SUM($X33:$X39))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AM32,$Z$2:$AM$2,Periods!$Q$18),SUM($Z32:$AM32))","v":11652591.57504},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AA$12))","v":130000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AB$12))","v":554000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AC$12))","v":664800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AD$12))","v":797760},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AE$12))","v":957312.00000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AF$12))","v":1148774.4000000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AG$12))","v":1378529.2800000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AH$12))","v":1654235.1359999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AI$12))","v":1985082.1631999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AJ$12))","v":2382098.5958399996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z196:$AM196,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":33},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)=0,$L33=0,$L33=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)))","v":"Размещения поставщика"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$AM33,$Z$2:$AM$2,Periods!$Q$18),SUM($Z33:$AM33))","v":7797191.4547200007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AB$12))","v":372000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AC$12))","v":446400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AD$12))","v":535680},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AE$12))","v":642816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AF$12))","v":771379.19999999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AG$12))","v":925655.03999999992},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AH$12))","v":1110786.048},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AI$12))","v":1332943.2575999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AJ$12))","v":1599531.9091199997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z197:$AM197,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)=0,$L34=0,$L34=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)))","v":"Пользователь поставщика"},null,{"$f":"L33+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AM34,$Z$2:$AM$2,Periods!$Q$18),SUM($Z34:$AM34))","v":2753857.2288000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AF$12))","v":269568.00000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AG$12))","v":323481.59999999986},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AH$12))","v":388177.92000000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AI$12))","v":465813.50400000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AJ$12))","v":558976.20479999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z198:$AM198,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)=0,$L35=0,$L35=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)))","v":"Поставщик-магазин"},null,{"$f":"L34+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AM35,$Z$2:$AM$2,Periods!$Q$18),SUM($Z35:$AM35))","v":275385.72287999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AA$12))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AB$12))","v":13000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AC$12))","v":15600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AD$12))","v":18720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AE$12))","v":22463.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AF$12))","v":26956.799999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AG$12))","v":32348.16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AH$12))","v":38817.791999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AI$12))","v":46581.350399999981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AJ$12))","v":55897.620480000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z199:$AM199,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)=0,$L36=0,$L36=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)))","v":"Все сервисы поставщика"},null,{"$f":"L35+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AM36,$Z$2:$AM$2,Periods!$Q$18),SUM($Z36:$AM36))","v":275385.72287999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AA$12))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AB$12))","v":13000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AC$12))","v":15600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AD$12))","v":18720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AE$12))","v":22463.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AF$12))","v":26956.799999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AG$12))","v":32348.16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AH$12))","v":38817.791999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AI$12))","v":46581.350399999981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AJ$12))","v":55897.620480000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z200:$AM200,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)=0,$L37=0,$L37=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L36+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AM37,$Z$2:$AM$2,Periods!$Q$18),SUM($Z37:$AM37))","v":275385.72287999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AA$12))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AB$12))","v":13000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AC$12))","v":15600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AD$12))","v":18720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AE$12))","v":22463.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AF$12))","v":26956.799999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AG$12))","v":32348.16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AH$12))","v":38817.791999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AI$12))","v":46581.350399999981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AJ$12))","v":55897.620480000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z201:$AM201,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":38},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)=0,$L38=0,$L38=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)))","v":"Все сервисы магазина"},null,{"$f":"L37+1","v":6},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AM38,$Z$2:$AM$2,Periods!$Q$18),SUM($Z38:$AM38))","v":275385.72287999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AA$12))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AB$12))","v":13000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AC$12))","v":15600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AD$12))","v":18720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AE$12))","v":22463.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AF$12))","v":26956.799999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AG$12))","v":32348.16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AH$12))","v":38817.791999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AI$12))","v":46581.350399999981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AJ$12))","v":55897.620480000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z202:$AM202,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X40-SUM($X41:$X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AM40,$Z$2:$AM$2,Periods!$Q$18),SUM($Z40:$AM40))","v":46910548.146785989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AA$12))","v":2107969.3610568745},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AB$12))","v":4302470.6651889486},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AC$12))","v":4446774.7872068286},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AD$12))","v":5108333.333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AE$12))","v":5160000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AF$12))","v":5160000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AG$12))","v":5160000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AH$12))","v":5160000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AI$12))","v":5160000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AJ$12))","v":5145000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z204:$AM204,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L41=0,$L41=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L41)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L41)))","v":"Расходы на привлечение магазинов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$AM41,$Z$2:$AM$2,Periods!$Q$18),SUM($Z41:$AM41))","v":17852000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AA$12))","v":950853.84615384601},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AB$12))","v":2509146.153846154},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AC$12))","v":1807000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AD$12))","v":1800000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AE$12))","v":1800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AF$12))","v":1800000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AG$12))","v":1800000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AH$12))","v":1800000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AI$12))","v":1800000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AJ$12))","v":1785000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z205:$AM205,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L42)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L42)))","v":"Расходы на продвижение площадки"},null,{"$f":"L41+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AM42,$Z$2:$AM$2,Periods!$Q$18),SUM($Z42:$AM42))","v":25883333.333333332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AA$12))","v":922999.99999999988},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AB$12))","v":1646000.0000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AC$12))","v":2366000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AD$12))","v":2948333.333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AE$12))","v":3000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AF$12))","v":3000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AG$12))","v":3000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AH$12))","v":3000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AI$12))","v":3000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AJ$12))","v":3000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z206:$AM206,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":43},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L43=0,$L43=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L43)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L43)))","v":"Прочие рекламные расходы"},null,{"$f":"L42+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AM43,$Z$2:$AM$2,Periods!$Q$18),SUM($Z43:$AM43))","v":3175214.8134526527},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AA$12))","v":234115.51490302844},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AB$12))","v":147324.51134279539},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AC$12))","v":273774.78720682883},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AD$12))","v":360000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AE$12))","v":360000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AF$12))","v":360000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AG$12))","v":360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AH$12))","v":360000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AI$12))","v":360000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AJ$12))","v":360000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z207:$AM207,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X45-SUM($X46:$X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AM45,$Z$2:$AM$2,Periods!$Q$18),SUM($Z45:$AM45))","v":13065872.520538058},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AA$12))","v":1082000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AB$12))","v":1168860},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AC$12))","v":1206445.8000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AD$12))","v":1245285.1739999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AE$12))","v":1285422.0292199999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AF$12))","v":1326901.9050965998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AG$12))","v":1369772.0379994975},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AH$12))","v":1414081.4286769831},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AI$12))","v":1459880.9125516668},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AJ$12))","v":1507223.232993311},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z209:$AM209,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L46=0,$L46=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L46)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L46)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AM46,$Z$2:$AM$2,Periods!$Q$18),SUM($Z46:$AM46))","v":8899420.7344727181},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AD$12))","v":851292.68250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AE$12))","v":876831.4629749998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AF$12))","v":903136.40686424961},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AG$12))","v":930230.49907017732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AH$12))","v":958137.41404228297},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AI$12))","v":986881.53646355122},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AJ$12))","v":1016487.9825574576},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z210:$AM210,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AM47,$Z$2:$AM$2,Periods!$Q$18),SUM($Z47:$AM47))","v":2657104.6817994807},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AA$12))","v":214500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AB$12))","v":240435},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AC$12))","v":247648.04999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AD$12))","v":255077.4915},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AE$12))","v":262729.81624499999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AF$12))","v":270611.71073234995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AG$12))","v":278730.06205432053},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AH$12))","v":287091.96391595015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AI$12))","v":295704.72283342859},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AJ$12))","v":304575.86451843136},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z211:$AM211,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":48},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L48=0,$L48=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L48)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L48)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$46:L47)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AM48,$Z$2:$AM$2,Periods!$Q$18),SUM($Z48:$AM48))","v":1509347.1042658596},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AA$12))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AB$12))","v":126000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AC$12))","v":132300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AD$12))","v":138915.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AE$12))","v":145860.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AF$12))","v":153153.78750000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AG$12))","v":160811.47687499999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AH$12))","v":168852.05071875008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AI$12))","v":177294.65325468747},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AJ$12))","v":186159.3859174219},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z212:$AM212,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X50-SUM($X51:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$AM50,$Z$2:$AM$2,Periods!$Q$18),SUM($Z50:$AM50))","v":98769881.469999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AA$12))","v":485400.68935384613},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AB$12))","v":2858230.9709538459},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AC$12))","v":4645562.3956923075},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AD$12))","v":6533525.2939999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AE$12))","v":8684385.5999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AF$12))","v":10838625.600000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AG$12))","v":12992865.600000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AH$12))","v":15147105.600000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AI$12))","v":17301345.600000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AJ$12))","v":19282834.120000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z214:$AM214,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)=0,$L51=0,$L51=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)))","v":"Размещения поставщика"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$AM51,$Z$2:$AM$2,Periods!$Q$18),SUM($Z51:$AM51))","v":18335295},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AA$12))","v":64570.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AB$12))","v":272511},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AC$12))","v":597159},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AD$12))","v":1033857},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AE$12))","v":1518750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AF$12))","v":2004750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AG$12))","v":2490750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AH$12))","v":2976750},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AI$12))","v":3462750},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AJ$12))","v":3913447.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z215:$AM215,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)=0,$L52=0,$L52=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)))","v":"Пользователь поставщика"},null,{"$f":"L51+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AM52,$Z$2:$AM$2,Periods!$Q$18),SUM($Z52:$AM52))","v":14260785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AA$12))","v":50221.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AB$12))","v":211953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AC$12))","v":464457},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AD$12))","v":804111},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AE$12))","v":1181250},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AF$12))","v":1559250},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AG$12))","v":1937250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AH$12))","v":2315250},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AI$12))","v":2693250},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AJ$12))","v":3043792.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z216:$AM216,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":53},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)=0,$L53=0,$L53=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)))","v":"Поставщик-магазин"},null,{"$f":"L52+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AM53,$Z$2:$AM$2,Periods!$Q$18),SUM($Z53:$AM53))","v":17384576},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AA$12))","v":61222.400000000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AB$12))","v":258380.80000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AC$12))","v":566195.20000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AD$12))","v":980249.59999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AE$12))","v":1440000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AF$12))","v":1900800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AG$12))","v":2361600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AH$12))","v":2822400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AI$12))","v":3283200},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AJ$12))","v":3710528},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z217:$AM217,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":54},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)=0,$L54=0,$L54=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)))","v":"Все сервисы поставщика"},null,{"$f":"L53+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AM54,$Z$2:$AM$2,Periods!$Q$18),SUM($Z54:$AM54))","v":2037255},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AA$12))","v":7174.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AB$12))","v":30279},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AC$12))","v":66351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AD$12))","v":114873},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AE$12))","v":168750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AF$12))","v":222750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AG$12))","v":276750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AH$12))","v":330750},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AI$12))","v":384750},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AJ$12))","v":434827.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z218:$AM218,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":55},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)=0,$L55=0,$L55=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L54+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AM55,$Z$2:$AM$2,Periods!$Q$18),SUM($Z55:$AM55))","v":42193978.919999994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AA$12))","v":272748.24443076923},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AB$12))","v":1881823.7420307691},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AC$12))","v":2663659.2295384617},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AD$12))","v":3249417.3839999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AE$12))","v":3949041.5999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AF$12))","v":4648881.5999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AG$12))","v":5348721.5999999987},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AH$12))","v":6048561.5999999987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AI$12))","v":6748401.5999999987},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AJ$12))","v":7382722.3199999984},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z219:$AM219,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)=0,$L56=0,$L56=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)))","v":"Все сервисы магазина"},null,{"$f":"L55+1","v":6},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AM56,$Z$2:$AM$2,Periods!$Q$18),SUM($Z56:$AM56))","v":4557991.55},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AA$12))","v":29463.544923076923},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AB$12))","v":203283.42892307695},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AC$12))","v":287740.96615384618},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AD$12))","v":351017.31},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AE$12))","v":426594},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AF$12))","v":502194},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AG$12))","v":577794},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AH$12))","v":653393.99999999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AI$12))","v":728993.99999999988},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AJ$12))","v":797516.3},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z220:$AM220,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$AM58,$Z$2:$AM$2,Periods!$Q$18),SUM($Z58:$AM58))","v":100310760.1087012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AA$12))","v":418261.98847355763},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AB$12))","v":2391181.7518875655},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AC$12))","v":4019188.0651702001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AD$12))","v":5912373.0501912767},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AE$12))","v":8159057.5700139627},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AF$12))","v":10541401.132247379},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AG$12))","v":13062524.61089679},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AH$12))","v":15729238.743553896},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AI$12))","v":18548763.198549353},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AJ$12))","v":21528769.997717239},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z222:$AM222,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L59=0,$L59=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AM59,$Z$2:$AM$2,Periods!$Q$18),SUM($Z59:$AM59))","v":75262069.559802055},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AA$12))","v":296868.9539471154},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AB$12))","v":1712431.3897459456},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AC$12))","v":2946907.4983410053},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AD$12))","v":4391201.9020139929},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AE$12))","v":6101504.2305818526},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AF$12))","v":7912982.4551107604},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AG$12))","v":9827658.0193038788},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AH$12))","v":11850092.433138983},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AI$12))","v":13985028.01958682},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AJ$12))","v":16237394.658031708},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z223:$AM223,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AM60,$Z$2:$AM$2,Periods!$Q$18),SUM($Z60:$AM60))","v":22363951.733895365},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AA$12))","v":78393.034526442309},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AB$12))","v":494650.36214162019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AC$12))","v":869585.56682919501},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AD$12))","v":1297073.3981772838},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AE$12))","v":1808729.1019321084},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AF$12))","v":2350927.3077616198},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AG$12))","v":2924029.549749163},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AH$12))","v":3529402.0916789733},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AI$12))","v":4168465.3595297975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AJ$12))","v":4842695.9615691612},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z224:$AM224,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L61=0,$L61=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$59:L60)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AM61,$Z$2:$AM$2,Periods!$Q$18),SUM($Z61:$AM61))","v":2684738.8150037928},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AA$12))","v":43000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AB$12))","v":184100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AC$12))","v":202695},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AD$12))","v":224097.75},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AE$12))","v":248824.23749999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AF$12))","v":277491.36937499995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AG$12))","v":310837.04184374999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AH$12))","v":349744.21873593749},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AI$12))","v":395269.81943273428},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AJ$12))","v":448679.37811637111},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z225:$AM225,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X65-SUMIFS($X66:$X92,$J66:$J92,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$AM65,$Z$2:$AM$2,Periods!$Q$18),SUM($Z65:$AM65))","v":245737086.5748775},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AA$12))","v":13776054.455265874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AB$12))","v":16101983.384752948},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AC$12))","v":17523133.525272597},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AD$12))","v":20005482.630358834},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AE$12))","v":22532984.293903448},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AF$12))","v":25216098.800282411},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AG$12))","v":28076451.388551302},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AH$12))","v":31126582.158644356},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AI$12))","v":34379875.220344864},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AJ$12))","v":36998440.717500873},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z229:$AM229,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X66-SUM($X67:$X74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$AM66,$Z$2:$AM$2,Periods!$Q$18),SUM($Z66:$AM66))","v":94470773.950556546},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AA$12))","v":7935000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AB$12))","v":8518050},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AC$12))","v":8773591.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AD$12))","v":9036799.2449999992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AE$12))","v":9307903.2223499995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AF$12))","v":9587140.3190204967},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AG$12))","v":9874754.5285911169},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AH$12))","v":10170997.164448846},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AI$12))","v":10476127.079382313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AJ$12))","v":10790410.891763784},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z230:$AM230,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)=0,$L67=0,$L67=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$AM67,$Z$2:$AM$2,Periods!$Q$18),SUM($Z67:$AM67))","v":27382833.029146828},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AA$12))","v":2300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AB$12))","v":2469000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AC$12))","v":2543070},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AD$12))","v":2619362.0999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AE$12))","v":2697942.9630000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AF$12))","v":2778881.2518899995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AG$12))","v":2862247.6894467003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AH$12))","v":2948115.1201301008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AI$12))","v":3036558.5737340041},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AJ$12))","v":3127655.3309460236},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z231:$AM231,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)))","v":"Заместитель генарального директора"},null,{"$f":"L67+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$AM68,$Z$2:$AM$2,Periods!$Q$18),SUM($Z68:$AM68))","v":20537124.771860119},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AA$12))","v":1725000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AB$12))","v":1851750},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AC$12))","v":1907302.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AD$12))","v":1964521.5750000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AE$12))","v":2023457.2222500003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AF$12))","v":2084160.9389174997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AG$12))","v":2146685.7670850246},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AH$12))","v":2211086.3400975754},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AI$12))","v":2277418.9303005021},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AJ$12))","v":2345741.4982095179},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z232:$AM232,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$AM69,$Z$2:$AM$2,Periods!$Q$18),SUM($Z69:$AM69))","v":21906266.423317466},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AA$12))","v":1840000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AB$12))","v":1975200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AC$12))","v":2034456},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AD$12))","v":2095489.6800000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AE$12))","v":2158354.3703999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AF$12))","v":2223105.0015119999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AG$12))","v":2289798.1515573598},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AH$12))","v":2358492.0961040817},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AI$12))","v":2429246.8589872029},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AJ$12))","v":2502124.2647568188},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z233:$AM233,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H66","v":"Управленческие расходы"},{"$f":"I67","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$AM70,$Z$2:$AM$2,Periods!$Q$18),SUM($Z70:$AM70))","v":24644549.726232141},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AA$12))","v":2070000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AB$12))","v":2222100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AC$12))","v":2288763},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AD$12))","v":2357425.8899999992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AE$12))","v":2428148.6666999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AF$12))","v":2500993.1267009997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AG$12))","v":2576022.9205020294},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AH$12))","v":2653303.608117091},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AI$12))","v":2732902.716360603},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AJ$12))","v":2814889.7978514214},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z234:$AM234,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)))","v":"Персонал - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$AM71,$Z$2:$AM$2,Periods!$Q$18),SUM($Z71:$AM71))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z235:$AM235,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$AM72,$Z$2:$AM$2,Periods!$Q$18),SUM($Z72:$AM72))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z236:$AM236,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":73},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H69","v":"Управленческие расходы"},{"$f":"I70","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)=0,$L73=0,$L73=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$AM73,$Z$2:$AM$2,Periods!$Q$18),SUM($Z73:$AM73))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z237:$AM237,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$AM75,$Z$2:$AM$2,Periods!$Q$18),SUM($Z75:$AM75))","v":28341232.18516697},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AA$12))","v":2380500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AB$12))","v":2555415},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AC$12))","v":2632077.4499999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AD$12))","v":2711039.7735000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AE$12))","v":2792370.966705},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AF$12))","v":2876142.0957061485},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AG$12))","v":2962426.3585773343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AH$12))","v":3051299.1493346542},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AI$12))","v":3142838.1238146941},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AJ$12))","v":3237123.2675291356},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z239:$AM239,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X76-SUM($X77:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$AM76,$Z$2:$AM$2,Periods!$Q$18),SUM($Z76:$AM76))","v":60862628.006039932},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AA$12))","v":2532534.8279172191},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AB$12))","v":2960788.6097972752},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AC$12))","v":3144735.4503385066},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AD$12))","v":4252409.4012871822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AE$12))","v":5219475.9839985231},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AF$12))","v":6259569.0237846859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AG$12))","v":7390013.4355455264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AH$12))","v":8617244.0941532459},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AI$12))","v":9948113.7425571606},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AJ$12))","v":10537743.436660612},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z240:$AM240,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$AM77,$Z$2:$AM$2,Periods!$Q$18),SUM($Z77:$AM77))","v":44097071.818173185},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AA$12))","v":986594.74978442292},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AB$12))","v":1640126.3475647883},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AC$12))","v":2162938.5418488747},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AD$12))","v":2899928.5736793759},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AE$12))","v":3712918.265528162},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AF$12))","v":4599957.105127628},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AG$12))","v":5566417.5330232214},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AH$12))","v":6618024.1109455535},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AI$12))","v":7760875.3028275594},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AJ$12))","v":8149291.2878435981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z241:$AM241,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L77+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$AM78,$Z$2:$AM$2,Periods!$Q$18),SUM($Z78:$AM78))","v":4455636.9490780765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AA$12))","v":605525.17492307688},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AB$12))","v":452526.25495500001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AC$12))","v":267574.18799800001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AD$12))","v":391909.95288501354},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AE$12))","v":412801.37305472017},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AF$12))","v":429313.42797690904},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AG$12))","v":446485.96509598527},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AH$12))","v":464345.40369982459},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AI$12))","v":482919.21984781715},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AJ$12))","v":502235.98864173004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z242:$AM242,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)))","v":"Расходы на оргтехнику"},null,{"$f":"L78+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$AM79,$Z$2:$AM$2,Periods!$Q$18),SUM($Z79:$AM79))","v":5715996.9215106592},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AA$12))","v":730125.09035897441},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AB$12))","v":563433.34463449521},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AC$12))","v":335503.64167472959},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AD$12))","v":496386.15232746117},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AE$12))","v":527873.37789990229},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AF$12))","v":554267.04679489764},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AG$12))","v":581980.39913464233},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AH$12))","v":611079.4190913745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AI$12))","v":641633.39004594251},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AJ$12))","v":673715.05954823957},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z243:$AM243,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)))","v":"Канцелярские расходы"},null,{"$f":"L79+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$AM80,$Z$2:$AM$2,Periods!$Q$18),SUM($Z80:$AM80))","v":5327500.4009497007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AA$12))","v":147241.51070895433},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AB$12))","v":226437.15771542367},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AC$12))","v":289182.80974502483},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AD$12))","v":362133.71481084084},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AE$12))","v":449462.25578061037},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AF$12))","v":544693.97088531079},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AG$12))","v":648325.20186102972},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AH$12))","v":760957.8210071075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AI$12))","v":883232.88906314014},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AJ$12))","v":1015833.0693722584},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z244:$AM244,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)))","v":"Прочие расходы на персонал"},null,{"$f":"L80+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$AM81,$Z$2:$AM$2,Periods!$Q$18),SUM($Z81:$AM81))","v":1266421.9163283173},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AA$12))","v":63048.302141790868},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AB$12))","v":78265.504927568021},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AC$12))","v":89536.269071877337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AD$12))","v":102051.00758449112},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AE$12))","v":116420.71173512875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AF$12))","v":131337.47299993961},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AG$12))","v":146804.33643064884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AH$12))","v":162837.33940938645},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AI$12))","v":179452.94077270137},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AJ$12))","v":196668.03125478508},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z245:$AM245,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$AM83,$Z$2:$AM$2,Periods!$Q$18),SUM($Z83:$AM83))","v":62062452.433114037},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AA$12))","v":928019.62734865467},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AB$12))","v":2067729.7749556717},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AC$12))","v":2972729.1249340903},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AD$12))","v":4005234.2105716513},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AE$12))","v":5213234.1208499214},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AF$12))","v":6493247.3617710788},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AG$12))","v":7849257.0658373293},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AH$12))","v":9287041.7507076021},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AI$12))","v":10812796.27459069},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AJ$12))","v":12433163.121547341},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z247:$AM247,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":84},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$AM84,$Z$2:$AM$2,Periods!$Q$18),SUM($Z84:$AM84))","v":6569832.5998427132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AA$12))","v":600000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AB$12))","v":612000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AC$12))","v":624240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AD$12))","v":636724.80000000016},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AE$12))","v":649459.29599999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AF$12))","v":662448.48191999982},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AG$12))","v":675697.45155840006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AH$12))","v":689211.40058956773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AI$12))","v":702995.6286013592},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AJ$12))","v":717055.5411733865},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z248:$AM248,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)))","v":"Юридические, банковские и т.п. расходы"},null,{"$f":"L84+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$AM85,$Z$2:$AM$2,Periods!$Q$18),SUM($Z85:$AM85))","v":24441276.888990734},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AA$12))","v":109581.64879484306},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AB$12))","v":616450.98588894145},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AC$12))","v":1015694.7817384955},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AD$12))","v":1471834.5062645001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AE$12))","v":2006543.5083524247},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AF$12))","v":2572624.8822037838},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AG$12))","v":3171706.3988793972},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AH$12))","v":3806205.7232270627},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AI$12))","v":4478699.7862222968},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AJ$12))","v":5191934.6674189856},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z249:$AM249,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":86},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$AM86,$Z$2:$AM$2,Periods!$Q$18),SUM($Z86:$AM86))","v":4888255.3777981456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AA$12))","v":21916.329758968615},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AB$12))","v":123290.19717778829},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AC$12))","v":203138.95634769904},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AD$12))","v":294366.90125290002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AE$12))","v":401308.70167048497},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AF$12))","v":514524.9764407567},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AG$12))","v":634341.27977587935},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AH$12))","v":761241.14464541245},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AI$12))","v":895739.95724445931},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AJ$12))","v":1038386.9334837972},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z250:$AM250,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$AM87,$Z$2:$AM$2,Periods!$Q$18),SUM($Z87:$AM87))","v":24441276.888990734},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AA$12))","v":109581.64879484306},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AB$12))","v":616450.98588894145},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AC$12))","v":1015694.7817384955},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AD$12))","v":1471834.5062645001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AE$12))","v":2006543.5083524247},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AF$12))","v":2572624.8822037838},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AG$12))","v":3171706.3988793972},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AH$12))","v":3806205.7232270627},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AI$12))","v":4478699.7862222968},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AJ$12))","v":5191934.6674189856},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z251:$AM251,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)))","v":"Интернет, телефония"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$AM88,$Z$2:$AM$2,Periods!$Q$18),SUM($Z88:$AM88))","v":1721810.6774917077},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AA$12))","v":86940},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AB$12))","v":99537.606000000029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AC$12))","v":113960.60510939998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AD$12))","v":130473.49678975204},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AE$12))","v":149379.10647458714},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AF$12))","v":171024.13900275488},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AG$12))","v":195805.53674425403},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AH$12))","v":224177.75901849644},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AI$12))","v":256661.1163002766},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AJ$12))","v":293851.31205218658},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z252:$AM252,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)))","v":"Расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$AM89,$Z$2:$AM$2,Periods!$Q$18),SUM($Z89:$AM89))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z253:$AM253,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)))","v":"Расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$AM90,$Z$2:$AM$2,Periods!$Q$18),SUM($Z90:$AM90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z254:$AM254,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X94-(X16-X25-X27-X29-X31-X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$AM94,$Z$2:$AM$2,Periods!$Q$18),SUM($Z94:$AM94))","v":824295818.42467797},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AA$12))","v":-11491486.473019078},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AB$12))","v":6140716.0014671721},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AC$12))","v":22812494.632615551},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AD$12))","v":41551107.632069305},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AE$12))","v":63943245.98863063},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AF$12))","v":87505489.394827545},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AG$12))","v":112265428.04624902},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AH$12))","v":138342724.35387832},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AI$12))","v":165865453.3759034},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AJ$12))","v":197360645.47205615},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$AM258,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X96-SUMIFS($X97:$X103,$J97:$J103,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$AM96,$Z$2:$AM$2,Periods!$Q$18),SUM($Z96:$AM96))","v":65840000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AA$12))","v":31143100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AB$12))","v":2217600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AC$12))","v":3225600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AD$12))","v":4088700},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AE$12))","v":4200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AF$12))","v":4200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AG$12))","v":4200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AH$12))","v":4200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AI$12))","v":4200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AJ$12))","v":4165000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$AM260,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$AM97,$Z$2:$AM$2,Periods!$Q$18),SUM($Z97:$AM97))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z261:$AM261,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X102))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$AM98,$Z$2:$AM$2,Periods!$Q$18),SUM($Z98:$AM98))","v":35840000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AA$12))","v":1143100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AB$12))","v":2217600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AC$12))","v":3225600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AD$12))","v":4088700},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AE$12))","v":4200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AF$12))","v":4200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AG$12))","v":4200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AH$12))","v":4200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AI$12))","v":4200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AJ$12))","v":4165000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z262:$AM262,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L99)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$AM99,$Z$2:$AM$2,Periods!$Q$18),SUM($Z99:$AM99))","v":10240000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AA$12))","v":326600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AB$12))","v":633600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AC$12))","v":921600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AD$12))","v":1168200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AE$12))","v":1200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AF$12))","v":1200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AG$12))","v":1200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AH$12))","v":1200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AI$12))","v":1200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AJ$12))","v":1190000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z263:$AM263,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L100)))","v":"Съемка видео-роликов"},null,{"$f":"L99+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AM100,$Z$2:$AM$2,Periods!$Q$18),SUM($Z100:$AM100))","v":15360000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AA$12))","v":489900},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AB$12))","v":950400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AC$12))","v":1382400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AD$12))","v":1752300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AE$12))","v":1800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AF$12))","v":1800000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AG$12))","v":1800000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AH$12))","v":1800000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AI$12))","v":1800000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AJ$12))","v":1785000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z264:$AM264,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":101},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L101)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L100+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$AM101,$Z$2:$AM$2,Periods!$Q$18),SUM($Z101:$AM101))","v":10240000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AA$12))","v":326600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AB$12))","v":633600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AC$12))","v":921600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AD$12))","v":1168200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AE$12))","v":1200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AF$12))","v":1200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AG$12))","v":1200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AH$12))","v":1200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AI$12))","v":1200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AJ$12))","v":1190000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z265:$AM265,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$AM105,$Z$2:$AM$2,Periods!$Q$18),SUM($Z105:$AM105))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z269:$AM269,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$AM106,$Z$2:$AM$2,Periods!$Q$18),SUM($Z106:$AM106))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$AM270,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)))","v":"транспортный налог"},null,null,{"$f":"L106+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$AM107,$Z$2:$AM$2,Periods!$Q$18),SUM($Z107:$AM107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z271:$AM271,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)))","v":"налог на имущество организаций"},null,null,{"$f":"L107+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$AM108,$Z$2:$AM$2,Periods!$Q$18),SUM($Z108:$AM108))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$AM272,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$AM110,$Z$2:$AM$2,Periods!$Q$18),SUM($Z110:$AM110))","v":10605833.333333347},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AA$12))","v":5061833.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AB$12))","v":280000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AC$12))","v":448000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AD$12))","v":616000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AE$12))","v":699999.99999999627},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AF$12))","v":699999.99999999627},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AG$12))","v":699999.99999999907},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AH$12))","v":700000.00000000745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AI$12))","v":700000.00000000745},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AJ$12))","v":700000.00000000745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z274:$AM274,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$AM112,$Z$2:$AM$2,Periods!$Q$18),SUM($Z112:$AM112))","v":240136448.10453334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AA$12))","v":84438.795835309953},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AB$12))","v":4681132.3385096081},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AC$12))","v":9180531.491557667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AD$12))","v":13769824.698949942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AE$12))","v":19406775.191647727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AF$12))","v":25363279.067843948},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AG$12))","v":31632274.44848172},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AH$12))","v":38238617.351789787},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AI$12))","v":45208759.466275506},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AJ$12))","v":52570815.253642119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z276:$AM276,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$AM114,$Z$2:$AM$2,Periods!$Q$18),SUM($Z114:$AM114))","v":106461645.12557258},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AD$12))","v":2101973.1155750365},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AE$12))","v":7936721.0636368915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AF$12))","v":11509622.175184118},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AG$12))","v":15199107.592773169},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AH$12))","v":19075549.914937206},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AI$12))","v":23161057.272839613},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AJ$12))","v":27477613.990626544},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z278:$AM278,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X116-(X94-X96-X105+X110-X112-X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$AM116,$Z$2:$AM$2,Periods!$Q$18),SUM($Z116:$AM116))","v":422463558.52790552},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AA$12))","v":-37657191.935521066},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AB$12))","v":-478016.33704243507},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AC$12))","v":10854363.141057886},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AD$12))","v":22206609.817544326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AE$12))","v":33099749.733345993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AF$12))","v":47132588.15179947},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z280:$AM280,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$AM118,$Z$2:$AM$2,Periods!$Q$18),SUM($Z118:$AM118))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z282:$AM282,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AM120,$Z$2:$AM$2,Periods!$Q$18),SUM($Z120:$AM120))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$AM284,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$AM122,$Z$2:$AM$2,Periods!$Q$18),SUM($Z122:$AM122))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AB$12))","v":4166666.666666666},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AC$12))","v":4999999.9999999991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AD$12))","v":5000000.0000000019},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AE$12))","v":5000000.0000000019},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AF$12))","v":833333.33333333023},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$AM286,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$AM124,$Z$2:$AM$2,Periods!$Q$18),SUM($Z124:$AM124))","v":4733333.333333333},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AB$12))","v":1474999.9999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AC$12))","v":1083333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AD$12))","v":683333.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AE$12))","v":283333.33333333355},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AF$12))","v":8333.3333333333085},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z288:$AM288,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":126},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$AM126,$Z$2:$AM$2,Periods!$Q$18),SUM($Z126:$AM126))","v":6185354.1405271804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AB$12))","v":4985670.3027361948},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AC$12))","v":893486.07772400696},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AD$12))","v":306197.76006697863},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z290:$AM290,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$AM128,$Z$2:$AM$2,Periods!$Q$18),SUM($Z128:$AM128))","v":6185354.1405271804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AC$12))","v":4771858.7801517453},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AD$12))","v":1413495.3603754349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z292:$AM292,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$AM130,$Z$2:$AM$2,Periods!$Q$18),SUM($Z130:$AM130))","v":942552.69316812907},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AB$12))","v":8795.3635060396045},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AC$12))","v":892657.10529681202},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AD$12))","v":41100.224365277449},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z294:$AM294,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X132-(X118+X120+X126-X122-X124-X128-X130))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$AM132,$Z$2:$AM$2,Periods!$Q$18),SUM($Z132:$AM132))","v":14324113.973498508},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AA$12))","v":38799999.999999978},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AB$12))","v":-664791.7274365112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AC$12))","v":-10854363.141057884},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AD$12))","v":-6831731.1580070686},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AE$12))","v":-5283333.3333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AF$12))","v":-841666.66666666348},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z296:$AM296,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X135-(X116+X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$AM135,$Z$2:$AM$2,Periods!$Q$18),SUM($Z135:$AM135))","v":436787672.50140405},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AA$12))","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AB$12))","v":-1142808.0644789487},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AD$12))","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AE$12))","v":27816416.400012657},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AF$12))","v":46290921.485132806},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$AM299,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-$X135)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z137:$AM137,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":436787672.50140405},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AA$12))","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AC$12))","v":2.3283064365386963E-10},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AD$12))","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AE$12))","v":43191295.059549928},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AF$12))","v":89482216.544682741},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AG$12))","v":151416262.54967684},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AH$12))","v":228944819.63682818},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AI$12))","v":322940456.27361649},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AJ$12))","v":436787672.50140405},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$AM301,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140}]

{"sheet":"BS","index":16,"n_rows":51,"n_cols":38,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I41\")","v":"BS"},null,null,{"$f":"INDIRECT(\"START!K41\")","v":"Итоговый баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$AM16,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":480157614.79406309},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AA$12))","v":25844682.997668277},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AB$12))","v":24835901.547207858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AC$12))","v":26051264.651619941},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AD$12))","v":43474273.566359922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AE$12))","v":73513509.860170871},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AF$12))","v":122184940.6485727},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AG$12))","v":186635433.16466644},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AH$12))","v":266794088.58064085},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AI$12))","v":363512820.27292746},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AJ$12))","v":480157614.79406309},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I770","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,22229856.578477532,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AA$12))","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AB$12))","v":23715112.369457081},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AC$12))","v":23828955.304386977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AD$12))","v":24492132.588859968},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AE$12))","v":25008446.498873428},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AF$12))","v":25241917.211734876},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AG$12))","v":25137982.648637377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AH$12))","v":24639615.517263323},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AI$12))","v":23689384.242321424},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AJ$12))","v":22229856.578477532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I771","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I772","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20513802.50878235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AA$12))","v":104803.63896512828},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AB$12))","v":738604.72382738104},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AC$12))","v":1695025.3198478078},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AD$12))","v":2990821.692962694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AE$12))","v":4695880.6454975745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AF$12))","v":6841399.8530925699},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AG$12))","v":9460185.5753364656},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AH$12))","v":12586975.91598309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AI$12))","v":16258543.37089495},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AJ$12))","v":20513802.50878235},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I773","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,217949.87206599116,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AA$12))","v":98788.924482839182},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AB$12))","v":141267.78725672886},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AC$12))","v":188367.36071848869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AD$12))","v":208107.29166666418},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AE$12))","v":209554.32291660458},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AF$12))","v":211073.70572915673},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AG$12))","v":212669.05768239498},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AH$12))","v":214344.17723295093},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AI$12))","v":216103.0527613759},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AJ$12))","v":217949.87206599116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I774","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I775","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,436787672.50140393,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AA$12))","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AB$12))","v":2.3283064365386963E-10},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AC$12))","v":2.3283064365386963E-10},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AD$12))","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AE$12))","v":43191295.059549935},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AF$12))","v":89482216.544682771},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AG$12))","v":151416262.54967687},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AH$12))","v":228944819.63682815},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AI$12))","v":322940456.27361643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AJ$12))","v":436787672.50140393},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I776","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,408333.33333333768,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AA$12))","v":142916.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AB$12))","v":240916.66666666698},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AC$12))","v":338916.66666666698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AD$12))","v":408333.33333333116},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AE$12))","v":408333.33333333116},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AF$12))","v":408333.33333333116},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AG$12))","v":408333.33333333768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AH$12))","v":408333.33333333768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AI$12))","v":408333.33333333768},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AJ$12))","v":408333.33333333768},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$AM29,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":480157614.79406357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AA$12))","v":25844682.99766827},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AB$12))","v":24835901.547207851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AC$12))","v":26051264.651619945},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AD$12))","v":43474273.566359922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AE$12))","v":73513509.860170901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AF$12))","v":122184940.64857261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AG$12))","v":186635433.1646663},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AH$12))","v":266794088.58064112},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AI$12))","v":363512820.27292776},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AJ$12))","v":480157614.79406357},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,435674020.24166906,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AA$12))","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AB$12))","v":-19986970.575600896},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AC$12))","v":-10749115.386925558},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AD$12))","v":10523873.154000198},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AE$12))","v":43428043.371712685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AF$12))","v":90653013.575708613},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AG$12))","v":152688869.39359868},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AH$12))","v":230294179.49835846},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AI$12))","v":324312057.1412667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AJ$12))","v":435674020.24166906},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9187236.0616693497,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AA$12))","v":403056.14430221496},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AB$12))","v":1162845.7754563019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AC$12))","v":1637661.3823245615},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AD$12))","v":2335838.3350794762},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AE$12))","v":3096680.2455646098},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AF$12))","v":3915185.7205199599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AG$12))","v":4794772.1602221131},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AH$12))","v":5739038.9747265577},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AI$12))","v":6751776.712513864},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AJ$12))","v":9187236.0616693497},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1320455.0266666673,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AA$12))","v":191865.94249230745},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AB$12))","v":305113.652},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AC$12))","v":378452.95399999386},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AD$12))","v":486431.54666666361},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AE$12))","v":594143.54666668084},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AF$12))","v":701855.54666668829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AG$12))","v":809567.54666664638},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AH$12))","v":917279.5466666501},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AI$12))","v":1024991.5466666929},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AJ$12))","v":1320455.0266666673},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-3.7252902984619141E-8,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AA$12))","v":-133177.75891673192},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AB$12))","v":-175170.99948075786},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AC$12))","v":-236057.54756062571},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AD$12))","v":-303295.55051250383},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AE$12))","v":-376667.20989067852},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AF$12))","v":-456617.79633037932},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AG$12))","v":-543621.77338938043},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AH$12))","v":-638184.60366327688},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AI$12))","v":-740844.66253114492},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AJ$12))","v":-3.7252902984619141E-8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4217151.7480008751,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AA$12))","v":591688.89482051297},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AB$12))","v":985188.8436867001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AC$12))","v":1234871.1220127968},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AD$12))","v":1591240.8451925199},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AE$12))","v":1972107.0826079864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AF$12))","v":2374393.1775077172},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AG$12))","v":2799041.5417271256},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AH$12))","v":3247031.8539399132},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AI$12))","v":3719382.4474979043},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AJ$12))","v":4217151.7480008751},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2395247.0242741518,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AA$12))","v":251513.33689230774},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AB$12))","v":484508.30621201918},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AC$12))","v":631119.52320767427},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AD$12))","v":841647.262615507},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AE$12))","v":1066774.0877297958},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AF$12))","v":1304651.0398145905},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AG$12))","v":1555840.5123455096},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AH$12))","v":1820927.1672924589},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AI$12))","v":2100518.7650750987},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AJ$12))","v":2395247.0242741518},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,245000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AA$12))","v":85400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AB$12))","v":135800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AC$12))","v":186200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AD$12))","v":210000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AH$12))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AI$12))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AJ$12))","v":245000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4661644.7569388747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AA$12))","v":159812.6192162006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AB$12))","v":629391.71022838447},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AC$12))","v":944206.47269400209},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AD$12))","v":1387320.5781708248},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AE$12))","v":1865223.1831746921},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AF$12))","v":2367522.3451543003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AG$12))","v":2896170.3822651058},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AH$12))","v":3453245.1308371425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AI$12))","v":4040955.1720680296},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AJ$12))","v":4661644.7569388747},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2456859.9348446727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AD$12))","v":528995.17292501358},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AE$12))","v":818316.66371624731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AF$12))","v":1114937.0395311229},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AG$12))","v":1424793.4012304693},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AH$12))","v":1750571.0124832019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AI$12))","v":2093983.1503706276},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AJ$12))","v":2456859.9348446727},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AB$12))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AD$12))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AI$12))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AJ$12))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AB$12))","v":15833333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AC$12))","v":10833333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AD$12))","v":5833333.3333333377},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AE$12))","v":833333.33333333209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AA$12))","v":133333.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AB$12))","v":105555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AC$12))","v":72222.222222222015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AD$12))","v":38888.888888888992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AE$12))","v":5555.5555555559695},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AB$12))","v":4985670.3027361948},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AC$12))","v":1107297.6003084562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AB$12))","v":370635.64308101364},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AC$12))","v":11072.976003084565},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$AM51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":7.4505805969238281E-9},7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,0,0]

{"sheet":"MAIN","index":17,"n_rows":46,"n_cols":38,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I42\")","v":"MAIN"},null,null,{"$f":"INDIRECT(\"START!K42\")","v":"Ключевые параметры управления и результаты финансовой модели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99068)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99068)","v":0},{"$f":"SUM(T$15:T$99068)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток потенциальных поставщиков (Sup)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!H163","v":"Потенциальные поставщики на площадке"},null,{"$f":"SUM($Z16:$AM16)","v":275260},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AA$11,Mrkting!$Z$11:$FD$11,\"<=\"&AA$12))","v":1066},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AB$11,Mrkting!$Z$11:$FD$11,\"<=\"&AB$12))","v":4234},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AC$11,Mrkting!$Z$11:$FD$11,\"<=\"&AC$12))","v":9130},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AD$11,Mrkting!$Z$11:$FD$11,\"<=\"&AD$12))","v":15670},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AE$11,Mrkting!$Z$11:$FD$11,\"<=\"&AE$12))","v":22860},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AF$11,Mrkting!$Z$11:$FD$11,\"<=\"&AF$12))","v":30060},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AG$11,Mrkting!$Z$11:$FD$11,\"<=\"&AG$12))","v":37260},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AH$11,Mrkting!$Z$11:$FD$11,\"<=\"&AH$12))","v":44460},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AI$11,Mrkting!$Z$11:$FD$11,\"<=\"&AI$12))","v":51660},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AJ$11,Mrkting!$Z$11:$FD$11,\"<=\"&AJ$12))","v":58860},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AK$11,Mrkting!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$163:$FD$163,Mrkting!$Z$11:$FD$11,\">=\"&AL$11,Mrkting!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"Mrkting!J28","v":"Кол-во Sup в 1-ый период"},null,null,null,{"$f":"Mrkting!M28","v":"кол-во Sup"},null,null,"*",10,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z16=0,0,(AA16-Z16)/Z16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA16=0,0,(AB16-AA16)/AA16))","v":2.971857410881801},1.156353330184223,0.71631982475355971,0.45883854499042759,0.31496062992125984,0.23952095808383234,0.19323671497584541,0.16194331983805668,0.13937282229965156,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"Mrkting!J29","v":"Лин. коэфф. изменения кол-ва Sup"},null,null,null,{"$f":"Mrkting!M29","v":"кол-во Sup"},null,null,"*",1,null,null,null,null,"Кол-во магазинов на 1 поставщика",null,{"$f":"IF(X16=0,0,X20/X16)","v":2.3910733488338298},null,null,{"$f":"IF(AA16=0,0,AA20/AA16)","v":4.6057677875595324},{"$f":"IF(AB16=0,0,AB20/AB16)","v":7.1489039279095961},4.5360068245008005,3.234390555201021,2.6895013123359579,2.4045908183632734,2.2297906602254427,2.1116059379217273,2.0263646922183507,1.9619775739041794,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Поток потенциальных поставщиков (Sup)"},{"$f":"Mrkting!J30","v":"Максимальное кол-во Sup за период"},null,null,null,{"$f":"Mrkting!M30","v":"кол-во Sup"},null,null,"*",50,null,null,null,null,{"$f":"Mrkting!H164","v":"Потенциальные магазины на площадке"},null,{"$f":"SUM($Z20:$AM20)","v":658166.85},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AA$11,Mrkting!$Z$11:$FD$11,\"<=\"&AA$12))","v":4909.7484615384619},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AB$11,Mrkting!$Z$11:$FD$11,\"<=\"&AB$12))","v":30268.459230769229},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AC$11,Mrkting!$Z$11:$FD$11,\"<=\"&AC$12))","v":41413.742307692308},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AD$11,Mrkting!$Z$11:$FD$11,\"<=\"&AD$12))","v":50682.9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AE$11,Mrkting!$Z$11:$FD$11,\"<=\"&AE$12))","v":61482},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AF$11,Mrkting!$Z$11:$FD$11,\"<=\"&AF$12))","v":72282},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AG$11,Mrkting!$Z$11:$FD$11,\"<=\"&AG$12))","v":83082},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AH$11,Mrkting!$Z$11:$FD$11,\"<=\"&AH$12))","v":93882},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AI$11,Mrkting!$Z$11:$FD$11,\"<=\"&AI$12))","v":104682},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AJ$11,Mrkting!$Z$11:$FD$11,\"<=\"&AJ$12))","v":115482},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AK$11,Mrkting!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$164:$FD$164,Mrkting!$Z$11:$FD$11,\">=\"&AL$11,Mrkting!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":"прирост г/г"},null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z20=0,0,(AA20-Z20)/Z20))","v":0},5.1649714782505693,0.36821441725693804,0.22381840364583555,0.2130718644750004,0.17566116912267005,0.14941479206441438,0.12999205604101971,0.11503802645874608,0.10316959935805582,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Mrkting!$H$182","v":"Базовый прайс-лист"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sales!$H$301","v":"Количество продаж"},null,{"$f":"SUM($Z36:$AM36)","v":25352},null,null,{"$f":"IF(AA$11=\"\",0,UnitEc!AA16)","v":186},{"$f":"IF(AB$11=\"\",0,UnitEc!AB16)","v":516},{"$f":"IF(AC$11=\"\",0,UnitEc!AC16)","v":990},{"$f":"IF(AD$11=\"\",0,UnitEc!AD16)","v":1580},{"$f":"IF(AE$11=\"\",0,UnitEc!AE16)","v":2180},{"$f":"IF(AF$11=\"\",0,UnitEc!AF16)","v":2780},{"$f":"IF(AG$11=\"\",0,UnitEc!AG16)","v":3380},{"$f":"IF(AH$11=\"\",0,UnitEc!AH16)","v":3980},{"$f":"IF(AI$11=\"\",0,UnitEc!AI16)","v":4580},{"$f":"IF(AJ$11=\"\",0,UnitEc!AJ16)","v":5180},{"$f":"IF(AK$11=\"\",0,UnitEc!AK16)","v":0},{"$f":"IF(AL$11=\"\",0,UnitEc!AL16)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,{"$f":"SUM($Z37:$AM37)","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$16)","v":9131804.0662369225},{"$f":"IF(AB$11=\"\",0,PL!AB$16)","v":51370915.490745127},{"$f":"IF(AC$11=\"\",0,PL!AC$16)","v":84641231.811541289},{"$f":"IF(AD$11=\"\",0,PL!AD$16)","v":122652875.52204166},{"$f":"IF(AE$11=\"\",0,PL!AE$16)","v":167211959.02936876},{"$f":"IF(AF$11=\"\",0,PL!AF$16)","v":214385406.85031533},{"$f":"IF(AG$11=\"\",0,PL!AG$16)","v":264308866.57328308},{"$f":"IF(AH$11=\"\",0,PL!AH$16)","v":317183810.26892191},{"$f":"IF(AI$11=\"\",0,PL!AI$16)","v":373224982.18519133},{"$f":"IF(AJ$11=\"\",0,PL!AJ$16)","v":432661222.28491545},{"$f":"IF(AK$11=\"\",0,PL!AK$16)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$16)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,null,{"$f":"Mrkting!$M$183","v":"руб./мес"},null,null,"*",5000,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z37=0,0,(AA37-Z37)/Z37))","v":0},4.6254947125594974,0.64764888853869207,0.44909133405732504,0.36329424253342912,0.28211766726960674,0.23286780782529887,0.20004982950875985,0.17668358252193053,0.15925043321519219,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,null,{"$f":"Mrkting!$M$184","v":"руб./мес"},null,null,"*",200,null,null,null,null,"Выручка на 1 маску, руб.",null,{"$f":"IF(X36=0,0,X37/X36)","v":80339.739432098489},null,null,{"$f":"IF(AA36=0,0,AA37/AA36)","v":49095.720786220016},99556.037772761876,85496.193749031605,77628.402229140294,76702.733499710434,77117.052823854436,78197.889518722804,79694.424690683896,81490.170782792862,83525.332487435415,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,null,{"$f":"Mrkting!$M$185","v":"руб./мес"},null,null,"*",300,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,{"$f":"SUM($Z40:$AM40)","v":583109388.08344352},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$144)","v":-12837091.884213233},{"$f":"IF(AB$11=\"\",0,PL!AB$144)","v":208745.50129786227},{"$f":"IF(AC$11=\"\",0,PL!AC$144)","v":13437106.691964326},{"$f":"IF(AD$11=\"\",0,PL!AD$144)","v":27347890.126648344},{"$f":"IF(AE$11=\"\",0,PL!AE$144)","v":44363898.862127155},{"$f":"IF(AF$11=\"\",0,PL!AF$144)","v":62300519.819911264},{"$f":"IF(AG$11=\"\",0,PL!AG$144)","v":81148754.335460052},{"$f":"IF(AH$11=\"\",0,PL!AH$144)","v":101005004.76232377},{"$f":"IF(AI$11=\"\",0,PL!AI$144)","v":121972578.32857713},{"$f":"IF(AJ$11=\"\",0,PL!AJ$144)","v":144161981.53934678},{"$f":"IF(AK$11=\"\",0,PL!AK$144)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$144)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,null,{"$f":"Mrkting!$M$186","v":"руб./мес"},null,null,"*",10000,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z40=0,0,(AA40-Z40)/Z40))","v":0},-1.0162611207569974,63.370760607629599,1.0352513940373012,0.62220553968432335,0.40430668669422004,0.30253735554747146,0.24468952837871241,0.20758945178600252,0.18192124422420991,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Базовый прайс-лист"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,null,{"$f":"Mrkting!$M$187","v":"руб./мес"},null,null,"*",2200,null,null,null,null,"Операционная маржа",null,{"$f":"IF(X37=0,0,X40/X37)","v":0.28629079768549959},null,null,{"$f":"IF(AA37=0,0,AA40/AA37)","v":-1.4057563862628082},{"$f":"IF(AB37=0,0,AB40/AB37)","v":4.063495838135674E-3},{"$f":"IF(AC37=0,0,AC40/AC37)","v":0.15875367600843571},0.22296982447617966,0.26531534657957789,0.29060056248795757,0.30702244456472105,0.31844312821857912,0.32680711139549412,0.33319829491077768,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Базовый прайс-лист"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,null,{"$f":"Mrkting!$M$188","v":"руб./мес"},null,null,"*",3000,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,{"$f":"SUM($Z43:$AM43)","v":435674020.241669},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$175)","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,PL!AB$175)","v":-4148161.061129027},{"$f":"IF(AC$11=\"\",0,PL!AC$175)","v":9237855.1886753403},{"$f":"IF(AD$11=\"\",0,PL!AD$175)","v":21272988.54092576},{"$f":"IF(AE$11=\"\",0,PL!AE$175)","v":32904170.217712492},{"$f":"IF(AF$11=\"\",0,PL!AF$175)","v":47224970.203995958},{"$f":"IF(AG$11=\"\",0,PL!AG$175)","v":62035855.817890048},{"$f":"IF(AH$11=\"\",0,PL!AH$175)","v":77605310.104759768},{"$f":"IF(AI$11=\"\",0,PL!AI$175)","v":94017877.642908186},{"$f":"IF(AJ$11=\"\",0,PL!AJ$175)","v":111361963.10040228},{"$f":"IF(AK$11=\"\",0,PL!AK$175)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$175)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Mrkting!$I$191","v":"Процент индексации/прироста"},null,null,null,{"$f":"Mrkting!$M$174","v":"%"},null,null,"*",0.05,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z43=0,0,(AA43-Z43)/Z43))","v":0},-0.73810146164464796,-3.2269760148032978,1.3028060200601819,0.54675823542189361,0.43522750738064508,0.3136240330044901,0.2509750866107946,0.21148768706668419,0.18447646226783729,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X37=0,0,X43/X37)","v":0.21390405528505571},null,null,{"$f":"IF(AA37=0,0,AA43/AA37)","v":-1.7344666398431396},{"$f":"IF(AB37=0,0,AB43/AB37)","v":-8.0749214248991744E-2},0.10914131317516705,0.17344060178273474,0.19678120158817872,0.22028071265582272,0.23470970392394991,0.24466983368086376,0.25190671077922977,0.2573883615275056,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,{"$f":"SUM($Z46:$AM46)","v":422463558.52790546},null,null,{"$f":"IF(AA$11=\"\",0,InvAn!AA$21)","v":-38387477.813033931},{"$f":"IF(AB$11=\"\",0,InvAn!AB$21)","v":-115941.93543313816},{"$f":"IF(AC$11=\"\",0,InvAn!AC$21)","v":11222574.616961446},{"$f":"IF(AD$11=\"\",0,InvAn!AD$21)","v":22206609.817544326},{"$f":"IF(AE$11=\"\",0,InvAn!AE$21)","v":33099749.733345993},{"$f":"IF(AF$11=\"\",0,InvAn!AF$21)","v":47132588.15179947},{"$f":"IF(AG$11=\"\",0,InvAn!AG$21)","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,InvAn!AH$21)","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,InvAn!AI$21)","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,InvAn!AJ$21)","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,InvAn!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,InvAn!AL$21)","v":0}]

{"sheet":"PLd","index":18,"n_rows":179,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I43\")","v":"PLd"},null,null,{"$f":"INDIRECT(\"START!K43\")","v":"Детализированный отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99229)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99229)","v":0},{"$f":"SUM(T$15:T$99229)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$FD16,$Z$2:$FD$2,Periods!$Q$18),SUM($Z16:$FD16))","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AA$12))","v":19506.41},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AB$12))","v":55521.801299999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AC$12))","v":138583.88885384612},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AD$12))","v":233606.12423076923},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AE$12))","v":348692.0045538462},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AF$12))","v":492012.7894230769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AG$12))","v":671278.2460353846},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AH$12))","v":884633.25997846154},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AI$12))","v":1130205.2922030769},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AJ$12))","v":1406104.3790230767},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AK$12))","v":1710423.1321153846},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AL$12))","v":2041236.7385199999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AM$12))","v":2411676.2831466664},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AN$12))","v":2804232.3788365391},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AO$12))","v":3206044.2468788461},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AP$12))","v":3555164.1607820517},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AQ$12))","v":3908326.9134323085},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AR$12))","v":4252991.4043803848},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AS$12))","v":4576513.3927001283},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AT$12))","v":4866145.4969884614},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AU$12))","v":5124920.8288115384},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AV$12))","v":5355899.0215724353},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AW$12))","v":5562166.2305111531},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AX$12))","v":5746835.1327046147},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AY$12))","v":5955937.0513416659},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,AZ$12))","v":6171387.3920293264},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BA$12))","v":6345033.239582289},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BB$12))","v":6518873.176516166},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BC$12))","v":6700610.9958584998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BD$12))","v":6898012.3904737495},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BE$12))","v":7110030.3234479176},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BF$12))","v":7323160.3803749997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BG$12))","v":7545813.24175},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BH$12))","v":7778936.3507916667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BI$12))","v":8021392.5575000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BJ$12))","v":8272044.7118749991},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BK$12))","v":8615618.8453416675},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BL$12))","v":8956603.8768062517},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BM$12))","v":9232331.7040500008},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BN$12))","v":9511860.6630104184},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BO$12))","v":9795190.753687501},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BP$12))","v":10080009.839520833},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BQ$12))","v":10364828.925354168},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BR$12))","v":10649648.011187501},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BS$12))","v":10934467.097020835},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BT$12))","v":11219286.182854168},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BU$12))","v":11504105.2686875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BV$12))","v":11788924.354520831},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BW$12))","v":12215591.736694792},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BX$12))","v":12626115.102496874},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BY$12))","v":12919007.850955207},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,BZ$12))","v":13211900.59941354},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CA$12))","v":13504793.347871874},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CB$12))","v":13797686.096330207},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CC$12))","v":14090578.84478854},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CD$12))","v":14383471.593246875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CE$12))","v":14676364.341705209},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CF$12))","v":14969257.09016354},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CG$12))","v":15262149.838621873},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CH$12))","v":15555042.587080209},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CI$12))","v":16051700.848349322},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CJ$12))","v":16523486.438196719},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CK$12))","v":16824856.5324113},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CL$12))","v":17126226.626625884},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CM$12))","v":17427596.720840469},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CN$12))","v":17728966.815055054},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CO$12))","v":18030336.909269638},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CP$12))","v":18331707.003484219},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CQ$12))","v":18633077.0976988},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CR$12))","v":18934447.191913389},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CS$12))","v":19235817.28612797},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CT$12))","v":19537187.380342551},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CU$12))","v":20110077.304744236},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CV$12))","v":20648533.397210304},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CW$12))","v":20958804.704468951},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CX$12))","v":21269076.011727594},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CY$12))","v":21579347.318986241},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,CZ$12))","v":21889618.626244888},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DA$12))","v":22199889.933503531},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DB$12))","v":22510161.240762178},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DC$12))","v":22820432.548020825},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DD$12))","v":23130703.855279475},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DE$12))","v":23440975.162538119},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DF$12))","v":23751246.469796762},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DG$12))","v":24407057.942574434},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DH$12))","v":25017980.488529757},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DI$12))","v":25337598.069484673},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DJ$12))","v":25657215.650439579},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DK$12))","v":25976833.231394492},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DL$12))","v":26296450.812349401},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DM$12))","v":26616068.393304314},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DN$12))","v":26935685.974259228},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DO$12))","v":27255303.555214137},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DP$12))","v":27574921.13616905},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DQ$12))","v":27894538.717123963},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DR$12))","v":28214156.298078872},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DS$12))","v":28960057.613842461},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DT$12))","v":29649655.48298813},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DU$12))","v":29979086.651324119},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DV$12))","v":30308517.819660109},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DW$12))","v":30637948.987996101},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DX$12))","v":30967380.156332087},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DY$12))","v":31296811.324668087},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,DZ$12))","v":31626242.493004069},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EA$12))","v":31955673.661340058},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EB$12))","v":32285104.829676054},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EC$12))","v":32614535.99801204},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,ED$12))","v":32943967.166348033},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EE$12))","v":33787636.14529752},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EF$12))","v":34562557.928171016},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EG$12))","v":34902293.363257132},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EH$12))","v":35242028.798343264},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EI$12))","v":35581764.233429387},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EJ$12))","v":35921499.668515503},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EK$12))","v":36261235.103601635},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EL$12))","v":36600970.538687758},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EM$12))","v":36940705.973773882},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EN$12))","v":37280441.408859998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EO$12))","v":37620176.843946129},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EP$12))","v":37959912.279032245},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$FD17,$Z$2:$FD$2,Periods!$Q$18),SUM($Z17:$FD17))","v":966747050.04441035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AA$12))","v":12090.749999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AB$12))","v":37535.347500000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AC$12))","v":65513.857499999991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AD$12))","v":96041.714999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AE$12))","v":129134.355},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AF$12))","v":164807.21249999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AG$12))","v":203075.7225},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AH$12))","v":243955.31999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AI$12))","v":287461.43999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AJ$12))","v":333609.51750000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AK$12))","v":382414.98749999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AL$12))","v":433893.28499999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AM$12))","v":500955.27299999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AN$12))","v":572176.60762500006},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AO$12))","v":634745.46712499997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AP$12))","v":700185.62249999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AQ$12))","v":768513.28049999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AR$12))","v":839744.64787500002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AS$12))","v":913895.93137499993},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AT$12))","v":990983.33774999995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AU$12))","v":1071023.07375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AV$12))","v":1154031.3461249999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AW$12))","v":1240024.3616250001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AX$12))","v":1329018.327},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AY$12))","v":1457724.2321249999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,AZ$12))","v":1591877.63109375},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BA$12))","v":1694876.3893687502},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BB$12))","v":1801094.2133625001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BC$12))","v":1910548.1201624998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BD$12))","v":2023255.12685625},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BE$12))","v":2139232.2505312501},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BF$12))","v":2256182.1843750002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BG$12))","v":2373883.7062499998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BH$12))","v":2494421.4093750003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BI$12))","v":2617795.2937500002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BJ$12))","v":2744005.359375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BK$12))","v":2946508.7006250005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BL$12))","v":3155180.7360937507},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BM$12))","v":3296635.2759375004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BN$12))","v":3441067.8060937505},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BO$12))","v":3588478.3265625006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BP$12))","v":3737377.8421874996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BQ$12))","v":3886277.3578125001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BR$12))","v":4035176.8734375001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BS$12))","v":4184076.3890625001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BT$12))","v":4332975.9046875006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BU$12))","v":4481875.4203124996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BV$12))","v":4630774.9359374996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BW$12))","v":4901027.5567968749},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BX$12))","v":5175002.6655468745},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BY$12))","v":5331347.1569531243},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,BZ$12))","v":5487691.6483593741},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CA$12))","v":5644036.139765624},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CB$12))","v":5800380.6311718738},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CC$12))","v":5956725.1225781245},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CD$12))","v":6113069.6139843753},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CE$12))","v":6269414.1053906251},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CF$12))","v":6425758.5967968749},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CG$12))","v":6582103.0882031247},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CH$12))","v":6738447.5796093745},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CI$12))","v":7069116.1789335934},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CJ$12))","v":7403693.3905429691},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CK$12))","v":7567855.1065195305},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CL$12))","v":7732016.8224960938},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CM$12))","v":7896178.5384726562},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CN$12))","v":8060340.2544492194},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CO$12))","v":8224501.9704257827},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CP$12))","v":8388663.6864023432},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CQ$12))","v":8552825.4023789056},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CR$12))","v":8716987.1183554698},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CS$12))","v":8881148.8343320303},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CT$12))","v":9045310.5503085945},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CU$12))","v":9441761.0943919923},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CV$12))","v":9842315.681374805},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CW$12))","v":10014685.483150193},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CX$12))","v":10187055.284925586},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CY$12))","v":10359425.086700976},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,CZ$12))","v":10531794.888476366},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DA$12))","v":10704164.690251756},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DB$12))","v":10876534.492027147},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DC$12))","v":11048904.293802537},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DD$12))","v":11221274.095577931},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DE$12))","v":11393643.897353319},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DF$12))","v":11566013.69912871},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DG$12))","v":12033997.710948896},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DH$12))","v":12506290.967813468},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DI$12))","v":12687279.259677628},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DJ$12))","v":12868267.551541787},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DK$12))","v":13049255.843405947},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DL$12))","v":13230244.135270108},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DM$12))","v":13411232.427134268},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DN$12))","v":13592220.718998428},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DO$12))","v":13773209.010862589},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DP$12))","v":13954197.302726749},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DQ$12))","v":14135185.59459091},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DR$12))","v":14316173.886455068},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DS$12))","v":14861853.586425511},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DT$12))","v":15412057.993692558},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DU$12))","v":15602095.700149927},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DV$12))","v":15792133.406607293},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DW$12))","v":15982171.113064665},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DX$12))","v":16172208.819522029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DY$12))","v":16362246.525979403},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,DZ$12))","v":16552284.232436767},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EA$12))","v":16742321.938894134},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EB$12))","v":16932359.645351503},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EC$12))","v":17122397.351808868},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,ED$12))","v":17312435.058266241},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EE$12))","v":17942410.055172421},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EF$12))","v":18577135.994740028},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EG$12))","v":18776675.586520262},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EH$12))","v":18976215.1783005},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EI$12))","v":19175754.770080738},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EJ$12))","v":19375294.361860972},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EK$12))","v":19574833.95364121},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EL$12))","v":19774373.545421448},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EM$12))","v":19973913.137201682},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EN$12))","v":20173452.72898192},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EO$12))","v":20372992.320762157},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EP$12))","v":20572531.912542392},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$FD18,$Z$2:$FD$2,Periods!$Q$18),SUM($Z18:$FD18))","v":30398144.027957264},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AA$12))","v":752.31333333333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AB$12))","v":1583.2194000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AC$12))","v":2493.1983999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AD$12))","v":3482.7305333333329},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AE$12))","v":4552.2960000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AF$12))","v":5702.375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AG$12))","v":6933.4477333333325},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AH$12))","v":8245.9943999999978},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AI$12))","v":9640.4951999999976},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AJ$12))","v":11117.430333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AK$12))","v":12677.279999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AL$12))","v":14320.524399999995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AM$12))","v":16850.02592},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AN$12))","v":18752.074110000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AO$12))","v":20743.199400000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AP$12))","v":22823.905999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AQ$12))","v":24994.698120000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AR$12))","v":27256.079969999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AS$12))","v":29608.555759999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AT$12))","v":32052.629699999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AU$12))","v":34588.805999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AV$12))","v":37217.58887},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AW$12))","v":39939.482519999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AX$12))","v":42754.991159999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AY$12))","v":47947.849949999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,AZ$12))","v":51102.313762500002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BA$12))","v":54356.661575999991},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BB$12))","v":57711.422810999989},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BC$12))","v":61167.126887999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BD$12))","v":64724.303227500001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BE$12))","v":68383.481250000012},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BF$12))","v":72001.187999999995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BG$12))","v":75707.131499999989},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BH$12))","v":79501.311749999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BI$12))","v":83383.728749999995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BJ$12))","v":87354.382499999992},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BK$12))","v":95983.936650000018},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BL$12))","v":100338.42026249999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BM$12))","v":104785.55246249998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BN$12))","v":109325.33325},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BO$12))","v":113957.76262499999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BP$12))","v":118590.19200000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BQ$12))","v":123222.621375},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BR$12))","v":127855.05074999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BS$12))","v":132487.48012499997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BT$12))","v":137119.90950000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BU$12))","v":141752.33887500002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BV$12))","v":146384.76825000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BW$12))","v":158568.05750625001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BX$12))","v":163432.10834999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BY$12))","v":168296.15919375001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,BZ$12))","v":173160.21003749996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CA$12))","v":178024.26088125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CB$12))","v":182888.31172499998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CC$12))","v":187752.36256874999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CD$12))","v":192616.4134125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CE$12))","v":197480.46425624998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CF$12))","v":202344.51509999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CG$12))","v":207208.56594375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CH$12))","v":212072.61678749998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CI$12))","v":227783.50101281248},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CJ$12))","v":232890.75439875},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CK$12))","v":237998.00778468751},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CL$12))","v":243105.26117062499},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CM$12))","v":248212.51455656253},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CN$12))","v":253319.76794250004},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CO$12))","v":258427.02132843752},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CP$12))","v":263534.27471437497},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CQ$12))","v":268641.52810031251},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CR$12))","v":273748.78148624999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CS$12))","v":278856.03487218748},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CT$12))","v":283963.28825812502},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CU$12))","v":303524.06872626563},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CV$12))","v":308886.68478150002},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CW$12))","v":314249.30083673442},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CX$12))","v":319611.91689196875},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CY$12))","v":324974.53294720314},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,CZ$12))","v":330337.14900243754},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DA$12))","v":335699.76505767187},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DB$12))","v":341062.38111290627},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DC$12))","v":346424.99716814066},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DD$12))","v":351787.613223375},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DE$12))","v":357150.22927860939},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DF$12))","v":362512.84533384367},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DG$12))","v":386269.23445853207},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DH$12))","v":391899.98131652817},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DI$12))","v":397530.72817452421},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DJ$12))","v":403161.47503252036},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DK$12))","v":408792.22189051646},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DL$12))","v":414422.96874851256},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DM$12))","v":420053.71560650866},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DN$12))","v":425684.4624645047},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DO$12))","v":431315.2093225008},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DP$12))","v":436945.95618049696},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DQ$12))","v":442576.703038493},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DR$12))","v":448207.44989648921},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DS$12))","v":476530.10659220943},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DT$12))","v":482442.3907931053},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DU$12))","v":488354.67499400111},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DV$12))","v":494266.95919489715},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DW$12))","v":500179.24339579302},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DX$12))","v":506091.52759668883},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DY$12))","v":512003.81179758476},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,DZ$12))","v":517916.09599848074},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EA$12))","v":523828.38019937655},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EB$12))","v":529740.66440027254},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EC$12))","v":535652.94860116835},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,ED$12))","v":541565.23280206427},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EE$12))","v":574851.39285310823},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EF$12))","v":581059.29126404889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EG$12))","v":587267.18967498967},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EH$12))","v":593475.08808593021},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EI$12))","v":599682.98649687099},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EJ$12))","v":605890.88490781165},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EK$12))","v":612098.78331875242},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EL$12))","v":618306.68172969308},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EM$12))","v":624514.58014063374},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EN$12))","v":630722.47855157452},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EO$12))","v":636930.37696251518},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EP$12))","v":643138.27537345572},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$FD19,$Z$2:$FD$2,Periods!$Q$18),SUM($Z19:$FD19))","v":52111104.047926761},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AA$12))","v":1289.6799999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AB$12))","v":2714.0904},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AC$12))","v":4274.0544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AD$12))","v":5970.3952000000008},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AE$12))","v":7803.9360000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AF$12))","v":9775.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AG$12))","v":11885.910400000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AH$12))","v":14135.990400000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AI$12))","v":16526.563200000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AJ$12))","v":19058.452000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AK$12))","v":21732.479999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AL$12))","v":24549.470399999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AM$12))","v":28885.758719999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AN$12))","v":32146.412759999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AO$12))","v":35559.770400000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AP$12))","v":39126.696000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AQ$12))","v":42848.053919999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AR$12))","v":46724.70852},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AS$12))","v":50757.524159999994},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AT$12))","v":54947.3652},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AU$12))","v":59295.09599999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AV$12))","v":63801.580919999993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AW$12))","v":68467.684320000015},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AX$12))","v":73294.27055999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AY$12))","v":82196.314200000008},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,AZ$12))","v":87603.966449999993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BA$12))","v":93182.848416000023},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BB$12))","v":98933.867675999994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BC$12))","v":104857.93180800002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BD$12))","v":110955.94839000001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BE$12))","v":117228.825},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BF$12))","v":123430.60800000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BG$12))","v":129783.65400000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BH$12))","v":136287.96299999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BI$12))","v":142943.535},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BJ$12))","v":149750.37},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BK$12))","v":164543.89140000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BL$12))","v":172008.72045000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BM$12))","v":179632.37565000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BN$12))","v":187414.85700000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BO$12))","v":195356.16449999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BP$12))","v":203297.47199999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BQ$12))","v":211238.7795},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BR$12))","v":219180.08700000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BS$12))","v":227121.39450000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BT$12))","v":235062.70199999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BU$12))","v":243004.00950000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BV$12))","v":250945.31699999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BW$12))","v":271830.95572500001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BX$12))","v":280169.32860000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BY$12))","v":288507.70147500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,BZ$12))","v":296846.07435000001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CA$12))","v":305184.44722499995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CB$12))","v":313522.82010000001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CC$12))","v":321861.19297499995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CD$12))","v":330199.56585000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CE$12))","v":338537.93872500001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CF$12))","v":346876.31159999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CG$12))","v":355214.68447500002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CH$12))","v":363553.05734999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CI$12))","v":390486.00173625007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CJ$12))","v":399241.29325500003},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CK$12))","v":407996.58477375004},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CL$12))","v":416751.87629250006},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CM$12))","v":425507.16781124996},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CN$12))","v":434262.4593300001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CO$12))","v":443017.75084875},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CP$12))","v":451773.04236750002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CQ$12))","v":460528.33388624998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CR$12))","v":469283.625405},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CS$12))","v":478038.91692375002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CT$12))","v":486794.20844250004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CU$12))","v":520326.97495931247},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CV$12))","v":529520.03105400002},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CW$12))","v":538713.08714868745},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CX$12))","v":547906.143243375},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CY$12))","v":557099.19933806243},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,CZ$12))","v":566292.25543274998},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DA$12))","v":575485.31152743753},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DB$12))","v":584678.36762212496},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DC$12))","v":593871.42371681239},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DD$12))","v":603064.47981149994},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DE$12))","v":612257.53590618749},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DF$12))","v":621450.59200087492},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DG$12))","v":662175.83050034067},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DH$12))","v":671828.53939976264},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DI$12))","v":681481.24829918437},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DJ$12))","v":691133.95719860634},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DK$12))","v":700786.66609802807},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DL$12))","v":710439.37499745016},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DM$12))","v":720092.08389687189},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DN$12))","v":729744.79279629386},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DO$12))","v":739397.50169571571},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DP$12))","v":749050.21059513756},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DQ$12))","v":758702.91949455952},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DR$12))","v":768355.62839398137},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DS$12))","v":816908.75415807322},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DT$12))","v":827044.09850246622},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DU$12))","v":837179.44284685922},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DV$12))","v":847314.78719125222},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DW$12))","v":857450.13153564511},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DX$12))","v":867585.47588003811},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DY$12))","v":877720.82022443111},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,DZ$12))","v":887856.16456882411},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EA$12))","v":897991.508913217},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EB$12))","v":908126.85325761},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EC$12))","v":918262.197602003},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,ED$12))","v":928397.54194639588},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EE$12))","v":985459.5306053285},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EF$12))","v":996101.64216694119},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EG$12))","v":1006743.7537285534},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EH$12))","v":1017385.8652901661},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EI$12))","v":1028027.9768517788},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EJ$12))","v":1038670.0884133915},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EK$12))","v":1049312.199975004},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EL$12))","v":1059954.3115366166},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EM$12))","v":1070596.4230982293},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EN$12))","v":1081238.534659842},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EO$12))","v":1091880.6462214547},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EP$12))","v":1102522.7577830674},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$FD20,$Z$2:$FD$2,Periods!$Q$18),SUM($Z20:$FD20))","v":157259143.06666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AA$12))","v":5373.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AB$12))","v":11308.71},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AC$12))","v":17808.559999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AD$12))","v":24876.646666666671},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AE$12))","v":32516.400000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AF$12))","v":40731.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AG$12))","v":49524.626666666663},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AH$12))","v":58899.959999999992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AI$12))","v":68860.680000000008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AJ$12))","v":79410.21666666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AK$12))","v":90552},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AL$12))","v":102289.46},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AM$12))","v":114626.02666666666},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AN$12))","v":127565.12999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AO$12))","v":141110.20000000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AP$12))","v":155264.66666666669},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AQ$12))","v":170031.96},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AR$12))","v":185415.51000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AS$12))","v":201418.74666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AT$12))","v":218045.1},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AU$12))","v":235298},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AV$12))","v":253180.87666666665},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AW$12))","v":271697.16000000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AX$12))","v":290850.27999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AY$12))","v":310643.66666666663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,AZ$12))","v":331080.75},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BA$12))","v":352164.95999999996},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BB$12))","v":373899.72666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BC$12))","v":396288.48000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BD$12))","v":419334.64999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BE$12))","v":443041.66666666669},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BF$12))","v":466480},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BG$12))","v":490490},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BH$12))","v":515071.66666666669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BI$12))","v":540225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BJ$12))","v":565950},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BK$12))","v":592246.66666666674},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BL$12))","v":619115},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BM$12))","v":646555},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BN$12))","v":674566.66666666674},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BO$12))","v":703150},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BP$12))","v":731733.33333333337},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BQ$12))","v":760316.66666666663},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BR$12))","v":788899.99999999988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BS$12))","v":817483.33333333326},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BT$12))","v":846066.66666666663},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BU$12))","v":874650},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BV$12))","v":903233.33333333337},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BW$12))","v":931816.66666666674},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BX$12))","v":960400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BY$12))","v":988983.33333333337},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,BZ$12))","v":1017566.6666666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CA$12))","v":1046150},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CB$12))","v":1074733.3333333335},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CC$12))","v":1103316.6666666667},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CD$12))","v":1131900},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CE$12))","v":1160483.3333333335},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CF$12))","v":1189066.6666666667},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CG$12))","v":1217650},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CH$12))","v":1246233.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CI$12))","v":1274816.6666666667},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CJ$12))","v":1303400},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CK$12))","v":1331983.3333333335},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CL$12))","v":1360566.6666666667},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CM$12))","v":1389150},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CN$12))","v":1417733.3333333335},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CO$12))","v":1446316.6666666667},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CP$12))","v":1474900},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CQ$12))","v":1503483.3333333333},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CR$12))","v":1532066.6666666665},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CS$12))","v":1560649.9999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CT$12))","v":1589233.3333333333},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CU$12))","v":1617816.6666666665},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CV$12))","v":1646399.9999999998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CW$12))","v":1674983.3333333333},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CX$12))","v":1703566.6666666665},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CY$12))","v":1732150},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,CZ$12))","v":1760733.3333333335},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DA$12))","v":1789316.6666666667},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DB$12))","v":1817900},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DC$12))","v":1846483.3333333335},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DD$12))","v":1875066.6666666667},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DE$12))","v":1903650},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DF$12))","v":1932233.3333333335},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DG$12))","v":1960816.6666666667},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DH$12))","v":1989400},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DI$12))","v":2017983.3333333335},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DJ$12))","v":2046566.6666666667},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DK$12))","v":2075150},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DL$12))","v":2103733.3333333335},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DM$12))","v":2132316.666666667},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DN$12))","v":2160900},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DO$12))","v":2189483.3333333335},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DP$12))","v":2218066.666666667},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DQ$12))","v":2246650},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DR$12))","v":2275233.3333333335},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DS$12))","v":2303816.666666667},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DT$12))","v":2332400},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DU$12))","v":2360983.3333333335},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DV$12))","v":2389566.666666667},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DW$12))","v":2418150},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DX$12))","v":2446733.3333333335},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DY$12))","v":2475316.666666667},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,DZ$12))","v":2503900},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EA$12))","v":2532483.3333333335},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EB$12))","v":2561066.666666667},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EC$12))","v":2589650},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,ED$12))","v":2618233.3333333335},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EE$12))","v":2646816.666666667},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EF$12))","v":2675400},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EG$12))","v":2703983.3333333335},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EH$12))","v":2732566.666666667},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EI$12))","v":2761150},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EJ$12))","v":2789733.3333333335},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EK$12))","v":2818316.666666667},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EL$12))","v":2846900},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EM$12))","v":2875483.3333333335},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EN$12))","v":2904066.666666667},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EO$12))","v":2932650},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EP$12))","v":2961233.3333333335},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$FD21,$Z$2:$FD$2,Periods!$Q$18),SUM($Z21:$FD21))","v":721013207.51460004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AB$12))","v":2067.2190000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AC$12))","v":42113.400323076923},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AD$12))","v":89651.131984615378},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AE$12))","v":151700.14682307697},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AF$12))","v":235339.0240384615},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AG$12))","v":347245.57311230764},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AH$12))","v":485791.25897076924},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AI$12))","v":649332.41461846151},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AJ$12))","v":836210.24113846128},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AK$12))","v":1044750.8076923077},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AL$12))","v":1273265.0515199997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AM$12))","v":1520048.7779399999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AN$12))","v":1783382.6603492312},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AO$12))","v":2061532.2402230767},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AP$12))","v":2290689.1551923081},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AQ$12))","v":2520104.8523538467},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AR$12))","v":2738870.1345923073},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AS$12))","v":2935986.2354307692},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AT$12))","v":3100364.8190307692},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AU$12))","v":3234621.6618692307},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AV$12))","v":3341395.5725446153},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AW$12))","v":3423348.3917769226},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AX$12))","v":3483164.9924076917},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AY$12))","v":3523553.2793999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,AZ$12))","v":3568969.7398384614},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BA$12))","v":3604340.2249292308},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BB$12))","v":3636282.1109999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BC$12))","v":3671466.5294999997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BD$12))","v":3716618.3669999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BE$12))","v":3770809.3500000006},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BF$12))","v":3825452.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BG$12))","v":3887008.125},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BH$12))","v":3954489},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BI$12))","v":4026907.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BJ$12))","v":4103276.0999999996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BK$12))","v":4182607.2749999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BL$12))","v":4263913.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BM$12))","v":4346207.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BN$12))","v":4428501},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BO$12))","v":4510794.75},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BP$12))","v":4593088.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BQ$12))","v":4675382.25},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BR$12))","v":4757676},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BS$12))","v":4839969.75},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BT$12))","v":4922263.5},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BU$12))","v":5004557.25},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BV$12))","v":5086851},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BW$12))","v":5169144.75},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BX$12))","v":5251438.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BY$12))","v":5333732.25},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,BZ$12))","v":5416026},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CA$12))","v":5498319.75},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CB$12))","v":5580613.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CC$12))","v":5662907.25},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CD$12))","v":5745201},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CE$12))","v":5827494.75},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CF$12))","v":5909788.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CG$12))","v":5992082.25},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CH$12))","v":6074376},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CI$12))","v":6156669.75},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CJ$12))","v":6238963.5},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CK$12))","v":6321257.25},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CL$12))","v":6403551},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CM$12))","v":6485844.75},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CN$12))","v":6568138.5},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CO$12))","v":6650432.25},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CP$12))","v":6732726},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CQ$12))","v":6815019.75},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CR$12))","v":6897313.5},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CS$12))","v":6979607.25},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CT$12))","v":7061901},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CU$12))","v":7144194.75},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CV$12))","v":7226488.5},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CW$12))","v":7308782.25},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CX$12))","v":7391076},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CY$12))","v":7473369.75},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,CZ$12))","v":7555663.5},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DA$12))","v":7637957.25},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DB$12))","v":7720251},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DC$12))","v":7802544.75},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DD$12))","v":7884838.5},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DE$12))","v":7967132.25},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DF$12))","v":8049426},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DG$12))","v":8131719.75},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DH$12))","v":8214013.5},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DI$12))","v":8296307.25},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DJ$12))","v":8378601},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DK$12))","v":8460894.75},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DL$12))","v":8543188.5},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DM$12))","v":8625482.25},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DN$12))","v":8707776},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DO$12))","v":8790069.75},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DP$12))","v":8872363.5},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DQ$12))","v":8954657.25},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DR$12))","v":9036951},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DS$12))","v":9119244.75},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DT$12))","v":9201538.5},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DU$12))","v":9283832.25},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DV$12))","v":9366126},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DW$12))","v":9448419.75},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DX$12))","v":9530713.5},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DY$12))","v":9613007.25},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,DZ$12))","v":9695301},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EA$12))","v":9777594.75},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EB$12))","v":9859888.5},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EC$12))","v":9942182.25},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,ED$12))","v":10024476},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EE$12))","v":10106769.75},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EF$12))","v":10189063.5},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EG$12))","v":10271357.25},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EH$12))","v":10353651},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EI$12))","v":10435944.75},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EJ$12))","v":10518238.5},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EK$12))","v":10600532.25},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EL$12))","v":10682826},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EM$12))","v":10765119.75},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EN$12))","v":10847413.5},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EO$12))","v":10929707.25},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EP$12))","v":11012001},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$FD22,$Z$2:$FD$2,Periods!$Q$18),SUM($Z22:$FD22))","v":109244425.381},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AB$12))","v":313.21499999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AC$12))","v":6380.8182307692314},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AD$12))","v":13583.504846153844},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AE$12))","v":22984.870730769231},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AF$12))","v":35657.427884615383},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AG$12))","v":52612.965623076918},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AH$12))","v":73604.736207692316},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AI$12))","v":98383.699184615383},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AJ$12))","v":126698.52138461536},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AK$12))","v":158295.57692307691},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AL$12))","v":192918.9472},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AM$12))","v":230310.42089999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AN$12))","v":270209.49399230775},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AO$12))","v":312353.36973076925},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AP$12))","v":347074.11442307697},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AQ$12))","v":381834.06853846158},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AR$12))","v":414980.32342307694},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AS$12))","v":444846.39930769231},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AT$12))","v":469752.24530769221},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AU$12))","v":490094.19119230763},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AV$12))","v":506272.05644615385},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AW$12))","v":518689.15026923083},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AX$12))","v":527752.2715769232},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AY$12))","v":533871.70900000015},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,AZ$12))","v":540752.99088461546},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BA$12))","v":546112.15529230761},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BB$12))","v":550951.83499999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BC$12))","v":556282.8075},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BD$12))","v":563123.995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BE$12))","v":571334.75000000012},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BF$12))","v":579614},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BG$12))","v":588940.625},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BH$12))","v":599165},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BI$12))","v":610137.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BJ$12))","v":621708.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BK$12))","v":633728.37500000012},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BL$12))","v":646047.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BM$12))","v":658516.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BN$12))","v":670985},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BO$12))","v":683453.75},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BP$12))","v":695922.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BQ$12))","v":708391.25},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BR$12))","v":720860},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BS$12))","v":733328.74999999988},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BT$12))","v":745797.49999999988},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BU$12))","v":758266.24999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BV$12))","v":770734.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BW$12))","v":783203.74999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BX$12))","v":795672.49999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BY$12))","v":808141.24999999988},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,BZ$12))","v":820609.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CA$12))","v":833078.75},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CB$12))","v":845547.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CC$12))","v":858016.25},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CD$12))","v":870485},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CE$12))","v":882953.75},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CF$12))","v":895422.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CG$12))","v":907891.25},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CH$12))","v":920360},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CI$12))","v":932828.75},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CJ$12))","v":945297.5},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CK$12))","v":957766.25},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CL$12))","v":970235},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CM$12))","v":982703.75},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CN$12))","v":995172.5},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CO$12))","v":1007641.25},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CP$12))","v":1020110},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CQ$12))","v":1032578.75},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CR$12))","v":1045047.5},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CS$12))","v":1057516.25},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CT$12))","v":1069985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CU$12))","v":1082453.75},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CV$12))","v":1094922.5},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CW$12))","v":1107391.25},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CX$12))","v":1119860},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CY$12))","v":1132328.75},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,CZ$12))","v":1144797.5},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DA$12))","v":1157266.25},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DB$12))","v":1169735},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DC$12))","v":1182203.75},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DD$12))","v":1194672.5},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DE$12))","v":1207141.25},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DF$12))","v":1219610},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DG$12))","v":1232078.75},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DH$12))","v":1244547.5},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DI$12))","v":1257016.25},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DJ$12))","v":1269485},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DK$12))","v":1281953.75},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DL$12))","v":1294422.5},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DM$12))","v":1306891.25},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DN$12))","v":1319360},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DO$12))","v":1331828.75},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DP$12))","v":1344297.5},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DQ$12))","v":1356766.25},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DR$12))","v":1369235},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DS$12))","v":1381703.75},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DT$12))","v":1394172.5},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DU$12))","v":1406641.25},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DV$12))","v":1419110},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DW$12))","v":1431578.75},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DX$12))","v":1444047.5},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DY$12))","v":1456516.2499999998},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,DZ$12))","v":1468984.9999999998},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EA$12))","v":1481453.7499999998},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EB$12))","v":1493922.4999999998},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EC$12))","v":1506391.2499999998},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,ED$12))","v":1518859.9999999998},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EE$12))","v":1531328.7499999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EF$12))","v":1543797.4999999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EG$12))","v":1556266.2499999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EH$12))","v":1568734.9999999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EI$12))","v":1581203.7499999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EJ$12))","v":1593672.4999999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EK$12))","v":1606141.2499999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EL$12))","v":1618609.9999999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EM$12))","v":1631078.7499999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EN$12))","v":1643547.4999999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EO$12))","v":1656016.2499999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EP$12))","v":1668485},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Repd!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$FD25,$Z$2:$FD$2,Periods!$Q$18),SUM($Z25:$FD25))","v":981945273.18464589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AA$12))","v":9909.3312499999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AB$12))","v":25443.653958333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AC$12))","v":65642.573758012819},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AD$12))","v":111659.23371794872},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AE$12))","v":167761.53972756414},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AF$12))","v":238217.39767628204},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AG$12))","v":330570.03296467947},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AH$12))","v":437751.80940076918},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AI$12))","v":561252.30272461544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AJ$12))","v":699962.39678525622},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AK$12))","v":852772.97543173062},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AL$12))","v":1018574.9225130768},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AM$12))","v":1225643.8383579834},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AN$12))","v":1418735.0499853191},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AO$12))","v":1621727.9915294903},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AP$12))","v":1795046.8645061797},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AQ$12))","v":1969327.0216432621},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AR$12))","v":2137841.5762158809},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AS$12))","v":2318661.9308073856},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AT$12))","v":2456949.6929191737},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AU$12))","v":2577562.1035603969},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AV$12))","v":2682247.3896609177},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AW$12))","v":2772753.7781505939},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AX$12))","v":2850829.495959288},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AY$12))","v":2989810.71029553},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,AZ$12))","v":3063347.0526384446},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BA$12))","v":3131909.478966801},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BB$12))","v":3199678.6489116829},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BC$12))","v":3270835.2221041764},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BD$12))","v":3349559.858175362},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BE$12))","v":3472772.2047189921},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BF$12))","v":3565813.1332269614},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BG$12))","v":3664641.1340384437},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BH$12))","v":3768635.2040716372},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BI$12))","v":3877174.3402447416},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BJ$12))","v":3989637.5394759551},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BK$12))","v":4205882.7779803919},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BL$12))","v":4327222.4717149669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BM$12))","v":4450673.4526053183},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BN$12))","v":4575599.4465050241},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BO$12))","v":4702000.4534140853},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BP$12))","v":4828773.9494169783},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BQ$12))","v":5010167.8271570113},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BR$12))","v":5138352.7607262591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BS$12))","v":5266537.6942955088},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BT$12))","v":5394722.6278647576},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BU$12))","v":5522907.5614340054},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BV$12))","v":5651092.4950032542},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BW$12))","v":5920480.3577906862},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BX$12))","v":6051791.0062081702},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BY$12))","v":6183101.6546256542},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,BZ$12))","v":6314412.3030431401},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CA$12))","v":6445722.9514606232},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CB$12))","v":6577033.5998781081},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CC$12))","v":6782792.8091833545},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CD$12))","v":6915571.9172448767},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CE$12))","v":7048351.025306398},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CF$12))","v":7181130.1333679194},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CG$12))","v":7313909.2414294407},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CH$12))","v":7446688.3494909611},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CI$12))","v":7764389.2287155455},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CJ$12))","v":7900402.7956004534},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CK$12))","v":8036416.3624853622},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CL$12))","v":8172429.9293702701},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CM$12))","v":8308443.4962551771},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CN$12))","v":8444457.0631400868},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CO$12))","v":8676260.3377364911},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CP$12))","v":8813801.6900350545},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CQ$12))","v":8951343.0423336197},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CR$12))","v":9088884.394632183},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CS$12))","v":9226425.7469307482},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CT$12))","v":9363967.0992293097},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CU$12))","v":9733025.9307750631},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CV$12))","v":9873914.3530816175},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CW$12))","v":10014802.775388172},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CX$12))","v":10155691.19769473},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CY$12))","v":10296579.620001284},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,CZ$12))","v":10437468.042307843},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DA$12))","v":10697090.171849854},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DB$12))","v":10839568.102100777},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DC$12))","v":10982046.032351699},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DD$12))","v":11124523.962602625},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DE$12))","v":11267001.892853547},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DF$12))","v":11409479.823104475},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DG$12))","v":11833098.400956213},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DH$12))","v":11979040.020063035},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DI$12))","v":12124981.639169861},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DJ$12))","v":12270923.258276688},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DK$12))","v":12416864.877383512},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DL$12))","v":12562806.496490333},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DM$12))","v":12852123.353388762},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DN$12))","v":12999718.696560908},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DO$12))","v":13147314.039733052},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DP$12))","v":13294909.382905195},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DQ$12))","v":13442504.726077339},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DR$12))","v":13590100.069249483},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DS$12))","v":14071644.507880678},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DT$12))","v":14222824.312074676},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DU$12))","v":14374004.11626867},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DV$12))","v":14525183.920462664},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DW$12))","v":14676363.724656658},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DX$12))","v":14827543.528850654},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DY$12))","v":15148537.344653748},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,DZ$12))","v":15301437.683365304},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EA$12))","v":15454338.022076858},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EB$12))","v":15607238.360788412},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EC$12))","v":15760138.699499967},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,ED$12))","v":15913039.038211517},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EE$12))","v":16456047.576686393},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EF$12))","v":16612657.452955339},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EG$12))","v":16769267.329224285},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EH$12))","v":16925877.20549323},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EI$12))","v":17082487.081762176},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EJ$12))","v":17239096.958031122},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EK$12))","v":17593861.861322992},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EL$12))","v":17752261.781704009},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EM$12))","v":17910661.702085018},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EN$12))","v":18069061.622466035},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EO$12))","v":18227461.542847048},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EP$12))","v":18385861.463228062},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Размещения поставщика"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$FD26,$Z$2:$FD$2,Periods!$Q$18),SUM($Z26:$FD26))","v":230992010.64397314},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AA$12))","v":3360.7874999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AB$12))","v":10418.44125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AC$12))","v":18148.252499999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AD$12))","v":26550.221249999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AE$12))","v":35624.347500000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AF$12))","v":45370.631249999991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AG$12))","v":56310.055200000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AH$12))","v":67504.222800000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AI$12))","v":79376.824799999988},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AJ$12))","v":91927.861199999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AK$12))","v":105157.33199999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AL$12))","v":119065.2372},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AM$12))","v":137030.48396099999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AN$12))","v":152681.17375349998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AO$12))","v":169027.44975899998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AP$12))","v":186069.31197750001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AQ$12))","v":203806.76040899998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AR$12))","v":222239.79505350004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AS$12))","v":243634.49481671999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AT$12))","v":263644.82075988001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AU$12))","v":284357.26340279996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AV$12))","v":305771.82274548005},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AW$12))","v":327888.49878791999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AX$12))","v":350707.29153011995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AY$12))","v":383679.86478527158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,AZ$12))","v":408514.67779670097},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BA$12))","v":434069.34046063561},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BB$12))","v":460343.85277707543},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BC$12))","v":487338.21474602039},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BD$12))","v":515052.42636747053},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BE$12))","v":548616.19805237954},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BF$12))","v":578045.27887505677},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BG$12))","v":608201.00366866437},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BH$12))","v":639083.37243320234},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BI$12))","v":670692.38516867068},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BJ$12))","v":703028.04187506891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BK$12))","v":754662.90410100832},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BL$12))","v":789304.38982726389},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BM$12))","v":824690.85374118108},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BN$12))","v":860822.29584275943},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BO$12))","v":897698.71613199916},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BP$12))","v":934947.6255150697},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BQ$12))","v":981421.33049890911},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BR$12))","v":1019023.6803264536},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BS$12))","v":1056626.0301539979},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BT$12))","v":1094228.3799815422},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BU$12))","v":1131830.7298090868},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BV$12))","v":1169433.0796366311},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BW$12))","v":1237460.3188316182},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BX$12))","v":1276010.4845273073},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BY$12))","v":1314560.6502229965},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,BZ$12))","v":1353110.8159186856},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CA$12))","v":1391660.9816143746},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CB$12))","v":1430211.1473100637},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CC$12))","v":1482771.4236099604},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CD$12))","v":1521689.3087440804},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CE$12))","v":1560607.1938781999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CF$12))","v":1599525.0790123197},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CG$12))","v":1638442.9641464395},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CH$12))","v":1677360.849280559},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CI$12))","v":1759496.7185573755},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CJ$12))","v":1799394.6033319191},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CK$12))","v":1839292.4881064626},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CL$12))","v":1879190.3728810064},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CM$12))","v":1919088.25765555},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CN$12))","v":1958986.1424300941},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CO$12))","v":2018051.0499221743},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CP$12))","v":2058331.5100004608},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CQ$12))","v":2098611.9700787477},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CR$12))","v":2138892.4301570347},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CS$12))","v":2179172.8902353216},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CT$12))","v":2219453.3503136085},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CU$12))","v":2316579.9626882547},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CV$12))","v":2357873.723163981},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CW$12))","v":2399167.4836397073},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CX$12))","v":2440461.2441154337},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CY$12))","v":2481755.00459116},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,CZ$12))","v":2523048.7650668863},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DA$12))","v":2589060.2721301122},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DB$12))","v":2630752.0639518537},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DC$12))","v":2672443.8557735942},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DD$12))","v":2714135.6475953362},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DE$12))","v":2755827.4394170763},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DF$12))","v":2797519.2312388173},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DG$12))","v":2910563.3270739461},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DH$12))","v":2953302.8766638716},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DI$12))","v":2996042.4262537975},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DJ$12))","v":3038781.9758437239},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DK$12))","v":3081521.5254336493},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DL$12))","v":3124261.0750235748},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DM$12))","v":3197686.309911856},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DN$12))","v":3240839.9713141755},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DO$12))","v":3283993.6327164946},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DP$12))","v":3327147.2941188132},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DQ$12))","v":3370300.9555211333},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DR$12))","v":3413454.6169234524},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DS$12))","v":3543389.6450274591},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DT$12))","v":3587626.7192475279},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DU$12))","v":3631863.7934675957},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DV$12))","v":3676100.867687664},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DW$12))","v":3720337.9419077318},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DX$12))","v":3764575.0161277996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DY$12))","v":3845907.580487648},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,DZ$12))","v":3890575.4966373304},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EA$12))","v":3935243.4127870128},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EB$12))","v":3979911.3289366951},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EC$12))","v":4024579.2450863775},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,ED$12))","v":4069247.1612360603},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EE$12))","v":4217095.453431407},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EF$12))","v":4262883.6776814768},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EG$12))","v":4308671.9019315466},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EH$12))","v":4354460.1261816155},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EI$12))","v":4400248.3504316853},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EJ$12))","v":4446036.5746817552},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EK$12))","v":4535797.9221960977},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EL$12))","v":4582034.3943897374},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EM$12))","v":4628270.8665833781},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EN$12))","v":4674507.3387770187},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EO$12))","v":4720743.8109706584},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EP$12))","v":4766980.2831642991},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$FD27,$Z$2:$FD$2,Periods!$Q$18),SUM($Z27:$FD27))","v":92063788.501416236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AA$12))","v":1286.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AB$12))","v":3987.3750000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AC$12))","v":6945.7499999999982},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AD$12))","v":10161.374999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AE$12))","v":13634.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AF$12))","v":17364.375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AG$12))","v":21778.785},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AH$12))","v":26108.302500000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AI$12))","v":30700.214999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AJ$12))","v":35554.522499999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AK$12))","v":40671.224999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AL$12))","v":46050.322500000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AM$12))","v":52725.651299999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AN$12))","v":58747.616549999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AO$12))","v":65037.224699999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AP$12))","v":71594.475749999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AQ$12))","v":78419.369699999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AR$12))","v":85511.906550000014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AS$12))","v":94729.528025999985},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AT$12))","v":102509.90712899998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AU$12))","v":110563.28198999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AV$12))","v":118889.652609},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AW$12))","v":127489.018986},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AX$12))","v":136361.38112099995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AY$12))","v":148416.87379428002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,AZ$12))","v":158023.5945183},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BA$12))","v":167908.77091548001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BB$12))","v":178072.40298582002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BC$12))","v":188514.49072932004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BD$12))","v":199235.03414598},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BE$12))","v":214438.71390051598},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BF$12))","v":225941.71775875561},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BG$12))","v":237728.7464036184},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BH$12))","v":249799.79983510441},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BI$12))","v":262154.87805321364},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BJ$12))","v":274793.98105794593},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BK$12))","v":293471.45102628763},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BL$12))","v":306942.74665582599},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BM$12))","v":320703.74756772007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BN$12))","v":334754.45376196981},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BO$12))","v":349094.86523857521},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BP$12))","v":363580.12935635832},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BQ$12))","v":385626.70134362433},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BR$12))","v":400401.67074376316},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BS$12))","v":415176.64014390198},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BT$12))","v":429951.60954404081},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BU$12))","v":444726.57894417975},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BV$12))","v":459501.54834431858},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BW$12))","v":483762.04809934652},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BX$12))","v":498832.51688748825},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BY$12))","v":513902.98567562987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,BZ$12))","v":528973.45446377154},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CA$12))","v":544043.92325191316},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CB$12))","v":559114.39204005478},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CC$12))","v":585668.55804476037},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CD$12))","v":601040.43620866479},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CE$12))","v":616412.31437256932},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CF$12))","v":631784.19253647374},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CG$12))","v":647156.07070037827},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CH$12))","v":662527.94886428269},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CI$12))","v":691457.8235687511},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CJ$12))","v":707137.13929593365},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CK$12))","v":722816.4550231162},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CL$12))","v":738495.77075029875},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CM$12))","v":754175.08647748129},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CN$12))","v":769854.40220466396},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CO$12))","v":801244.39229048311},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CP$12))","v":817237.29433220928},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CQ$12))","v":833230.19637393556},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CR$12))","v":849223.09841566184},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CS$12))","v":865216.00045738788},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CT$12))","v":881208.90249911405},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CU$12))","v":915145.84063165751},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CV$12))","v":931458.60071421822},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CW$12))","v":947771.36079677893},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CX$12))","v":964084.12087933964},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CY$12))","v":980396.88096190034},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,CZ$12))","v":996709.64104446105},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DA$12))","v":1033282.8491495622},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DB$12))","v":1049921.864433774},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DC$12))","v":1066560.8797179859},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DD$12))","v":1083199.8950021982},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DE$12))","v":1099838.91028641},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DF$12))","v":1116477.9255706221},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DG$12))","v":1155779.2796719305},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DH$12))","v":1172751.0752618266},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DI$12))","v":1189722.870851723},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DJ$12))","v":1206694.6664416192},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DK$12))","v":1223666.4620315153},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DL$12))","v":1240638.2576214115},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DM$12))","v":1282762.2542755334},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DN$12))","v":1300073.4857772274},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DO$12))","v":1317384.7172789215},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DP$12))","v":1334695.9487806156},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DQ$12))","v":1352007.1802823099},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DR$12))","v":1369318.411784004},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DS$12))","v":1414362.2361514124},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DT$12))","v":1432019.6922831405},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DU$12))","v":1449677.1484148684},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DV$12))","v":1467334.6045465963},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DW$12))","v":1484992.0606783244},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DX$12))","v":1502649.5168100523},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DY$12))","v":1550713.1124006163},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,DZ$12))","v":1568723.7176549786},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EA$12))","v":1586734.3229093412},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EB$12))","v":1604744.928163704},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EC$12))","v":1622755.5334180666},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,ED$12))","v":1640766.1386724291},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EE$12))","v":1691952.2788053271},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EF$12))","v":1710323.0961647769},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EG$12))","v":1728693.9135242268},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EH$12))","v":1747064.7308836766},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EI$12))","v":1765435.5482431261},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EJ$12))","v":1783806.3656025762},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EK$12))","v":1838220.7266212662},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EL$12))","v":1856958.9603279051},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EM$12))","v":1875697.1940345443},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EN$12))","v":1894435.4277411825},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EO$12))","v":1913173.6614478217},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EP$12))","v":1931911.8951544606},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$FD28,$Z$2:$FD$2,Periods!$Q$18),SUM($Z28:$FD28))","v":18412757.700283241},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AA$12))","v":257.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AB$12))","v":797.47500000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AC$12))","v":1389.1499999999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AD$12))","v":2032.2750000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AE$12))","v":2726.85},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AF$12))","v":3472.875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AG$12))","v":4355.7570000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AH$12))","v":5221.6605},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AI$12))","v":6140.0429999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AJ$12))","v":7110.9045000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AK$12))","v":8134.2449999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AL$12))","v":9210.0644999999986},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AM$12))","v":10545.130259999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AN$12))","v":11749.52331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AO$12))","v":13007.444939999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AP$12))","v":14318.895149999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AQ$12))","v":15683.873939999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AR$12))","v":17102.381310000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AS$12))","v":18945.905605200001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AT$12))","v":20501.981425799997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AU$12))","v":22112.656397999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AV$12))","v":23777.930521800001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AW$12))","v":25497.803797199995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AX$12))","v":27272.276224199995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AY$12))","v":29683.374758855996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,AZ$12))","v":31604.718903659996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BA$12))","v":33581.754183096004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BB$12))","v":35614.480597164002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BC$12))","v":37702.898145864005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BD$12))","v":39847.006829196005},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BE$12))","v":42887.742780103203},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BF$12))","v":45188.343551751117},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BG$12))","v":47545.749280723678},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BH$12))","v":49959.959967020885},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BI$12))","v":52430.975610642716},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BJ$12))","v":54958.796211589179},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BK$12))","v":58694.290205257523},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BL$12))","v":61388.549331165195},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BM$12))","v":64140.749513544011},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BN$12))","v":66950.890752393956},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BO$12))","v":69818.97304771503},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BP$12))","v":72716.02587127166},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BQ$12))","v":77125.340268724845},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BR$12))","v":80080.334148752634},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BS$12))","v":83035.328028780408},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BT$12))","v":85990.321908808168},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BU$12))","v":88945.315788835942},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BV$12))","v":91900.309668863716},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BW$12))","v":96752.40961986933},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BX$12))","v":99766.503377497647},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BY$12))","v":102780.59713512598},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,BZ$12))","v":105794.6908927543},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CA$12))","v":108808.78465038264},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CB$12))","v":111822.87840801095},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CC$12))","v":117133.71160895207},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CD$12))","v":120208.08724173297},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CE$12))","v":123282.46287451386},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CF$12))","v":126356.83850729477},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CG$12))","v":129431.21414007564},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CH$12))","v":132505.58977285656},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CI$12))","v":138291.56471375021},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CJ$12))","v":141427.42785918669},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CK$12))","v":144563.29100462323},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CL$12))","v":147699.15415005974},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CM$12))","v":150835.01729549628},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CN$12))","v":153970.88044093279},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CO$12))","v":160248.87845809665},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CP$12))","v":163447.45886644186},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CQ$12))","v":166646.03927478712},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CR$12))","v":169844.61968313233},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CS$12))","v":173043.2000914776},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CT$12))","v":176241.78049982284},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CU$12))","v":183029.16812633147},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CV$12))","v":186291.72014284361},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CW$12))","v":189554.27215935578},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CX$12))","v":192816.82417586792},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CY$12))","v":196079.37619238009},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,CZ$12))","v":199341.9282088922},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DA$12))","v":206656.56982991242},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DB$12))","v":209984.37288675481},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DC$12))","v":213312.17594359722},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DD$12))","v":216639.97900043961},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DE$12))","v":219967.78205728202},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DF$12))","v":223295.58511412438},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DG$12))","v":231155.85593438611},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DH$12))","v":234550.21505236535},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DI$12))","v":237944.57417034457},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DJ$12))","v":241338.93328832387},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DK$12))","v":244733.29240630305},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DL$12))","v":248127.65152428226},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DM$12))","v":256552.45085510673},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DN$12))","v":260014.69715544552},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DO$12))","v":263476.94345578441},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DP$12))","v":266939.18975612317},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DQ$12))","v":270401.43605646206},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DR$12))","v":273863.68235680088},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DS$12))","v":282872.44723028247},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DT$12))","v":286403.93845662812},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DU$12))","v":289935.42968297371},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DV$12))","v":293466.92090931925},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DW$12))","v":296998.4121356649},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DX$12))","v":300529.90336201049},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DY$12))","v":310142.62248012325},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,DZ$12))","v":313744.74353099579},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EA$12))","v":317346.86458186823},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EB$12))","v":320948.98563274078},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EC$12))","v":324551.10668361333},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,ED$12))","v":328153.22773448582},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EE$12))","v":338390.45576106547},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EF$12))","v":342064.61923295539},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EG$12))","v":345738.7827048453},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EH$12))","v":349412.94617673534},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EI$12))","v":353087.10964862531},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EJ$12))","v":356761.27312051522},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EK$12))","v":367644.14532425324},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EL$12))","v":371391.79206558107},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EM$12))","v":375139.43880690885},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EN$12))","v":378887.08554823656},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EO$12))","v":382634.73228956433},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EP$12))","v":386382.3790308921},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$FD29,$Z$2:$FD$2,Periods!$Q$18),SUM($Z29:$FD29))","v":1841275.7700283246},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AA$12))","v":25.725000000000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AB$12))","v":79.747500000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AC$12))","v":138.91499999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AD$12))","v":203.22749999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AE$12))","v":272.685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AF$12))","v":347.28750000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AG$12))","v":435.57569999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AH$12))","v":522.16605000000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AI$12))","v":614.00429999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AJ$12))","v":711.09044999999992},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AK$12))","v":813.42449999999985},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AL$12))","v":921.00644999999986},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AM$12))","v":1054.5130259999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AN$12))","v":1174.952331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AO$12))","v":1300.744494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AP$12))","v":1431.8895149999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AQ$12))","v":1568.3873939999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AR$12))","v":1710.2381309999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AS$12))","v":1894.5905605199998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AT$12))","v":2050.1981425799995},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AU$12))","v":2211.2656397999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AV$12))","v":2377.7930521799999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AW$12))","v":2549.7803797199999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AX$12))","v":2727.2276224199991},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AY$12))","v":2968.3374758855994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,AZ$12))","v":3160.4718903659996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BA$12))","v":3358.1754183095991},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BB$12))","v":3561.4480597164002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BC$12))","v":3770.2898145863992},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BD$12))","v":3984.7006829195993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BE$12))","v":4288.7742780103208},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BF$12))","v":4518.8343551751123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BG$12))","v":4754.5749280723676},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BH$12))","v":4995.9959967020886},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BI$12))","v":5243.0975610642727},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BJ$12))","v":5495.8796211589188},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BK$12))","v":5869.429020525753},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BL$12))","v":6138.8549331165204},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BM$12))","v":6414.0749513544015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BN$12))","v":6695.0890752393952},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BO$12))","v":6981.8973047715026},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BP$12))","v":7271.6025871271668},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BQ$12))","v":7712.5340268724876},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BR$12))","v":8008.0334148752645},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BS$12))","v":8303.5328028780405},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BT$12))","v":8599.0321908808182},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BU$12))","v":8894.531578883596},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BV$12))","v":9190.030966886372},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BW$12))","v":9675.2409619869304},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BX$12))","v":9976.6503377497647},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BY$12))","v":10278.059713512597},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,BZ$12))","v":10579.46908927543},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CA$12))","v":10880.878465038264},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CB$12))","v":11182.287840801095},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CC$12))","v":11713.371160895209},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CD$12))","v":12020.808724173297},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CE$12))","v":12328.246287451386},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CF$12))","v":12635.683850729474},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CG$12))","v":12943.121414007564},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CH$12))","v":13250.558977285655},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CI$12))","v":13829.156471375021},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CJ$12))","v":14142.742785918672},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CK$12))","v":14456.329100462324},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CL$12))","v":14769.915415005971},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CM$12))","v":15083.501729549625},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CN$12))","v":15397.088044093278},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CO$12))","v":16024.887845809662},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CP$12))","v":16344.745886644187},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CQ$12))","v":16664.603927478711},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CR$12))","v":16984.461968313237},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CS$12))","v":17304.320009147759},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CT$12))","v":17624.178049982285},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CU$12))","v":18302.91681263315},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CV$12))","v":18629.172014284362},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CW$12))","v":18955.427215935575},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CX$12))","v":19281.682417586795},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CY$12))","v":19607.937619238008},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,CZ$12))","v":19934.19282088922},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DA$12))","v":20665.656982991244},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DB$12))","v":20998.437288675483},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DC$12))","v":21331.217594359725},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DD$12))","v":21663.997900043963},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DE$12))","v":21996.778205728202},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DF$12))","v":22329.558511412441},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DG$12))","v":23115.585593438609},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DH$12))","v":23455.021505236535},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DI$12))","v":23794.45741703446},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DJ$12))","v":24133.893328832382},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DK$12))","v":24473.329240630308},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DL$12))","v":24812.76515242823},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DM$12))","v":25655.245085510669},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DN$12))","v":26001.46971554455},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DO$12))","v":26347.694345578435},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DP$12))","v":26693.91897561232},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DQ$12))","v":27040.143605646197},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DR$12))","v":27386.368235680082},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DS$12))","v":28287.244723028249},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DT$12))","v":28640.393845662809},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DU$12))","v":28993.542968297366},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DV$12))","v":29346.692090931927},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DW$12))","v":29699.841213566488},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DX$12))","v":30052.990336201052},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DY$12))","v":31014.262248012325},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,DZ$12))","v":31374.474353099573},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EA$12))","v":31734.686458186825},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EB$12))","v":32094.898563274073},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EC$12))","v":32455.110668361322},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,ED$12))","v":32815.322773448577},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EE$12))","v":33839.045576106539},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EF$12))","v":34206.461923295545},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EG$12))","v":34573.878270484536},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EH$12))","v":34941.294617673535},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EI$12))","v":35308.710964862534},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EJ$12))","v":35676.127312051525},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EK$12))","v":36764.414532425333},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EL$12))","v":37139.179206558103},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EM$12))","v":37513.94388069088},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EN$12))","v":37888.708554823657},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EO$12))","v":38263.473228956434},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EP$12))","v":38638.237903089212},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$FD31,$Z$2:$FD$2,Periods!$Q$18),SUM($Z31:$FD31))","v":91287837.440188736},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AA$12))","v":1378.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AB$12))","v":4272.1875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AC$12))","v":7441.8749999999991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AD$12))","v":10887.187499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AE$12))","v":14608.125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AF$12))","v":18604.687499999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AG$12))","v":22876.875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AH$12))","v":27424.687499999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AI$12))","v":32248.124999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AJ$12))","v":37347.1875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AK$12))","v":42721.874999999993},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AL$12))","v":48372.1875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AM$12))","v":55927.068749999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AN$12))","v":62314.678124999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AO$12))","v":68986.18124999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AP$12))","v":75941.578125},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AQ$12))","v":83180.868749999994},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AR$12))","v":90704.053125000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AS$12))","v":98511.131250000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AT$12))","v":106602.10312500001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AU$12))","v":114976.96874999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AV$12))","v":123635.72812500002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AW$12))","v":132578.38125000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AX$12))","v":141804.92812499998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AY$12))","v":155854.82981249996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,AZ$12))","v":165942.99421874998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BA$12))","v":176323.56918749999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BB$12))","v":186996.55471875001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BC$12))","v":197961.95081249997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BD$12))","v":209219.75746874997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BE$12))","v":220769.97468749998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BF$12))","v":232612.60246874994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BG$12))","v":244747.64081249997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BH$12))","v":257175.08971875001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BI$12))","v":269894.94918749999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BJ$12))","v":282907.2192187499},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BK$12))","v":305098.256806875},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BL$12))","v":319103.26069781242},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BM$12))","v":333409.44746812503},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BN$12))","v":348016.81711781252},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BO$12))","v":362925.36964687495},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BP$12))","v":377984.51361562498},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BQ$12))","v":393043.657584375},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BR$12))","v":408102.80155312503},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BS$12))","v":423161.94552187499},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BT$12))","v":438221.08949062496},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BU$12))","v":453280.23345937498},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BV$12))","v":468339.37742812501},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BW$12))","v":497900.47703878116},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BX$12))","v":513411.39532659366},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BY$12))","v":528922.31361440616},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,BZ$12))","v":544433.23190221866},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CA$12))","v":559944.15019003116},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CB$12))","v":575455.06847784366},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CC$12))","v":590965.98676565604},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CD$12))","v":606476.90505346865},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CE$12))","v":621987.82334128104},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CF$12))","v":637498.74162909354},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CG$12))","v":653009.65991690604},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CH$12))","v":668520.57820471853},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CI$12))","v":704552.44138730713},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CJ$12))","v":720528.68722375401},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CK$12))","v":736504.93306020065},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CL$12))","v":752481.17889664753},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CM$12))","v":768457.42473309441},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CN$12))","v":784433.67056954151},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CO$12))","v":800409.91640598828},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CP$12))","v":816386.16224243504},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CQ$12))","v":832362.40807888191},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CR$12))","v":848338.65391532879},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CS$12))","v":864314.89975177578},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CT$12))","v":880291.14558822266},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CU$12))","v":923155.4131674096},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CV$12))","v":939610.9463789498},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CW$12))","v":956066.47959049011},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CX$12))","v":972522.01280203054},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CY$12))","v":988977.54601357086},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,CZ$12))","v":1005433.0792251109},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DA$12))","v":1021888.6124366513},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DB$12))","v":1038344.1456481916},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DC$12))","v":1054799.6788597319},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DD$12))","v":1071255.2120712723},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DE$12))","v":1087710.7452828125},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DF$12))","v":1104166.2784943527},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DG$12))","v":1154240.4660570696},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DH$12))","v":1171189.6652649562},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DI$12))","v":1188138.8644728428},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DJ$12))","v":1205088.0636807294},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DK$12))","v":1222037.2628886157},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DL$12))","v":1238986.4620965021},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DM$12))","v":1255935.6613043887},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DN$12))","v":1272884.8605122752},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DO$12))","v":1289834.0597201618},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DP$12))","v":1306783.258928048},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DQ$12))","v":1323732.4581359345},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DR$12))","v":1340681.6573438211},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DS$12))","v":1398359.7822482586},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DT$12))","v":1415817.457432382},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DU$12))","v":1433275.1326165048},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DV$12))","v":1450732.807800628},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DW$12))","v":1468190.482984751},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DX$12))","v":1485648.158168874},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DY$12))","v":1503105.8333529974},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,DZ$12))","v":1520563.5085371202},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EA$12))","v":1538021.1837212436},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EB$12))","v":1555478.8589053664},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EC$12))","v":1572936.5340894894},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,ED$12))","v":1590394.2092736128},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EE$12))","v":1656087.4409914678},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EF$12))","v":1674068.8464311147},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EG$12))","v":1692050.2518707612},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EH$12))","v":1710031.6573104081},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EI$12))","v":1728013.062750055},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EJ$12))","v":1745994.4681897017},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EK$12))","v":1763975.8736293486},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EL$12))","v":1781957.279068995},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EM$12))","v":1799938.6845086419},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EN$12))","v":1817920.0899482889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EO$12))","v":1835901.4953879355},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EP$12))","v":1853882.9008275825},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$FD32,$Z$2:$FD$2,Periods!$Q$18),SUM($Z32:$FD32))","v":27386351.232056633},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AA$12))","v":413.4375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AB$12))","v":1281.65625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AC$12))","v":2232.5624999999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AD$12))","v":3266.1562499999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AE$12))","v":4382.4375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AF$12))","v":5581.4062499999991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AG$12))","v":6863.0625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AH$12))","v":8227.4062499999982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AI$12))","v":9674.4374999999982},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AJ$12))","v":11204.15625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AK$12))","v":12816.562499999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AL$12))","v":14511.65625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AM$12))","v":16778.120624999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AN$12))","v":18694.403437499997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AO$12))","v":20695.854374999992},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AP$12))","v":22782.473437500001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AQ$12))","v":24954.260624999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AR$12))","v":27211.215937500001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AS$12))","v":29553.339375},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AT$12))","v":31980.630937500002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AU$12))","v":34493.090624999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AV$12))","v":37090.718437500007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AW$12))","v":39773.514374999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AX$12))","v":42541.478437499994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AY$12))","v":46756.448943749987},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,AZ$12))","v":49782.898265624994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BA$12))","v":52897.070756249996},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BB$12))","v":56098.966415625},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BC$12))","v":59388.585243749985},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BD$12))","v":62765.927240624987},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BE$12))","v":66230.992406249992},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BF$12))","v":69783.780740624978},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BG$12))","v":73424.292243749995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BH$12))","v":77152.526915625},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BI$12))","v":80968.484756249993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BJ$12))","v":84872.165765624974},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BK$12))","v":91529.477042062499},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BL$12))","v":95730.978209343724},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BM$12))","v":100022.8342404375},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BN$12))","v":104405.04513534375},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BO$12))","v":108877.61089406248},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BP$12))","v":113395.3540846875},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BQ$12))","v":117913.0972753125},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BR$12))","v":122430.84046593751},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BS$12))","v":126948.58365656249},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BT$12))","v":131466.32684718748},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BU$12))","v":135984.07003781249},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BV$12))","v":140501.8132284375},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BW$12))","v":149370.14311163433},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BX$12))","v":154023.4185979781},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BY$12))","v":158676.69408432185},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,BZ$12))","v":163329.96957066559},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CA$12))","v":167983.24505700934},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CB$12))","v":172636.52054335308},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CC$12))","v":177289.79602969679},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CD$12))","v":181943.0715160406},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CE$12))","v":186596.34700238431},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CF$12))","v":191249.62248872806},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CG$12))","v":195902.8979750718},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CH$12))","v":200556.17346141554},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CI$12))","v":211365.73241619213},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CJ$12))","v":216158.60616712619},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CK$12))","v":220951.47991806018},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CL$12))","v":225744.35366899424},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CM$12))","v":230537.22741992833},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CN$12))","v":235330.10117086244},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CO$12))","v":240122.97492179647},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CP$12))","v":244915.8486727305},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CQ$12))","v":249708.72242366456},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CR$12))","v":254501.59617459861},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CS$12))","v":259294.46992553273},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CT$12))","v":264087.34367646679},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CU$12))","v":276946.62395022286},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CV$12))","v":281883.28391368495},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CW$12))","v":286819.94387714704},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CX$12))","v":291756.60384060914},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CY$12))","v":296693.26380407123},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,CZ$12))","v":301629.92376753327},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DA$12))","v":306566.58373099536},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DB$12))","v":311503.24369445746},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DC$12))","v":316439.90365791955},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DD$12))","v":321376.56362138171},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DE$12))","v":326313.22358484374},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DF$12))","v":331249.88354830578},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DG$12))","v":346272.13981712086},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DH$12))","v":351356.89957948687},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DI$12))","v":356441.65934185282},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DJ$12))","v":361526.41910421877},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DK$12))","v":366611.17886658473},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DL$12))","v":371695.93862895062},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DM$12))","v":376780.69839131657},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DN$12))","v":381865.45815368259},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DO$12))","v":386950.21791604854},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DP$12))","v":392034.97767841438},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DQ$12))","v":397119.73744078033},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DR$12))","v":402204.49720314634},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DS$12))","v":419507.93467447755},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DT$12))","v":424745.23722971458},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DU$12))","v":429982.53978495143},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DV$12))","v":435219.84234018839},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DW$12))","v":440457.1448954253},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DX$12))","v":445694.44745066221},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DY$12))","v":450931.75000589923},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,DZ$12))","v":456169.05256113602},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EA$12))","v":461406.3551163731},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EB$12))","v":466643.65767160989},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EC$12))","v":471880.9602268468},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,ED$12))","v":477118.26278208382},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EE$12))","v":496826.23229744029},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EF$12))","v":502220.65392933437},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EG$12))","v":507615.07556122832},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EH$12))","v":513009.4971931224},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EI$12))","v":518403.91882501647},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EJ$12))","v":523798.34045691049},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EK$12))","v":529192.76208880451},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EL$12))","v":534587.18372069846},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EM$12))","v":539981.60535259254},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EN$12))","v":545376.02698448661},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EO$12))","v":550770.44861638069},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EP$12))","v":556164.87024827476},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Пользователь поставщика"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$FD33,$Z$2:$FD$2,Periods!$Q$18),SUM($Z33:$FD33))","v":64200854.485173807},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AA$12))","v":1881.6408333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AB$12))","v":3951.4457499999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AC$12))","v":6209.4147499999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AD$12))","v":8655.5478333333322},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AE$12))","v":11289.844999999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AF$12))","v":14112.306250000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AG$12))","v":17211.784589999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AH$12))","v":20427.172920000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AI$12))","v":23831.701739999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AJ$12))","v":27425.371049999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AK$12))","v":31208.180849999986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AL$12))","v":35180.13113999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AM$12))","v":40417.881358400002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AN$12))","v":44887.166316299998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AO$12))","v":49550.768011499997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AP$12))","v":54408.686443999992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AQ$12))","v":59460.92161379999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AR$12))","v":64707.473520899999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AS$12))","v":70515.065277356},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AT$12))","v":76179.710410439991},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AU$12))","v":82039.688134319978},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AV$12))","v":88094.99844899599},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AW$12))","v":94345.641354467982},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AX$12))","v":100791.616850736},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AY$12))","v":110370.965780306},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,AZ$12))","v":117394.57269359821},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BA$12))","v":124618.85409012731},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BB$12))","v":132043.80996989334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BC$12))","v":139669.44033289634},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BD$12))","v":147495.7451791362},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BE$12))","v":156341.81734097275},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BF$12))","v":164612.80380675322},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BG$12))","v":173085.52164974785},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BH$12))","v":181759.97086995671},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BI$12))","v":190636.15146737965},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BJ$12))","v":199714.06344201681},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BK$12))","v":214705.09749587046},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BL$12))","v":224445.57971817348},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BM$12))","v":234393.30624307867},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BN$12))","v":244548.27707058602},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BO$12))","v":254910.49220069565},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BP$12))","v":265272.70733080513},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BQ$12))","v":277097.38047782675},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BR$12))","v":287514.57523263228},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BS$12))","v":297931.76998743782},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BT$12))","v":308348.96474224335},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BU$12))","v":318766.15949704894},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BV$12))","v":329183.35425185441},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BW$12))","v":348874.47423666494},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BX$12))","v":359576.14522551972},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BY$12))","v":370277.8162143745},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,BZ$12))","v":380979.48720322922},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CA$12))","v":391681.15819208394},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CB$12))","v":402382.82918093872},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CC$12))","v":415292.45110899262},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CD$12))","v":426051.32289938116},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CE$12))","v":436810.19468976947},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CF$12))","v":447569.0664801579},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CG$12))","v":458327.93827054638},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CH$12))","v":469086.81006093486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CI$12))","v":492939.96287517826},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CJ$12))","v":503992.4284104961},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CK$12))","v":515044.89394581399},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CL$12))","v":526097.35948113189},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CM$12))","v":537149.82501644967},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CN$12))","v":548202.29055176768},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CO$12))","v":562266.04881121579},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CP$12))","v":573378.02606044943},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CQ$12))","v":584490.00330968283},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CR$12))","v":595601.98055891646},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CS$12))","v":606713.95780814986},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CT$12))","v":617825.93505738326},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CU$12))","v":646088.18454192742},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CV$12))","v":657503.17013454088},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CW$12))","v":668918.15572715446},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CX$12))","v":680333.14131976792},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CY$12))","v":691748.1269123815},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,CZ$12))","v":703163.11250499508},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DA$12))","v":718454.03889368731},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DB$12))","v":729930.94047345885},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DC$12))","v":741407.84205323015},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DD$12))","v":752884.74363300146},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DE$12))","v":764361.64521277288},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DF$12))","v":775838.54679254431},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DG$12))","v":808768.71909678204},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DH$12))","v":820558.35057049594},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DI$12))","v":832347.98204420996},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DJ$12))","v":844137.6135179241},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DK$12))","v":855927.24499163812},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DL$12))","v":867716.87646535214},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DM$12))","v":884312.04545977421},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DN$12))","v":896166.09432652732},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DO$12))","v":908020.14319328044},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DP$12))","v":919874.19206003321},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DQ$12))","v":931728.24092678633},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DR$12))","v":943582.28979353933},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DS$12))","v":981451.48746184062},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DT$12))","v":993628.30492414639},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DU$12))","v":1005805.1223864519},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DV$12))","v":1017981.9398487578},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DW$12))","v":1030158.7573110634},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DX$12))","v":1042335.5747733692},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DY$12))","v":1060316.3117408329},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,DZ$12))","v":1072560.1490588563},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EA$12))","v":1084803.98637688},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EB$12))","v":1097047.8236949034},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EC$12))","v":1109291.6610129268},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,ED$12))","v":1121535.4983309503},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EE$12))","v":1164627.636012316},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EF$12))","v":1177204.6083234642},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EG$12))","v":1189781.5806346124},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EH$12))","v":1202358.5529457603},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EI$12))","v":1214935.5252569085},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EJ$12))","v":1227512.4975680565},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EK$12))","v":1246964.5972270363},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EL$12))","v":1259611.2969960731},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EM$12))","v":1272257.9967651097},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EN$12))","v":1284904.696534147},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EO$12))","v":1297551.3963031836},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EP$12))","v":1310198.0960722202},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$FD34,$Z$2:$FD$2,Periods!$Q$18),SUM($Z34:$FD34))","v":14449876.751872363},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AA$12))","v":400.16666666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AB$12))","v":840.35},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AC$12))","v":1320.5500000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AD$12))","v":1840.7666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AE$12))","v":2401},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AF$12))","v":3001.2500000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AG$12))","v":3714.3469999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AH$12))","v":4408.2360000000008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AI$12))","v":5142.942},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AJ$12))","v":5918.4650000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AK$12))","v":6734.8049999999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AL$12))","v":7591.9619999999986},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AM$12))","v":8659.7347200000022},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AN$12))","v":9617.3015400000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AO$12))","v":10616.501700000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AP$12))","v":11657.335200000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AQ$12))","v":12739.80204},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AR$12))","v":13863.90222},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AS$12))","v":15330.228454799999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AT$12))","v":16561.742651999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AU$12))","v":17835.722855999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AV$12))","v":19152.169066799997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AW$12))","v":20511.081284399996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AX$12))","v":21912.459508799995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AY$12))","v":23823.429814800005},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,AZ$12))","v":25339.466257559998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BA$12))","v":26898.818027256002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BB$12))","v":28501.485123887996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BC$12))","v":30147.467547455999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BD$12))","v":31836.765297960006},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BE$12))","v":34240.765942908001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BF$12))","v":36052.212915371514},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BG$12))","v":37907.841521309754},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BH$12))","v":39807.651760722722},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BI$12))","v":41751.643633610394},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BJ$12))","v":43739.817139972802},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BK$12))","v":46687.615725406125},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BL$12))","v":48805.683234184209},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BM$12))","v":50968.816009106486},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BN$12))","v":53177.014050172998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BO$12))","v":55430.277357383726},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BP$12))","v":57683.540664594439},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BQ$12))","v":61135.540051241253},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BR$12))","v":63433.868624596173},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BS$12))","v":65732.1971979511},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BT$12))","v":68030.525771306042},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BU$12))","v":70328.854344660984},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BV$12))","v":72627.182918015926},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BW$12))","v":76424.021721198282},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BX$12))","v":78768.316866020308},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BY$12))","v":81112.612010842335},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,BZ$12))","v":83456.907155664361},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CA$12))","v":85801.202300486402},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CB$12))","v":88145.497445308443},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CC$12))","v":92299.588441933069},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CD$12))","v":94690.76948965156},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CE$12))","v":97081.950537370023},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CF$12))","v":99473.131585088515},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CG$12))","v":101864.31263280698},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CH$12))","v":104255.49368052545},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CI$12))","v":108779.60822280881},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CJ$12))","v":111218.61289148164},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CK$12))","v":113657.6175601545},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CL$12))","v":116096.62222882733},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CM$12))","v":118535.62689750019},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CN$12))","v":120974.631566173},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CO$12))","v":125881.90895954276},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CP$12))","v":128369.69372158905},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CQ$12))","v":130857.47848363534},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CR$12))","v":133345.26324568165},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CS$12))","v":135833.04800772795},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CT$12))","v":138320.83276977425},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CU$12))","v":143624.78988245697},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CV$12))","v":146162.33033974419},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CW$12))","v":148699.87079703144},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CX$12))","v":151237.41125431863},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CY$12))","v":153774.95171160589},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,CZ$12))","v":156312.49216889311},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DA$12))","v":162027.03327870389},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DB$12))","v":164615.32454513691},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DC$12))","v":167203.61581156988},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DD$12))","v":169791.90707800281},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DE$12))","v":172380.1983444358},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DF$12))","v":174968.4896108688},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DG$12))","v":181107.91649484783},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DH$12))","v":183747.97358660941},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DI$12))","v":186388.03067837105},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DJ$12))","v":189028.0877701327},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DK$12))","v":191668.14486189434},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DL$12))","v":194308.20195365592},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DM$12))","v":200887.22422632587},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DN$12))","v":203580.08245992273},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DO$12))","v":206272.9406935196},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DP$12))","v":208965.79892711647},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DQ$12))","v":211658.65716071331},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DR$12))","v":214351.51539431018},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DS$12))","v":221385.26110046526},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DT$12))","v":224131.97649873406},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DU$12))","v":226878.69189700286},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DV$12))","v":229625.40729527164},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DW$12))","v":232372.12269354044},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DX$12))","v":235118.83809180927},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DY$12))","v":242622.86455987964},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,DZ$12))","v":245424.51426611384},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EA$12))","v":248226.163972348},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EB$12))","v":251027.81367858214},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EC$12))","v":253829.46338481634},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,ED$12))","v":256631.1130910505},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EE$12))","v":264621.41805323039},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EF$12))","v":267479.10075358924},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EG$12))","v":270336.7834539481},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EH$12))","v":273194.46615430689},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EI$12))","v":276052.14885466575},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EJ$12))","v":278909.83155502466},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EK$12))","v":287402.86454049114},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EL$12))","v":290317.70089485717},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EM$12))","v":293232.53724922327},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EN$12))","v":296147.37360358931},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EO$12))","v":299062.20995795529},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EP$12))","v":301977.04631232127},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$FD35,$Z$2:$FD$2,Periods!$Q$18),SUM($Z35:$FD35))","v":2889975.3503744733},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AA$12))","v":80.033333333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AB$12))","v":168.07},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AC$12))","v":264.10999999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AD$12))","v":368.15333333333325},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AE$12))","v":480.20000000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AF$12))","v":600.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AG$12))","v":742.86940000000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AH$12))","v":881.64719999999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AI$12))","v":1028.5883999999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AJ$12))","v":1183.6930000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AK$12))","v":1346.9609999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AL$12))","v":1518.3924},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AM$12))","v":1731.9469439999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AN$12))","v":1923.4603079999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AO$12))","v":2123.3003399999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AP$12))","v":2331.4670399999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AQ$12))","v":2547.9604079999995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AR$12))","v":2772.780444},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AS$12))","v":3066.0456909599998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AT$12))","v":3312.3485303999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AU$12))","v":3567.1445712},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AV$12))","v":3830.4338133599999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AW$12))","v":4102.2162568799995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AX$12))","v":4382.4919017599987},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AY$12))","v":4764.6859629600012},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,AZ$12))","v":5067.8932515119996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BA$12))","v":5379.7636054512004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BB$12))","v":5700.2970247776002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BC$12))","v":6029.4935094911998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BD$12))","v":6367.3530595920001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BE$12))","v":6848.1531885815994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BF$12))","v":7210.4425830743039},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BG$12))","v":7581.5683042619503},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BH$12))","v":7961.5303521445448},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BI$12))","v":8350.3287267220803},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BJ$12))","v":8747.9634279945603},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BK$12))","v":9337.5231450812225},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BL$12))","v":9761.1366468368396},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BM$12))","v":10193.763201821297},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BN$12))","v":10635.402810034599},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BO$12))","v":11086.055471476742},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BP$12))","v":11536.708132918888},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BQ$12))","v":12227.10801024825},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BR$12))","v":12686.773724919232},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BS$12))","v":13146.43943959022},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BT$12))","v":13606.105154261209},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BU$12))","v":14065.770868932195},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BV$12))","v":14525.436583603181},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BW$12))","v":15284.804344239656},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BX$12))","v":15753.663373204061},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BY$12))","v":16222.522402168468},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,BZ$12))","v":16691.381431132875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CA$12))","v":17160.240460097284},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CB$12))","v":17629.099489061689},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CC$12))","v":18459.917688386613},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CD$12))","v":18938.153897930311},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CE$12))","v":19416.390107474006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CF$12))","v":19894.626317017701},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CG$12))","v":20372.862526561399},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CH$12))","v":20851.09873610509},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CI$12))","v":21755.921644561757},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CJ$12))","v":22243.722578296329},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CK$12))","v":22731.523512030897},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CL$12))","v":23219.324445765465},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CM$12))","v":23707.125379500034},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CN$12))","v":24194.926313234602},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CO$12))","v":25176.381791908549},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CP$12))","v":25673.938744317809},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CQ$12))","v":26171.495696727066},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CR$12))","v":26669.052649136331},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CS$12))","v":27166.609601545584},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CT$12))","v":27664.166553954852},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CU$12))","v":28724.957976491394},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CV$12))","v":29232.466067948841},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CW$12))","v":29739.974159406283},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CX$12))","v":30247.48225086373},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CY$12))","v":30754.99034232118},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,CZ$12))","v":31262.498433778619},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DA$12))","v":32405.406655740786},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DB$12))","v":32923.064909027373},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DC$12))","v":33440.723162313974},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DD$12))","v":33958.381415600568},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DE$12))","v":34476.039668887162},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DF$12))","v":34993.697922173757},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DG$12))","v":36221.583298969563},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DH$12))","v":36749.594717321888},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DI$12))","v":37277.606135674214},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DJ$12))","v":37805.617554026539},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DK$12))","v":38333.628972378865},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DL$12))","v":38861.640390731191},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DM$12))","v":40177.444845265178},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DN$12))","v":40716.016491984556},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DO$12))","v":41254.588138703926},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DP$12))","v":41793.159785423304},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DQ$12))","v":42331.731432142675},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DR$12))","v":42870.303078862045},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DS$12))","v":44277.05222009305},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DT$12))","v":44826.395299746808},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DU$12))","v":45375.738379400573},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DV$12))","v":45925.08145905433},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DW$12))","v":46474.424538708088},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DX$12))","v":47023.767618361846},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DY$12))","v":48524.572911975927},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,DZ$12))","v":49084.902853222768},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EA$12))","v":49645.232794469601},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EB$12))","v":50205.562735716434},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EC$12))","v":50765.892676963267},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,ED$12))","v":51326.2226182101},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EE$12))","v":52924.283610646075},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EF$12))","v":53495.820150717838},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EG$12))","v":54067.356690789617},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EH$12))","v":54638.893230861395},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EI$12))","v":55210.429770933151},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EJ$12))","v":55781.966311004937},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EK$12))","v":57480.572908098235},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EL$12))","v":58063.540178971431},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EM$12))","v":58646.507449844641},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EN$12))","v":59229.474720717844},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EO$12))","v":59812.441991591055},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EP$12))","v":60395.409262464251},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$FD36,$Z$2:$FD$2,Periods!$Q$18),SUM($Z36:$FD36))","v":288997.53503744717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AA$12))","v":8.0033333333333339},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AB$12))","v":16.806999999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AC$12))","v":26.411000000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AD$12))","v":36.815333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AE$12))","v":48.019999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AF$12))","v":60.025000000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AG$12))","v":74.286939999999987},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AH$12))","v":88.164719999999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AI$12))","v":102.85883999999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AJ$12))","v":118.36930000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AK$12))","v":134.6961},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AL$12))","v":151.83923999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AM$12))","v":173.19469440000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AN$12))","v":192.34603079999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AO$12))","v":212.33003399999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AP$12))","v":233.14670399999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AQ$12))","v":254.79604079999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AR$12))","v":277.2780444},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AS$12))","v":306.60456909599998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AT$12))","v":331.23485303999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AU$12))","v":356.71445711999996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AV$12))","v":383.04338133599992},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AW$12))","v":410.22162568799996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AX$12))","v":438.24919017599996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AY$12))","v":476.4685962960001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,AZ$12))","v":506.78932515119993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BA$12))","v":537.97636054511997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BB$12))","v":570.02970247776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BC$12))","v":602.94935094911989},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BD$12))","v":636.73530595919999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BE$12))","v":684.81531885816014},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BF$12))","v":721.04425830743037},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BG$12))","v":758.15683042619514},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BH$12))","v":796.15303521445458},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BI$12))","v":835.0328726722081},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BJ$12))","v":874.79634279945617},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BK$12))","v":933.75231450812237},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BL$12))","v":976.11366468368396},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BM$12))","v":1019.3763201821297},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BN$12))","v":1063.5402810034598},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BO$12))","v":1108.6055471476743},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BP$12))","v":1153.6708132918889},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BQ$12))","v":1222.7108010248251},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BR$12))","v":1268.6773724919235},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BS$12))","v":1314.6439439590224},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BT$12))","v":1360.6105154261211},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BU$12))","v":1406.5770868932198},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BV$12))","v":1452.5436583603184},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BW$12))","v":1528.4804344239656},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BX$12))","v":1575.366337320406},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BY$12))","v":1622.2522402168468},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,BZ$12))","v":1669.1381431132875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CA$12))","v":1716.0240460097282},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CB$12))","v":1762.9099489061684},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CC$12))","v":1845.9917688386615},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CD$12))","v":1893.815389793031},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CE$12))","v":1941.6390107474006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CF$12))","v":1989.4626317017701},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CG$12))","v":2037.2862526561396},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CH$12))","v":2085.1098736105091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CI$12))","v":2175.5921644561759},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CJ$12))","v":2224.3722578296333},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CK$12))","v":2273.1523512030899},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CL$12))","v":2321.9324445765469},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CM$12))","v":2370.7125379500035},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CN$12))","v":2419.4926313234605},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CO$12))","v":2517.6381791908552},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CP$12))","v":2567.3938744317811},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CQ$12))","v":2617.1495696727065},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CR$12))","v":2666.9052649136333},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CS$12))","v":2716.6609601545592},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CT$12))","v":2766.4166553954851},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CU$12))","v":2872.4957976491396},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CV$12))","v":2923.246606794884},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CW$12))","v":2973.9974159406288},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CX$12))","v":3024.7482250863727},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CY$12))","v":3075.499034232118},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,CZ$12))","v":3126.2498433778624},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DA$12))","v":3240.540665574078},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DB$12))","v":3292.306490902738},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DC$12))","v":3344.0723162313971},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DD$12))","v":3395.8381415600575},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DE$12))","v":3447.6039668887165},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DF$12))","v":3499.3697922173769},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DG$12))","v":3622.1583298969563},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DH$12))","v":3674.9594717321884},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DI$12))","v":3727.7606135674214},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DJ$12))","v":3780.5617554026535},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DK$12))","v":3833.362897237887},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DL$12))","v":3886.1640390731191},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DM$12))","v":4017.7444845265172},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DN$12))","v":4071.6016491984551},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DO$12))","v":4125.4588138703921},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DP$12))","v":4179.3159785423304},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DQ$12))","v":4233.1731432142669},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DR$12))","v":4287.0303078862044},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DS$12))","v":4427.7052220093055},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DT$12))","v":4482.639529974681},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DU$12))","v":4537.5738379400573},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DV$12))","v":4592.5081459054336},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DW$12))","v":4647.442453870809},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DX$12))","v":4702.3767618361844},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DY$12))","v":4852.457291197592},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,DZ$12))","v":4908.4902853222757},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EA$12))","v":4964.5232794469594},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EB$12))","v":5020.5562735716421},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EC$12))","v":5076.5892676963258},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,ED$12))","v":5132.6222618210104},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EE$12))","v":5292.4283610646071},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EF$12))","v":5349.5820150717836},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EG$12))","v":5406.7356690789611},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EH$12))","v":5463.8893230861395},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EI$12))","v":5521.0429770933151},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EJ$12))","v":5578.1966311004935},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EK$12))","v":5748.0572908098238},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EL$12))","v":5806.3540178971434},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EM$12))","v":5864.6507449844639},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EN$12))","v":5922.9474720717853},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EO$12))","v":5981.2441991591049},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EP$12))","v":6039.5409262464254},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$FD38,$Z$2:$FD$2,Periods!$Q$18),SUM($Z38:$FD38))","v":35824619.113761187},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AA$12))","v":1071.8749999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AB$12))","v":2250.9375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AC$12))","v":3537.1874999999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AD$12))","v":4930.6249999999991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AE$12))","v":6431.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AF$12))","v":8039.0625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AG$12))","v":9754.0625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AH$12))","v":11576.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AI$12))","v":13505.624999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AJ$12))","v":15542.187499999998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AK$12))","v":17685.937499999993},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AL$12))","v":19936.874999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AM$12))","v":22963.85},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AN$12))","v":25503.121874999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AO$12))","v":28152.796875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AP$12))","v":30912.874999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AQ$12))","v":33783.35624999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AR$12))","v":36764.240624999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AS$12))","v":39855.528125000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AT$12))","v":43057.21875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AU$12))","v":46369.312499999993},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AV$12))","v":49791.809374999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AW$12))","v":53324.709374999984},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AX$12))","v":56968.012500000004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AY$12))","v":62543.370312499996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,AZ$12))","v":66523.402968750001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BA$12))","v":70617.150843749987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BB$12))","v":74824.613937499991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BC$12))","v":79145.792249999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BD$12))","v":83580.685781249995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BE$12))","v":88129.294531249994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BF$12))","v":92791.618499999982},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BG$12))","v":97567.657687499959},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BH$12))","v":102457.41209374998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BI$12))","v":107460.88171874998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BJ$12))","v":112578.0665625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BK$12))","v":121343.23562374999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BL$12))","v":126848.18936343749},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BM$12))","v":132470.26977843751},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BN$12))","v":138209.47686874997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BO$12))","v":144065.810634375},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BP$12))","v":149922.14439999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BQ$12))","v":155778.47816562495},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BR$12))","v":161634.81193124998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BS$12))","v":167491.14569687497},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BT$12))","v":173347.47946249999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BU$12))","v":179203.81322812501},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BV$12))","v":185060.14699374998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BW$12))","v":196643.97518215619},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BX$12))","v":202675.99896074994},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BY$12))","v":208708.02273934372},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,BZ$12))","v":214740.04651793747},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CA$12))","v":220772.07029653119},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CB$12))","v":226804.09407512494},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CC$12))","v":232836.11785371869},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CD$12))","v":238868.14163231247},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CE$12))","v":244900.16541090622},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CF$12))","v":250932.18918949994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CG$12))","v":256964.21296809372},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CH$12))","v":262996.2367466875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CI$12))","v":277099.10834103962},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CJ$12))","v":283312.09283299115},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CK$12))","v":289525.07732494274},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CL$12))","v":295738.06181689427},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CM$12))","v":301951.04630884581},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CN$12))","v":308164.03080079739},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CO$12))","v":314377.01529274893},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CP$12))","v":320589.99978470057},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CQ$12))","v":326802.9842766521},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CR$12))","v":333015.96876860369},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CS$12))","v":339228.95326055522},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CT$12))","v":345441.93775250675},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CU$12))","v":362204.56991179218},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CV$12))","v":368603.94393850223},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CW$12))","v":375003.31796521239},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CX$12))","v":381402.69199192245},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CY$12))","v":387802.06601863255},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,CZ$12))","v":394201.44004534272},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DA$12))","v":400600.81407205277},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DB$12))","v":407000.18809876294},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DC$12))","v":413399.56212547299},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DD$12))","v":419798.9361521831},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DE$12))","v":426198.31017889327},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DF$12))","v":432597.68420560332},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DG$12))","v":452166.96997928288},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DH$12))","v":458758.32522679423},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DI$12))","v":465349.68047430564},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DJ$12))","v":471941.03572181711},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DK$12))","v":478532.39096932847},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DL$12))","v":485123.74621683994},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DM$12))","v":491715.10146435129},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DN$12))","v":498306.4567118627},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DO$12))","v":504897.81195937423},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DP$12))","v":511489.16720688553},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DQ$12))","v":518080.52245439705},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DR$12))","v":524671.87770190835},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DS$12))","v":547201.12993790233},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DT$12))","v":553990.22584283911},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DU$12))","v":560779.32174777577},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DV$12))","v":567568.41765271267},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DW$12))","v":574357.51355764933},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DX$12))","v":581146.60946258612},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DY$12))","v":587935.7053675229},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,DZ$12))","v":594724.80127245956},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EA$12))","v":601513.89717739646},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EB$12))","v":608302.99308233312},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EC$12))","v":615092.0889872699},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,ED$12))","v":621881.18489220669},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EE$12))","v":647530.38922105765},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EF$12))","v":654523.15800314257},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EG$12))","v":661515.92678522738},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EH$12))","v":668508.6955673123},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EI$12))","v":675501.46434939723},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EJ$12))","v":682494.23313148192},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EK$12))","v":689487.00191356696},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EL$12))","v":696479.77069565176},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EM$12))","v":703472.53947773646},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EN$12))","v":710465.3082598215},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EO$12))","v":717458.07704190619},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EP$12))","v":724450.845823991},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$FD39,$Z$2:$FD$2,Periods!$Q$18),SUM($Z39:$FD39))","v":10747385.734128354},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AA$12))","v":321.56249999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AB$12))","v":675.28125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AC$12))","v":1061.1562499999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AD$12))","v":1479.1874999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AE$12))","v":1929.375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AF$12))","v":2411.71875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AG$12))","v":2926.21875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AH$12))","v":3472.875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AI$12))","v":4051.6874999999986},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AJ$12))","v":4662.6562499999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AK$12))","v":5305.7812499999973},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AL$12))","v":5981.0624999999991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AM$12))","v":6889.1549999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AN$12))","v":7650.9365624999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AO$12))","v":8445.8390624999993},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AP$12))","v":9273.8624999999993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AQ$12))","v":10135.006874999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AR$12))","v":11029.272187499999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AS$12))","v":11956.6584375},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AT$12))","v":12917.165625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AU$12))","v":13910.793749999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AV$12))","v":14937.542812499998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AW$12))","v":15997.412812499995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AX$12))","v":17090.403750000001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AY$12))","v":18763.011093749999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,AZ$12))","v":19957.020890625001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BA$12))","v":21185.145253124996},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BB$12))","v":22447.384181249996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BC$12))","v":23743.737675},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BD$12))","v":25074.205734374998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BE$12))","v":26438.788359374998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BF$12))","v":27837.485549999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BG$12))","v":29270.297306249988},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BH$12))","v":30737.223628124993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BI$12))","v":32238.264515624993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BJ$12))","v":33773.41996875},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BK$12))","v":36402.970687124995},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BL$12))","v":38054.456809031246},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BM$12))","v":39741.080933531252},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BN$12))","v":41462.843060624989},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BO$12))","v":43219.743190312496},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BP$12))","v":44976.643319999988},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BQ$12))","v":46733.543449687488},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BR$12))","v":48490.443579374994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BS$12))","v":50247.343709062487},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BT$12))","v":52004.243838749993},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BU$12))","v":53761.1439684375},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BV$12))","v":55518.044098124992},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BW$12))","v":58993.192554646856},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BX$12))","v":60802.799688224979},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BY$12))","v":62612.406821803117},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,BZ$12))","v":64422.013955381241},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CA$12))","v":66231.621088959349},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CB$12))","v":68041.22822253748},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CC$12))","v":69850.835356115611},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CD$12))","v":71660.442489693742},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CE$12))","v":73470.049623271858},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CF$12))","v":75279.656756849974},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CG$12))","v":77089.263890428119},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CH$12))","v":78898.87102400625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CI$12))","v":83129.73250231189},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CJ$12))","v":84993.627849897341},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CK$12))","v":86857.52319748282},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CL$12))","v":88721.418545068285},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CM$12))","v":90585.313892653736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CN$12))","v":92449.209240239215},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CO$12))","v":94313.10458782468},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CP$12))","v":96176.999935410175},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CQ$12))","v":98040.895282995625},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CR$12))","v":99904.790630581105},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CS$12))","v":101768.68597816657},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CT$12))","v":103632.58132575202},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CU$12))","v":108661.37097353765},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CV$12))","v":110581.18318155066},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CW$12))","v":112500.99538956372},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CX$12))","v":114420.80759757673},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CY$12))","v":116340.61980558977},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,CZ$12))","v":118260.43201360281},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DA$12))","v":120180.24422161582},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DB$12))","v":122100.05642962888},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DC$12))","v":124019.86863764189},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DD$12))","v":125939.68084565492},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DE$12))","v":127859.49305366797},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DF$12))","v":129779.30526168099},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DG$12))","v":135650.09099378486},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DH$12))","v":137627.49756803826},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DI$12))","v":139604.90414229169},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DJ$12))","v":141582.31071654512},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DK$12))","v":143559.71729079852},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DL$12))","v":145537.12386505198},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DM$12))","v":147514.53043930538},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DN$12))","v":149491.93701355881},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DO$12))","v":151469.34358781227},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DP$12))","v":153446.75016206564},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DQ$12))","v":155424.1567363191},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DR$12))","v":157401.5633105725},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DS$12))","v":164160.3389813707},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DT$12))","v":166197.06775285173},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DU$12))","v":168233.79652433272},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DV$12))","v":170270.5252958138},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DW$12))","v":172307.25406729479},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DX$12))","v":174343.98283877582},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DY$12))","v":176380.71161025687},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,DZ$12))","v":178417.44038173786},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EA$12))","v":180454.16915321894},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EB$12))","v":182490.89792469994},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EC$12))","v":184527.62669618096},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,ED$12))","v":186564.35546766201},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EE$12))","v":194259.11676631728},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EF$12))","v":196356.94740094276},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EG$12))","v":198454.77803556822},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EH$12))","v":200552.60867019367},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EI$12))","v":202650.43930481916},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EJ$12))","v":204748.26993944458},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EK$12))","v":206846.10057407009},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EL$12))","v":208943.93120869552},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EM$12))","v":211041.76184332094},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EN$12))","v":213139.59247794645},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EO$12))","v":215237.42311257185},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EP$12))","v":217335.2537471973},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Поставщик-магазин"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$FD40,$Z$2:$FD$2,Periods!$Q$18),SUM($Z40:$FD40))","v":100789508.79002206},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AA$12))","v":2791.3258333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AB$12))","v":5861.7842499999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AC$12))","v":9211.375250000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AD$12))","v":12840.098833333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AE$12))","v":16747.954999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AF$12))","v":20934.943749999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AG$12))","v":25908.796549999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AH$12))","v":30748.901399999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AI$12))","v":35873.718299999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AJ$12))","v":41283.247249999993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AK$12))","v":46977.488249999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AL$12))","v":52956.441300000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AM$12))","v":60404.839767999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AN$12))","v":67084.22108850001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AO$12))","v":74054.010292499996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AP$12))","v":81314.207379999993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AQ$12))","v":88864.812350999986},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AR$12))","v":96705.825205500019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AS$12))","v":106932.80658381998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AT$12))","v":115522.97664179996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AU$12))","v":124409.35946039998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AV$12))","v":133591.95503961996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AW$12))","v":143070.76337946},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AX$12))","v":152845.78447992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AY$12))","v":166176.26085907003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,AZ$12))","v":176751.11382282901},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BA$12))","v":187628.10544269541},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BB$12))","v":198807.23571866922},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BC$12))","v":210288.50465075043},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BD$12))","v":222071.912238939},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BE$12))","v":238837.98895386222},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BF$12))","v":251473.28901464719},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BG$12))","v":264416.76712569519},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BH$12))","v":277668.42328700627},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BI$12))","v":291228.25749858038},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BJ$12))","v":305096.26976041758},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BK$12))","v":325659.65957861516},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BL$12))","v":340433.79471393843},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BM$12))","v":355522.27315001324},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BN$12))","v":370925.09488683956},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BO$12))","v":386642.25992441754},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BP$12))","v":402359.42496199551},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BQ$12))","v":426433.49295335641},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BR$12))","v":442464.82727491122},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BS$12))","v":458496.16159646591},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BT$12))","v":474527.49591802078},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BU$12))","v":490558.83023957547},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BV$12))","v":506590.16456113022},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BW$12))","v":533076.76533376717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BX$12))","v":549428.81335014047},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BY$12))","v":565780.86136651365},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,BZ$12))","v":582132.9093828866},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CA$12))","v":598484.95739926002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CB$12))","v":614837.0054156332},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CC$12))","v":643805.91594171617},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CD$12))","v":660484.8256811389},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CE$12))","v":677163.73542056163},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CF$12))","v":693842.64515998424},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CG$12))","v":710521.55489940697},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CH$12))","v":727200.4646388297},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CI$12))","v":758760.95885711664},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CJ$12))","v":775773.53640996688},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CK$12))","v":792786.11396281712},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CL$12))","v":809798.69151566713},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CM$12))","v":826811.26906851726},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CN$12))","v":843823.84662136761},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CO$12))","v":878043.81116924714},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CP$12))","v":895396.45565875794},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CQ$12))","v":912749.10014826886},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CR$12))","v":930101.74463777989},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CS$12))","v":947454.38912729057},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CT$12))","v":964807.03361680149},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CU$12))","v":1001808.0962558547},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CV$12))","v":1019507.8859423541},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CW$12))","v":1037207.6756288531},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CX$12))","v":1054907.4653153524},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CY$12))","v":1072607.2550018516},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,CZ$12))","v":1090307.0446883508},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DA$12))","v":1130155.0674953002},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DB$12))","v":1148208.662822701},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DC$12))","v":1166262.2581501021},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DD$12))","v":1184315.8534775029},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DE$12))","v":1202369.4488049038},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DF$12))","v":1220423.0441323051},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DG$12))","v":1263252.6944909079},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DH$12))","v":1281667.4568012713},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DI$12))","v":1300082.2191116344},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DJ$12))","v":1318496.9814219975},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DK$12))","v":1336911.7437323604},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DL$12))","v":1355326.5060427235},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DM$12))","v":1401201.482757133},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DN$12))","v":1419984.3444562904},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DO$12))","v":1438767.2061554478},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DP$12))","v":1457550.0678546049},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DQ$12))","v":1476332.9295537621},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DR$12))","v":1495115.7912529195},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DS$12))","v":1544184.5190648653},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DT$12))","v":1563343.1359267121},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DU$12))","v":1582501.7527885593},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DV$12))","v":1601660.3696504058},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DW$12))","v":1620818.9865122533},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DX$12))","v":1639977.6033741001},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DY$12))","v":1692301.4745511354},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,DZ$12))","v":1711843.0620170836},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EA$12))","v":1731384.6494830321},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EB$12))","v":1750926.2369489807},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EC$12))","v":1770467.8244149291},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,ED$12))","v":1790009.4118808778},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EE$12))","v":1845751.359577934},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EF$12))","v":1865683.8796597696},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EG$12))","v":1885616.3997416042},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EH$12))","v":1905548.9198234396},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EI$12))","v":1925481.4399052747},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EJ$12))","v":1945413.95998711},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EK$12))","v":2004632.9220565523},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EL$12))","v":2024963.8847548948},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EM$12))","v":2045294.8474532373},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EN$12))","v":2065625.8101515796},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EO$12))","v":2085956.7728499223},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EP$12))","v":2106287.7355482643},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$FD41,$Z$2:$FD$2,Periods!$Q$18),SUM($Z41:$FD41))","v":82570724.296413481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AA$12))","v":2286.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AB$12))","v":4802},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AC$12))","v":7546.0000000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AD$12))","v":10518.666666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AE$12))","v":13719.999999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AF$12))","v":17150},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AG$12))","v":21224.84},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AH$12))","v":25189.919999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AI$12))","v":29388.240000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AJ$12))","v":33819.799999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AK$12))","v":38484.599999999991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AL$12))","v":43382.64},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AM$12))","v":49484.198400000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AN$12))","v":54956.008800000011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AO$12))","v":60665.724000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AP$12))","v":66613.343999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AQ$12))","v":72798.868799999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AR$12))","v":79222.298400000014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AS$12))","v":87601.305455999987},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AT$12))","v":94638.529439999969},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AU$12))","v":101918.41631999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AV$12))","v":109440.96609599997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AW$12))","v":117206.17876800001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AX$12))","v":125214.05433599997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AY$12))","v":136133.88465600001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,AZ$12))","v":144796.95004320002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BA$12))","v":153707.53158432001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BB$12))","v":162865.62927936},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BC$12))","v":172271.24312832003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BD$12))","v":181924.3731312},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BE$12))","v":195661.51967375999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BF$12))","v":206012.64523069441},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BG$12))","v":216616.23726462724},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BH$12))","v":227472.29577555842},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BI$12))","v":238580.82076348801},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BJ$12))","v":249941.81222841601},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BK$12))","v":266786.3755737493},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BL$12))","v":278889.61848105263},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BM$12))","v":291250.37719489424},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BN$12))","v":303868.65171527426},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BO$12))","v":316744.44204219262},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BP$12))","v":329620.23236911109},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BQ$12))","v":349345.94314994995},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BR$12))","v":362479.24928340671},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BS$12))","v":375612.55541686347},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BT$12))","v":388745.86155032029},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BU$12))","v":401879.16768377699},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BV$12))","v":415012.47381723381},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BW$12))","v":436708.69554970437},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BX$12))","v":450104.66780583037},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BY$12))","v":463500.64006195619},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,BZ$12))","v":476896.61231808201},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CA$12))","v":490292.58457420801},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CB$12))","v":503688.55683033384},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CC$12))","v":527426.21966818906},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CD$12))","v":541090.11136943754},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CE$12))","v":554754.0030706859},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CF$12))","v":568417.89477193425},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CG$12))","v":582081.78647318273},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CH$12))","v":595745.67817443109},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CI$12))","v":621597.76127319317},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CJ$12))","v":635534.93080846663},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CK$12))","v":649472.10034374008},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CL$12))","v":663409.26987901342},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CM$12))","v":677346.43941428675},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CN$12))","v":691283.60894956021},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CO$12))","v":719325.19405453},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CP$12))","v":733541.10698050878},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CQ$12))","v":747757.01990648778},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CR$12))","v":761972.93283246667},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CS$12))","v":776188.84575844544},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CT$12))","v":790404.75868442433},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CU$12))","v":820713.08504261135},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CV$12))","v":835213.31622710975},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CW$12))","v":849713.54741160816},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CX$12))","v":864213.77859610668},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CY$12))","v":878714.00978060521},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,CZ$12))","v":893214.24096510338},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DA$12))","v":925868.76159259398},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DB$12))","v":940658.99740078219},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DC$12))","v":955449.23320897087},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DD$12))","v":970239.46901715908},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DE$12))","v":985029.70482534752},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DF$12))","v":999819.94063353597},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DG$12))","v":1034902.3799705589},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DH$12))","v":1049988.420494911},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DI$12))","v":1065074.4610192634},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DJ$12))","v":1080160.5015436155},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DK$12))","v":1095246.5420679676},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DL$12))","v":1110332.5825923197},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DM$12))","v":1147926.995579005},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DN$12))","v":1163314.7569138443},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DO$12))","v":1178702.5182486835},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DP$12))","v":1194090.2795835226},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DQ$12))","v":1209478.0409183619},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DR$12))","v":1224865.8022532011},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DS$12))","v":1265058.6348598013},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DT$12))","v":1280754.1514213374},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DU$12))","v":1296449.6679828733},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DV$12))","v":1312145.1845444092},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DW$12))","v":1327840.7011059453},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DX$12))","v":1343536.2176674812},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DY$12))","v":1386416.3689135979},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,DZ$12))","v":1402425.7958063644},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EA$12))","v":1418435.2226991311},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EB$12))","v":1434444.6495918978},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EC$12))","v":1450454.0764846648},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,ED$12))","v":1466463.5033774315},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EE$12))","v":1512122.3888756018},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EF$12))","v":1528452.0043062239},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EG$12))","v":1544781.6197368458},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EH$12))","v":1561111.235167468},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EI$12))","v":1577440.8505980901},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EJ$12))","v":1593770.466028712},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EK$12))","v":1642302.0830885207},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EL$12))","v":1658958.2908277551},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EM$12))","v":1675614.4985669898},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EN$12))","v":1692270.7063062242},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EO$12))","v":1708926.9140454589},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EP$12))","v":1725583.1217846933},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$FD42,$Z$2:$FD$2,Periods!$Q$18),SUM($Z42:$FD42))","v":16514144.859282702},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AA$12))","v":457.33333333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AB$12))","v":960.40000000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AC$12))","v":1509.2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AD$12))","v":2103.7333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AE$12))","v":2743.9999999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AF$12))","v":3430},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AG$12))","v":4244.9679999999989},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AH$12))","v":5037.9840000000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AI$12))","v":5877.6480000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AJ$12))","v":6763.96},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AK$12))","v":7696.9199999999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AL$12))","v":8676.5280000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AM$12))","v":9896.8396799999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AN$12))","v":10991.201760000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AO$12))","v":12133.144799999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AP$12))","v":13322.668799999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AQ$12))","v":14559.773759999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AR$12))","v":15844.45968},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AS$12))","v":17520.261091200002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AT$12))","v":18927.705887999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AU$12))","v":20383.683263999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AV$12))","v":21888.193219199999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AW$12))","v":23441.235753599998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AX$12))","v":25042.810867199998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AY$12))","v":27226.776931199998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,AZ$12))","v":28959.390008639999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BA$12))","v":30741.506316864004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BB$12))","v":32573.125855871993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BC$12))","v":34454.248625664004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BD$12))","v":36384.874626240002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BE$12))","v":39132.303934752003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BF$12))","v":41202.529046138887},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BG$12))","v":43323.24745292544},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BH$12))","v":45494.459155111683},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BI$12))","v":47716.164152697595},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BJ$12))","v":49988.362445683189},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BK$12))","v":53357.275114749857},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BL$12))","v":55777.923696210506},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BM$12))","v":58250.075438978849},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BN$12))","v":60773.730343054849},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BO$12))","v":63348.888408438535},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BP$12))","v":65924.046473822207},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BQ$12))","v":69869.188629989992},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BR$12))","v":72495.849856681351},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BS$12))","v":75122.511083372694},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BT$12))","v":77749.172310064052},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BU$12))","v":80375.83353675541},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BV$12))","v":83002.494763446753},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BW$12))","v":87341.739109940885},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BX$12))","v":90020.933561166064},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BY$12))","v":92700.128012391244},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,BZ$12))","v":95379.322463616423},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CA$12))","v":98058.516914841603},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CB$12))","v":100737.71136606678},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CC$12))","v":105485.24393363782},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CD$12))","v":108218.0222738875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CE$12))","v":110950.80061413717},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CF$12))","v":113683.57895438686},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CG$12))","v":116416.35729463655},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CH$12))","v":119149.13563488622},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CI$12))","v":124319.55225463865},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CJ$12))","v":127106.9861616933},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CK$12))","v":129894.42006874799},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CL$12))","v":132681.85397580266},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CM$12))","v":135469.28788285734},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CN$12))","v":138256.72178991203},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CO$12))","v":143865.038810906},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CP$12))","v":146708.22139610178},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CQ$12))","v":149551.40398129757},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CR$12))","v":152394.58656649332},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CS$12))","v":155237.76915168911},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CT$12))","v":158080.95173688486},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CU$12))","v":164142.61700852227},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CV$12))","v":167042.66324542198},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CW$12))","v":169942.70948232163},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CX$12))","v":172842.75571922134},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CY$12))","v":175742.80195612102},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,CZ$12))","v":178642.84819302071},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DA$12))","v":185173.75231851879},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DB$12))","v":188131.79948015645},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DC$12))","v":191089.84664179411},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DD$12))","v":194047.8938034318},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DE$12))","v":197005.94096506949},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DF$12))","v":199963.98812670718},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DG$12))","v":206980.4759941118},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DH$12))","v":209997.68409898222},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DI$12))","v":213014.89220385265},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DJ$12))","v":216032.10030872308},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DK$12))","v":219049.30841359354},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DL$12))","v":222066.51651846396},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DM$12))","v":229585.39911580103},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DN$12))","v":232662.95138276886},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DO$12))","v":235740.50364973675},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DP$12))","v":238818.05591670453},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DQ$12))","v":241895.60818367236},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DR$12))","v":244973.16045064025},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DS$12))","v":253011.72697196028},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DT$12))","v":256150.83028426743},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DU$12))","v":259289.93359657467},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DV$12))","v":262429.03690888186},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DW$12))","v":265568.14022118913},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DX$12))","v":268707.24353349628},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DY$12))","v":277283.27378271957},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,DZ$12))","v":280485.15916127292},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EA$12))","v":283687.04453982622},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EB$12))","v":286888.92991837958},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EC$12))","v":290090.81529693294},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,ED$12))","v":293292.7006754863},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EE$12))","v":302424.47777512041},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EF$12))","v":305690.40086124477},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EG$12))","v":308956.32394736918},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EH$12))","v":312222.24703349365},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EI$12))","v":315488.17011961801},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EJ$12))","v":318754.09320574248},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EK$12))","v":328460.41661770415},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EL$12))","v":331791.65816555102},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EM$12))","v":335122.89971339802},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EN$12))","v":338454.14126124489},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EO$12))","v":341785.38280909177},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EP$12))","v":345116.62435693864},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$FD43,$Z$2:$FD$2,Periods!$Q$18),SUM($Z43:$FD43))","v":1651414.4859282696},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AA$12))","v":45.733333333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AB$12))","v":96.039999999999992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AC$12))","v":150.92000000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AD$12))","v":210.37333333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AE$12))","v":274.39999999999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AF$12))","v":343},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AG$12))","v":424.49679999999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AH$12))","v":503.79839999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AI$12))","v":587.76480000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AJ$12))","v":676.39599999999984},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AK$12))","v":769.69199999999989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AL$12))","v":867.65279999999984},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AM$12))","v":989.68396799999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AN$12))","v":1099.1201760000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AO$12))","v":1213.31448},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AP$12))","v":1332.2668799999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AQ$12))","v":1455.9773759999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AR$12))","v":1584.445968},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AS$12))","v":1752.0261091199995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AT$12))","v":1892.7705887999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AU$12))","v":2038.3683263999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AV$12))","v":2188.8193219199998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AW$12))","v":2344.1235753599999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AX$12))","v":2504.2810867199996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AY$12))","v":2722.6776931199997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,AZ$12))","v":2895.9390008639998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BA$12))","v":3074.1506316863997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BB$12))","v":3257.3125855871995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BC$12))","v":3445.4248625664},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BD$12))","v":3638.4874626239998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BE$12))","v":3913.2303934752008},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BF$12))","v":4120.2529046138889},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BG$12))","v":4332.3247452925443},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BH$12))","v":4549.4459155111681},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BI$12))","v":4771.6164152697602},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BJ$12))","v":4998.8362445683206},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BK$12))","v":5335.7275114749855},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BL$12))","v":5577.7923696210519},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BM$12))","v":5825.0075438978856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BN$12))","v":6077.3730343054849},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BO$12))","v":6334.8888408438534},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BP$12))","v":6592.4046473822218},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BQ$12))","v":6986.9188629989994},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BR$12))","v":7249.5849856681343},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BS$12))","v":7512.2511083372701},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BT$12))","v":7774.9172310064059},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BU$12))","v":8037.5833536755408},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BV$12))","v":8300.2494763446775},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BW$12))","v":8734.1739109940881},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BX$12))","v":9002.0933561166057},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BY$12))","v":9270.0128012391251},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,BZ$12))","v":9537.9322463616409},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CA$12))","v":9805.8516914841603},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CB$12))","v":10073.771136606678},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CC$12))","v":10548.524393363779},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CD$12))","v":10821.802227388749},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CE$12))","v":11095.080061413717},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CF$12))","v":11368.357895438685},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CG$12))","v":11641.635729463653},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CH$12))","v":11914.913563488622},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CI$12))","v":12431.955225463864},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CJ$12))","v":12710.698616169331},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CK$12))","v":12989.4420068748},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CL$12))","v":13268.185397580268},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CM$12))","v":13546.928788285733},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CN$12))","v":13825.672178991203},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CO$12))","v":14386.503881090601},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CP$12))","v":14670.82213961018},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CQ$12))","v":14955.140398129755},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CR$12))","v":15239.458656649331},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CS$12))","v":15523.77691516891},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CT$12))","v":15808.095173688487},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CU$12))","v":16414.261700852228},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CV$12))","v":16704.266324542197},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CW$12))","v":16994.270948232166},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CX$12))","v":17284.275571922131},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CY$12))","v":17574.280195612104},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,CZ$12))","v":17864.284819302069},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DA$12))","v":18517.375231851882},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DB$12))","v":18813.179948015648},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DC$12))","v":19108.984664179417},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DD$12))","v":19404.789380343187},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DE$12))","v":19700.594096506953},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DF$12))","v":19996.398812670719},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DG$12))","v":20698.04759941118},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DH$12))","v":20999.768409898221},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DI$12))","v":21301.489220385261},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DJ$12))","v":21603.210030872309},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DK$12))","v":21904.93084135935},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DL$12))","v":22206.651651846394},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DM$12))","v":22958.539911580097},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DN$12))","v":23266.295138276884},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DO$12))","v":23574.050364973667},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DP$12))","v":23881.805591670451},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DQ$12))","v":24189.560818367234},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DR$12))","v":24497.316045064017},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DS$12))","v":25301.172697196027},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DT$12))","v":25615.083028426743},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DU$12))","v":25928.993359657466},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DV$12))","v":26242.903690888186},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DW$12))","v":26556.814022118906},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DX$12))","v":26870.724353349622},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DY$12))","v":27728.327378271952},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,DZ$12))","v":28048.515916127286},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EA$12))","v":28368.704453982624},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EB$12))","v":28688.892991837954},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EC$12))","v":29009.081529693292},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,ED$12))","v":29329.27006754863},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EE$12))","v":30242.447777512039},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EF$12))","v":30569.040086124478},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EG$12))","v":30895.63239473692},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EH$12))","v":31222.224703349362},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EI$12))","v":31548.817011961801},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EJ$12))","v":31875.409320574243},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EK$12))","v":32846.041661770425},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EL$12))","v":33179.165816555105},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EM$12))","v":33512.2899713398},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EN$12))","v":33845.41412612448},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EO$12))","v":34178.538280909175},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EP$12))","v":34511.662435693863},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$FD45,$Z$2:$FD$2,Periods!$Q$18),SUM($Z45:$FD45))","v":40942.4218442985},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AA$12))","v":1.2249999999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AB$12))","v":2.5724999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AC$12))","v":4.0425000000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AD$12))","v":5.6350000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AE$12))","v":7.35},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AF$12))","v":9.1875000000000018},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AG$12))","v":11.147499999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AH$12))","v":13.229999999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AI$12))","v":15.434999999999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AJ$12))","v":17.762499999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AK$12))","v":20.212499999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AL$12))","v":22.785},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AM$12))","v":26.244399999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AN$12))","v":29.146425000000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AO$12))","v":32.174624999999992},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AP$12))","v":35.329000000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AQ$12))","v":38.609549999999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AR$12))","v":42.016275000000014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AS$12))","v":45.549175000000005},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AT$12))","v":49.208249999999992},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AU$12))","v":52.993499999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AV$12))","v":56.904925000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AW$12))","v":60.942524999999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AX$12))","v":65.10629999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AY$12))","v":71.478137500000003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,AZ$12))","v":76.026746249999988},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BA$12))","v":80.705315249999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BB$12))","v":85.513844500000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BC$12))","v":90.452334000000008},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BD$12))","v":95.520783749999993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BE$12))","v":100.71919375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BF$12))","v":106.04756400000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BG$12))","v":111.5058945},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BH$12))","v":117.09418525},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BI$12))","v":122.81243624999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BJ$12))","v":128.66064750000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BK$12))","v":138.67798357000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BL$12))","v":144.96935927249999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BM$12))","v":151.39459403250001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BN$12))","v":157.95368785000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BO$12))","v":164.64664072499997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BP$12))","v":171.33959359999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BQ$12))","v":178.032546475},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BR$12))","v":184.72549934999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BS$12))","v":191.41845222499998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BT$12))","v":198.11140509999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BU$12))","v":204.80435797500002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BV$12))","v":211.49731084999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BW$12))","v":224.73597163675001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BX$12))","v":231.62971309799997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BY$12))","v":238.52345455924996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,BZ$12))","v":245.4171960205},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CA$12))","v":252.31093748174996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CB$12))","v":259.20467894299998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CC$12))","v":266.09842040424996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CD$12))","v":272.99216186550001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CE$12))","v":279.88590332675},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CF$12))","v":286.77964478799998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CG$12))","v":293.67338624924997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CH$12))","v":300.56712771050002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CI$12))","v":316.68469524690238},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CJ$12))","v":323.7852489519899},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CK$12))","v":330.88580265707742},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CL$12))","v":337.98635636216494},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CM$12))","v":345.08691006725246},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CN$12))","v":352.18746377233998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CO$12))","v":359.28801747742745},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CP$12))","v":366.38857118251497},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CQ$12))","v":373.48912488760249},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CR$12))","v":380.58967859268989},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CS$12))","v":387.69023229777741},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CT$12))","v":394.79078600286488},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CU$12))","v":413.94807989919104},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CV$12))","v":421.26165021543119},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CW$12))","v":428.57522053167133},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CX$12))","v":435.88879084791142},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CY$12))","v":443.20236116415157},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,CZ$12))","v":450.51593148039166},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DA$12))","v":457.82950179663175},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DB$12))","v":465.14307211287183},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DC$12))","v":472.45664242911198},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DD$12))","v":479.77021274535218},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DE$12))","v":487.08378306159233},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DF$12))","v":494.39735337783242},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DG$12))","v":516.76225140489476},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DH$12))","v":524.29522883062214},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DI$12))","v":531.8282062563494},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DJ$12))","v":539.36118368207667},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DK$12))","v":546.89416110780405},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DL$12))","v":554.42713853353132},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DM$12))","v":561.9601159592587},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DN$12))","v":569.49309338498597},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DO$12))","v":577.02607081071324},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DP$12))","v":584.55904823644062},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DQ$12))","v":592.092025662168},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DR$12))","v":599.62500308789527},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DS$12))","v":625.37271992903118},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DT$12))","v":633.1316866775303},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DU$12))","v":640.89065342602953},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DV$12))","v":648.64962017452865},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DW$12))","v":656.40858692302788},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DX$12))","v":664.167553671527},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DY$12))","v":671.92652042002612},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,DZ$12))","v":679.68548716852524},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EA$12))","v":687.44445391702436},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EB$12))","v":695.20342066552359},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EC$12))","v":702.96238741402283},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,ED$12))","v":710.72135416252183},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EE$12))","v":740.03473053835182},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EF$12))","v":748.02646628930574},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EG$12))","v":756.01820204025978},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EH$12))","v":764.00993779121404},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EI$12))","v":772.00167354216796},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EJ$12))","v":779.99340929312223},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EK$12))","v":787.98514504407638},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EL$12))","v":795.97688079503052},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EM$12))","v":803.96861654598467},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EN$12))","v":811.96035229693871},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EO$12))","v":819.95208804789286},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EP$12))","v":827.94382379884701},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$FD46,$Z$2:$FD$2,Periods!$Q$18),SUM($Z46:$FD46))","v":12282.726553289551},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AA$12))","v":0.36749999999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AB$12))","v":0.77174999999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AC$12))","v":1.21275},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AD$12))","v":1.6905000000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AE$12))","v":2.2049999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AF$12))","v":2.7562500000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AG$12))","v":3.3442499999999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AH$12))","v":3.9689999999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AI$12))","v":4.6304999999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AJ$12))","v":5.3287499999999985},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AK$12))","v":6.0637499999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AL$12))","v":6.8354999999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AM$12))","v":7.8733199999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AN$12))","v":8.7439274999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AO$12))","v":9.6523874999999979},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AP$12))","v":10.598699999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AQ$12))","v":11.582865},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AR$12))","v":12.604882500000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AS$12))","v":13.664752500000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AT$12))","v":14.762474999999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AU$12))","v":15.898049999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AV$12))","v":17.0714775},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AW$12))","v":18.282757499999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AX$12))","v":19.531889999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AY$12))","v":21.443441249999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,AZ$12))","v":22.808023874999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BA$12))","v":24.211594574999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BB$12))","v":25.654153350000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BC$12))","v":27.135700200000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BD$12))","v":28.656235124999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BE$12))","v":30.215758125000001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BF$12))","v":31.814269200000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BG$12))","v":33.451768349999995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BH$12))","v":35.128255574999997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BI$12))","v":36.843730874999984},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BJ$12))","v":38.598194249999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BK$12))","v":41.603395071000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BL$12))","v":43.490807781749993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BM$12))","v":45.418378209750003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BN$12))","v":47.386106355000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BO$12))","v":49.393992217499992},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BP$12))","v":51.401878079999989},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BQ$12))","v":53.4097639425},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BR$12))","v":55.417649804999989},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BS$12))","v":57.425535667499993},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BT$12))","v":59.43342152999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BU$12))","v":61.441307392500001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BV$12))","v":63.449193254999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BW$12))","v":67.420791491025},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BX$12))","v":69.488913929399985},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BY$12))","v":71.557036367774984},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,BZ$12))","v":73.625158806149997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CA$12))","v":75.693281244524982},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CB$12))","v":77.761403682899996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CC$12))","v":79.829526121274981},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CD$12))","v":81.897648559649994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CE$12))","v":83.965770998024993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CF$12))","v":86.033893436399993},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CG$12))","v":88.102015874774992},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CH$12))","v":90.170138313150005},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CI$12))","v":95.005408574070714},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CJ$12))","v":97.135574685596964},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CK$12))","v":99.265740797123229},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CL$12))","v":101.39590690864948},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CM$12))","v":103.52607302017573},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CN$12))","v":105.65623913170199},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CO$12))","v":107.78640524322823},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CP$12))","v":109.91657135475448},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CQ$12))","v":112.04673746628075},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CR$12))","v":114.17690357780697},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CS$12))","v":116.30706968933322},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CT$12))","v":118.43723580085945},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CU$12))","v":124.1844239697573},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CV$12))","v":126.37849506462935},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CW$12))","v":128.57256615950141},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CX$12))","v":130.76663725437342},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CY$12))","v":132.96070834924546},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,CZ$12))","v":135.15477944411748},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DA$12))","v":137.34885053898952},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DB$12))","v":139.54292163386154},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DC$12))","v":141.73699272873358},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DD$12))","v":143.93106382360565},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DE$12))","v":146.1251349184777},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DF$12))","v":148.31920601334971},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DG$12))","v":155.02867542146842},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DH$12))","v":157.28856864918663},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DI$12))","v":159.54846187690481},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DJ$12))","v":161.80835510462299},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DK$12))","v":164.0682483323412},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DL$12))","v":166.32814156005938},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DM$12))","v":168.58803478777762},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DN$12))","v":170.8479280154958},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DO$12))","v":173.10782124321398},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DP$12))","v":175.36771447093219},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DQ$12))","v":177.62760769865039},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DR$12))","v":179.88750092636857},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DS$12))","v":187.61181597870936},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DT$12))","v":189.93950600325908},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DU$12))","v":192.26719602780886},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DV$12))","v":194.59488605235859},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DW$12))","v":196.92257607690837},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DX$12))","v":199.2502661014581},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DY$12))","v":201.57795612600782},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,DZ$12))","v":203.90564615055757},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EA$12))","v":206.2333361751073},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EB$12))","v":208.56102619965708},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EC$12))","v":210.88871622420683},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,ED$12))","v":213.21640624875656},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EE$12))","v":222.01041916150555},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EF$12))","v":224.40793988679172},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EG$12))","v":226.80546061207792},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EH$12))","v":229.20298133736421},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EI$12))","v":231.60050206265038},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EJ$12))","v":233.99802278793666},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EK$12))","v":236.39554351322289},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EL$12))","v":238.79306423850915},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EM$12))","v":241.1905849637954},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EN$12))","v":243.5881056890816},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EO$12))","v":245.98562641436786},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EP$12))","v":248.38314713965408},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Все сервисы поставщика"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$FD47,$Z$2:$FD$2,Periods!$Q$18),SUM($Z47:$FD47))","v":65497537.822686307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AA$12))","v":1875.5770833333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AB$12))","v":3938.711875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AC$12))","v":6189.4043750000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AD$12))","v":8627.654583333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AE$12))","v":11253.462499999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AF$12))","v":14066.828125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AG$12))","v":17258.150758333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AH$12))","v":20482.200900000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AI$12))","v":23895.90105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AJ$12))","v":27499.251208333331},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AK$12))","v":31292.251375},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AL$12))","v":35274.901550000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AM$12))","v":40408.666601333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AN$12))","v":44876.932619750005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AO$12))","v":49539.471073749999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AP$12))","v":54396.281963333335},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AQ$12))","v":59447.365288499997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AR$12))","v":64692.721049250016},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AS$12))","v":70918.184485703328},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AT$12))","v":76615.213156299986},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AU$12))","v":82508.691091399989},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AV$12))","v":88598.618291003339},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AW$12))","v":94884.99475510999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AX$12))","v":101367.82048371999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AY$12))","v":110677.90782907834},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,AZ$12))","v":117721.04741820152},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BA$12))","v":124965.4195670139},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BB$12))","v":132411.02427551552},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BC$12))","v":140057.86154370641},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BD$12))","v":147905.93137158651},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BE$12))","v":157710.43268564105},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BF$12))","v":166053.82331804271},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BG$12))","v":174600.71128294198},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BH$12))","v":183351.09658033878},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BI$12))","v":192304.97921023326},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BJ$12))","v":201462.35917262532},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BK$12))","v":215951.31820051113},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BL$12))","v":225748.33746250346},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BM$12))","v":235753.80394283601},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BN$12))","v":245967.71764150879},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BO$12))","v":256390.07855852187},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BP$12))","v":266812.43947553495},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BQ$12))","v":280368.63900021673},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BR$12))","v":290908.8133987211},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BS$12))","v":301448.98779722548},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BT$12))","v":311989.16219572985},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BU$12))","v":322529.33659423422},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BV$12))","v":333069.51099273859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BW$12))","v":351959.20900970593},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BX$12))","v":362755.5037646048},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BY$12))","v":373551.79851950379},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,BZ$12))","v":384348.09327440272},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CA$12))","v":395144.38802930166},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CB$12))","v":405940.68278420065},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CC$12))","v":421468.30098024069},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CD$12))","v":432387.1688812832},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CE$12))","v":443306.03678232571},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CF$12))","v":454224.90468336828},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CG$12))","v":465143.77258441073},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CH$12))","v":476062.64048545336},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CI$12))","v":498802.90485590941},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CJ$12))","v":509986.82648945},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CK$12))","v":521170.7481229906},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CL$12))","v":532354.66975653113},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CM$12))","v":543538.59139007167},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CN$12))","v":554722.51302361221},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CO$12))","v":572359.20478028897},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CP$12))","v":583670.65151507733},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CQ$12))","v":594982.0982498657},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CR$12))","v":606293.54498465394},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CS$12))","v":617604.99171944219},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CT$12))","v":628916.43845423055},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CU$12))","v":655753.58217207203},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CV$12))","v":667339.33450726757},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CW$12))","v":678925.08684246324},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CX$12))","v":690510.8391776589},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CY$12))","v":702096.59151285444},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,CZ$12))","v":713682.34384805011},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DA$12))","v":733573.68360341445},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DB$12))","v":745292.11305394815},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DC$12))","v":757010.54250448197},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DD$12))","v":768728.97195501579},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DE$12))","v":780447.40140554961},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DF$12))","v":792165.83085608343},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DG$12))","v":823358.94655859494},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DH$12))","v":835361.26356382226},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DI$12))","v":847363.58056904958},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DJ$12))","v":859365.8975742769},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DK$12))","v":871368.2145795041},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DL$12))","v":883370.53158473154},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DM$12))","v":905670.42899147607},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DN$12))","v":917810.78326750128},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DO$12))","v":929951.13754352648},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DP$12))","v":942091.4918195518},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DQ$12))","v":954231.84609557677},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DR$12))","v":966372.20037160197},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DS$12))","v":1002193.7712336408},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DT$12))","v":1014627.9371298398},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DU$12))","v":1027062.1030260387},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DV$12))","v":1039496.2689222378},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DW$12))","v":1051930.4348184369},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DX$12))","v":1064364.6007146358},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DY$12))","v":1089235.7369790305},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,DZ$12))","v":1101813.5168517677},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EA$12))","v":1114391.2967245046},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EB$12))","v":1126969.0765972415},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EC$12))","v":1139546.8564699788},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,ED$12))","v":1152124.6363427157},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EE$12))","v":1192861.1750459305},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EF$12))","v":1205743.0451868151},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EG$12))","v":1218624.9153276996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EH$12))","v":1231506.7854685844},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EI$12))","v":1244388.6556094694},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EJ$12))","v":1257270.5257503542},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EK$12))","v":1284884.8116365918},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EL$12))","v":1297916.0977586668},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EM$12))","v":1310947.3838807414},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EN$12))","v":1323978.6700028167},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EO$12))","v":1337009.9561248915},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EP$12))","v":1350041.2422469666},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$FD48,$Z$2:$FD$2,Periods!$Q$18),SUM($Z48:$FD48))","v":30964021.611155063},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AA$12))","v":857.49999999999989},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AB$12))","v":1800.7500000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AC$12))","v":2829.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AD$12))","v":3944.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AE$12))","v":5144.9999999999991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AF$12))","v":6431.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AG$12))","v":7959.3150000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AH$12))","v":9446.2200000000012},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AI$12))","v":11020.59},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AJ$12))","v":12682.424999999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AK$12))","v":14431.725},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AL$12))","v":16268.490000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AM$12))","v":18556.574400000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AN$12))","v":20608.503300000008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AO$12))","v":22749.646500000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AP$12))","v":24980.004000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AQ$12))","v":27299.575799999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AR$12))","v":29708.361900000007},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AS$12))","v":32850.489545999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AT$12))","v":35489.44853999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AU$12))","v":38219.406119999985},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AV$12))","v":41040.362285999996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AW$12))","v":43952.317037999994},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AX$12))","v":46955.270375999993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AY$12))","v":51050.206746000003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,AZ$12))","v":54298.856266200004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BA$12))","v":57640.32434412001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BB$12))","v":61074.610979759993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BC$12))","v":64601.716173120003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BD$12))","v":68221.639924200004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BE$12))","v":73373.069877660004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BF$12))","v":77254.741961510401},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BG$12))","v":81231.088974235216},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BH$12))","v":85302.110915834404},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BI$12))","v":89467.807786307996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BJ$12))","v":93728.179585656006},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BK$12))","v":100044.89084015599},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BL$12))","v":104583.60693039473},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BM$12))","v":109218.89144808534},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BN$12))","v":113950.74439322785},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BO$12))","v":118779.16576582224},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BP$12))","v":123607.58713841664},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BQ$12))","v":131004.72868123124},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BR$12))","v":135929.71848127749},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BS$12))","v":140854.70828132381},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BT$12))","v":145779.69808137009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BU$12))","v":150704.68788141638},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BV$12))","v":155629.67768146266},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BW$12))","v":163765.76083113917},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BX$12))","v":168789.25042718634},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BY$12))","v":173812.74002323358},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,BZ$12))","v":178836.22961928078},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CA$12))","v":183859.71921532799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CB$12))","v":188883.2088113752},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CC$12))","v":197784.83237557087},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CD$12))","v":202908.79176353902},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CE$12))","v":208032.7511515072},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CF$12))","v":213156.71053947535},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CG$12))","v":218280.66992744349},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CH$12))","v":223404.6293154117},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CI$12))","v":233099.16047744741},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CJ$12))","v":238325.59905317496},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CK$12))","v":243552.03762890247},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CL$12))","v":248778.47620463005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CM$12))","v":254004.9147803575},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CN$12))","v":259231.35335608502},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CO$12))","v":269746.94777044869},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CP$12))","v":275077.91511769081},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CQ$12))","v":280408.88246493286},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CR$12))","v":285739.84981217497},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CS$12))","v":291070.81715941703},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CT$12))","v":296401.78450665908},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CU$12))","v":307767.40689097927},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CV$12))","v":313204.99358516617},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CW$12))","v":318642.58027935307},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CX$12))","v":324080.16697353998},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CY$12))","v":329517.75366772688},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,CZ$12))","v":334955.34036191378},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DA$12))","v":347200.78559722274},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DB$12))","v":352747.12402529339},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DC$12))","v":358293.46245336399},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DD$12))","v":363839.80088143464},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DE$12))","v":369386.13930950529},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DF$12))","v":374932.477737576},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DG$12))","v":388088.39248895959},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DH$12))","v":393745.65768559166},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DI$12))","v":399402.92288222373},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DJ$12))","v":405060.1880788558},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DK$12))","v":410717.45327548787},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DL$12))","v":416374.71847211994},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DM$12))","v":430472.62334212684},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DN$12))","v":436243.03384269151},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DO$12))","v":442013.44434325624},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DP$12))","v":447783.85484382097},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DQ$12))","v":453554.26534438564},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DR$12))","v":459324.67584495037},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DS$12))","v":474396.98807242559},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DT$12))","v":480282.80678300158},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DU$12))","v":486168.62549357757},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DV$12))","v":492054.44420415355},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DW$12))","v":497940.26291472954},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DX$12))","v":503826.08162530552},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DY$12))","v":519906.13834259915},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,DZ$12))","v":525909.67342738679},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EA$12))","v":531913.2085121742},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EB$12))","v":537916.74359696172},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EC$12))","v":543920.27868174936},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,ED$12))","v":549923.81376653677},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EE$12))","v":567045.8958283508},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EF$12))","v":573169.50161483407},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EG$12))","v":579293.10740131722},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EH$12))","v":585416.7131878006},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EI$12))","v":591540.31897428376},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EJ$12))","v":597663.92476076714},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EK$12))","v":615863.28115819534},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EL$12))","v":622109.35906040831},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EM$12))","v":628355.43696262117},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EN$12))","v":634601.51486483414},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EO$12))","v":640847.592767047},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EP$12))","v":647093.67066925997},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$FD49,$Z$2:$FD$2,Periods!$Q$18),SUM($Z49:$FD49))","v":6192804.3222310124},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AA$12))","v":171.49999999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AB$12))","v":360.15000000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AC$12))","v":565.95000000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AD$12))","v":788.9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AE$12))","v":1028.9999999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AF$12))","v":1286.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AG$12))","v":1591.8630000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AH$12))","v":1889.2439999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AI$12))","v":2204.1180000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AJ$12))","v":2536.4849999999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AK$12))","v":2886.3449999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AL$12))","v":3253.6980000000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AM$12))","v":3711.3148799999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AN$12))","v":4121.7006600000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AO$12))","v":4549.9292999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AP$12))","v":4996.0007999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AQ$12))","v":5459.9151599999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AR$12))","v":5941.67238},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AS$12))","v":6570.0979091999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AT$12))","v":7097.8897079999979},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AU$12))","v":7643.8812239999988},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AV$12))","v":8208.0724571999999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AW$12))","v":8790.4634075999984},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AX$12))","v":9391.0540751999979},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AY$12))","v":10210.041349200001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,AZ$12))","v":10859.771253240002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BA$12))","v":11528.064868824},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BB$12))","v":12214.922195952},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BC$12))","v":12920.343234624004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BD$12))","v":13644.327984840002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BE$12))","v":14674.613975532},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BF$12))","v":15450.94839230208},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BG$12))","v":16246.217794847042},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BH$12))","v":17060.42218316688},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BI$12))","v":17893.561557261597},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BJ$12))","v":18745.6359171312},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BK$12))","v":20008.978168031197},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BL$12))","v":20916.721386078945},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BM$12))","v":21843.778289617068},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BN$12))","v":22790.14887864557},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BO$12))","v":23755.833153164447},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BP$12))","v":24721.517427683328},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BQ$12))","v":26200.945736246245},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BR$12))","v":27185.943696255501},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BS$12))","v":28170.941656264757},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BT$12))","v":29155.939616274016},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BU$12))","v":30140.937576283268},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BV$12))","v":31125.935536292527},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BW$12))","v":32753.152166227828},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BX$12))","v":33757.850085437269},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BY$12))","v":34762.548004646713},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,BZ$12))","v":35767.245923856157},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CA$12))","v":36771.943843065601},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CB$12))","v":37776.641762275045},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CC$12))","v":39556.966475114175},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CD$12))","v":40581.758352707802},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CE$12))","v":41606.550230301436},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CF$12))","v":42631.342107895063},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CG$12))","v":43656.133985488697},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CH$12))","v":44680.925863082331},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CI$12))","v":46619.832095489488},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CJ$12))","v":47665.119810634991},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CK$12))","v":48710.407525780494},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CL$12))","v":49755.695240925997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CM$12))","v":50800.982956071501},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CN$12))","v":51846.270671217011},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CO$12))","v":53949.38955408975},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CP$12))","v":55015.583023538165},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CQ$12))","v":56081.776492986588},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CR$12))","v":57147.969962434981},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CS$12))","v":58214.163431883404},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CT$12))","v":59280.356901331827},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CU$12))","v":61553.481378195858},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CV$12))","v":62640.998717033232},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CW$12))","v":63728.516055870605},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CX$12))","v":64816.033394707993},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CY$12))","v":65903.550733545388},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,CZ$12))","v":66991.068072382754},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DA$12))","v":69440.157119444542},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DB$12))","v":70549.424805058661},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DC$12))","v":71658.692490672795},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DD$12))","v":72767.960176286928},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DE$12))","v":73877.227861901061},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DF$12))","v":74986.495547515195},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DG$12))","v":77617.678497791916},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DH$12))","v":78749.13153711833},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DI$12))","v":79880.584576444744},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DJ$12))","v":81012.037615771158},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DK$12))","v":82143.490655097557},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DL$12))","v":83274.943694423986},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DM$12))","v":86094.524668425394},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DN$12))","v":87248.606768538331},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DO$12))","v":88402.688868651268},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DP$12))","v":89556.77096876422},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DQ$12))","v":90710.853068877157},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DR$12))","v":91864.935168990094},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DS$12))","v":94879.397614485119},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DT$12))","v":96056.561356600316},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DU$12))","v":97233.725098715513},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DV$12))","v":98410.88884083071},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DW$12))","v":99588.052582945907},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DX$12))","v":100765.2163250611},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DY$12))","v":103981.22766851984},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,DZ$12))","v":105181.93468547736},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EA$12))","v":106382.64170243485},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EB$12))","v":107583.34871939236},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EC$12))","v":108784.05573634987},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,ED$12))","v":109984.76275330737},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EE$12))","v":113409.17916567017},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EF$12))","v":114633.9003229668},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EG$12))","v":115858.62148026345},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EH$12))","v":117083.34263756011},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EI$12))","v":118308.06379485677},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EJ$12))","v":119532.78495215344},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EK$12))","v":123172.65623163908},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EL$12))","v":124421.87181208165},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EM$12))","v":125671.08739252423},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EN$12))","v":126920.30297296682},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EO$12))","v":128169.51855340942},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EP$12))","v":129418.73413385201},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$FD50,$Z$2:$FD$2,Periods!$Q$18),SUM($Z50:$FD50))","v":619280.43222310138},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AA$12))","v":17.149999999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AB$12))","v":36.015000000000008},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AC$12))","v":56.595000000000006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AD$12))","v":78.89},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AE$12))","v":102.89999999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AF$12))","v":128.625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AG$12))","v":159.18629999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AH$12))","v":188.92439999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AI$12))","v":220.41179999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AJ$12))","v":253.64849999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AK$12))","v":288.63449999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AL$12))","v":325.3698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AM$12))","v":371.13148799999993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AN$12))","v":412.17006600000008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AO$12))","v":454.99292999999994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AP$12))","v":499.60007999999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AQ$12))","v":545.99151599999993},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AR$12))","v":594.167238},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AS$12))","v":657.00979092},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AT$12))","v":709.7889707999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AU$12))","v":764.38812239999982},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AV$12))","v":820.80724571999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AW$12))","v":879.04634076000002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AX$12))","v":939.10540751999974},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AY$12))","v":1021.00413492},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,AZ$12))","v":1085.9771253239999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BA$12))","v":1152.8064868824001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BB$12))","v":1221.4922195951997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BC$12))","v":1292.0343234624002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BD$12))","v":1364.4327984839999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BE$12))","v":1467.4613975532002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BF$12))","v":1545.0948392302084},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BG$12))","v":1624.6217794847041},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BH$12))","v":1706.0422183166881},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BI$12))","v":1789.3561557261603},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BJ$12))","v":1874.5635917131199},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BK$12))","v":2000.8978168031199},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BL$12))","v":2091.6721386078943},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BM$12))","v":2184.3778289617071},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BN$12))","v":2279.0148878645568},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BO$12))","v":2375.5833153164444},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BP$12))","v":2472.1517427683325},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BQ$12))","v":2620.0945736246249},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BR$12))","v":2718.5943696255504},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BS$12))","v":2817.0941656264763},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BT$12))","v":2915.5939616274018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BU$12))","v":3014.0937576283272},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BV$12))","v":3112.5935536292532},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BW$12))","v":3275.3152166227828},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BX$12))","v":3375.7850085437271},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BY$12))","v":3476.2548004646715},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,BZ$12))","v":3576.7245923856149},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CA$12))","v":3677.1943843065592},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CB$12))","v":3777.664176227504},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CC$12))","v":3955.6966475114173},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CD$12))","v":4058.1758352707807},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CE$12))","v":4160.6550230301436},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CF$12))","v":4263.1342107895071},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CG$12))","v":4365.6133985488705},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CH$12))","v":4468.0925863082339},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CI$12))","v":4661.9832095489492},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CJ$12))","v":4766.5119810634988},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CK$12))","v":4871.0407525780502},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CL$12))","v":4975.5695240925997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CM$12))","v":5080.0982956071502},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CN$12))","v":5184.6270671217007},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CO$12))","v":5394.9389554089748},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CP$12))","v":5501.5583023538165},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CQ$12))","v":5608.1776492986583},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CR$12))","v":5714.7969962434991},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CS$12))","v":5821.4163431883408},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CT$12))","v":5928.0356901331825},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CU$12))","v":6155.3481378195847},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CV$12))","v":6264.0998717033235},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CW$12))","v":6372.8516055870614},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CX$12))","v":6481.6033394708002},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CY$12))","v":6590.3550733545389},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,CZ$12))","v":6699.1068072382759},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DA$12))","v":6944.0157119444548},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DB$12))","v":7054.942480505867},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DC$12))","v":7165.8692490672811},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DD$12))","v":7276.7960176286942},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DE$12))","v":7387.7227861901065},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DF$12))","v":7498.6495547515187},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DG$12))","v":7761.7678497791912},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DH$12))","v":7874.9131537118337},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DI$12))","v":7988.0584576444735},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DJ$12))","v":8101.2037615771142},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DK$12))","v":8214.3490655097576},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DL$12))","v":8327.4943694423982},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DM$12))","v":8609.4524668425383},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DN$12))","v":8724.860676853832},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DO$12))","v":8840.2688868651258},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DP$12))","v":8955.6770968764213},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DQ$12))","v":9071.085306887715},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DR$12))","v":9186.4935168990087},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DS$12))","v":9487.9397614485115},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DT$12))","v":9605.6561356600305},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DU$12))","v":9723.3725098715495},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DV$12))","v":9841.0888840830703},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DW$12))","v":9958.8052582945911},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DX$12))","v":10076.52163250611},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DY$12))","v":10398.122766851982},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,DZ$12))","v":10518.193468547734},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EA$12))","v":10638.264170243485},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EB$12))","v":10758.334871939234},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EC$12))","v":10878.405573634986},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,ED$12))","v":10998.476275330735},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EE$12))","v":11340.917916567016},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EF$12))","v":11463.39003229668},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EG$12))","v":11585.862148026345},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EH$12))","v":11708.334263756011},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EI$12))","v":11830.806379485675},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EJ$12))","v":11953.278495215343},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EK$12))","v":12317.265623163907},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EL$12))","v":12442.187181208166},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EM$12))","v":12567.108739252424},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EN$12))","v":12692.030297296682},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EO$12))","v":12816.951855340942},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EP$12))","v":12941.873413385199},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$FD52,$Z$2:$FD$2,Periods!$Q$18),SUM($Z52:$FD52))","v":21324178.043905471},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AA$12))","v":638.02083333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AB$12))","v":1339.84375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AC$12))","v":2105.4687500000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AD$12))","v":2934.8958333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AE$12))","v":3828.125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AF$12))","v":4785.15625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AG$12))","v":5805.989583333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AH$12))","v":6890.625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AI$12))","v":8039.0625000000018},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AJ$12))","v":9251.3020833333321},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AK$12))","v":10527.34375},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AL$12))","v":11867.1875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AM$12))","v":13668.958333333332},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AN$12))","v":15180.429687500004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AO$12))","v":16757.6171875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AP$12))","v":18400.520833333332},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AQ$12))","v":20109.140625},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AR$12))","v":21883.476562500004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AS$12))","v":23723.528645833332},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AT$12))","v":25629.296875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AU$12))","v":27600.78125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AV$12))","v":29637.981770833336},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AW$12))","v":31740.898437500004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AX$12))","v":33909.53125},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AY$12))","v":37228.196614583336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,AZ$12))","v":39597.263671875},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BA$12))","v":42034.018359374997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BB$12))","v":44538.460677083334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BC$12))","v":47110.590625000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BD$12))","v":49750.408203125},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BE$12))","v":52457.913411458336},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BF$12))","v":55233.106250000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BG$12))","v":58075.986718750006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BH$12))","v":60986.554817708333},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BI$12))","v":63964.810546875},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BJ$12))","v":67010.75390625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BK$12))","v":72228.116442708342},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BL$12))","v":75504.874621093768},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BM$12))","v":78851.351058593762},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BN$12))","v":82267.545755208339},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BO$12))","v":85753.458710937499},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BP$12))","v":89239.371666666659},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BQ$12))","v":92725.284622395848},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BR$12))","v":96211.197578125008},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BS$12))","v":99697.110533854153},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BT$12))","v":103183.02348958334},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BU$12))","v":106668.9364453125},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BV$12))","v":110154.84940104166},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BW$12))","v":117049.98522747395},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BX$12))","v":120640.47557187499},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BY$12))","v":124230.96591627604},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,BZ$12))","v":127821.45626067706},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CA$12))","v":131411.94660507812},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CB$12))","v":135002.43694947916},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CC$12))","v":138592.9272938802},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CD$12))","v":142183.41763828124},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CE$12))","v":145773.90798268229},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CF$12))","v":149364.39832708333},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CG$12))","v":152954.88867148437},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CH$12))","v":156545.37901588544},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CI$12))","v":164939.94544109504},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CJ$12))","v":168638.1504958281},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CK$12))","v":172336.35555056119},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CL$12))","v":176034.56060529425},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CM$12))","v":179732.76566002733},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CN$12))","v":183430.97071476042},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CO$12))","v":187129.17576949348},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CP$12))","v":190827.38082422654},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CQ$12))","v":194525.58587895962},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CR$12))","v":198223.79093369268},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CS$12))","v":201921.99598842574},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CT$12))","v":205620.20104315886},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CU$12))","v":215597.95828082869},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CV$12))","v":219407.10948720374},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CW$12))","v":223216.26069357884},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CX$12))","v":227025.41189995388},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CY$12))","v":230834.56310632892},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,CZ$12))","v":234643.71431270402},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DA$12))","v":238452.86551907906},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DB$12))","v":242262.01672545413},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DC$12))","v":246071.1679318292},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DD$12))","v":249880.31913820427},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DE$12))","v":253689.47034457931},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DF$12))","v":257498.62155095441},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DG$12))","v":269147.00594004936},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DH$12))","v":273070.43168261566},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DI$12))","v":276993.85742518201},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DJ$12))","v":280917.2831677483},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DK$12))","v":284840.7089103146},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DL$12))","v":288764.13465288089},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DM$12))","v":292687.56039544725},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DN$12))","v":296610.98613801354},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DO$12))","v":300534.41188057989},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DP$12))","v":304457.83762314619},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DQ$12))","v":308381.26336571254},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DR$12))","v":312304.68910827884},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DS$12))","v":325714.95829637046},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DT$12))","v":329756.08681121375},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DU$12))","v":333797.21532605705},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DV$12))","v":337838.34384090034},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DW$12))","v":341879.4723557437},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DX$12))","v":345920.60087058693},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DY$12))","v":349961.72938543028},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,DZ$12))","v":354002.85790027364},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EA$12))","v":358043.98641511687},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EB$12))","v":362085.11492996017},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EC$12))","v":366126.24344480352},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,ED$12))","v":370167.37195964676},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EE$12))","v":385434.75548872491},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EF$12))","v":389597.11785901344},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EG$12))","v":393759.48022930202},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EH$12))","v":397921.84259959066},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EI$12))","v":402084.20496987924},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EJ$12))","v":406246.56734016782},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EK$12))","v":410408.92971045646},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EL$12))","v":414571.2920807451},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EM$12))","v":418733.65445103362},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EN$12))","v":422896.01682132238},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EO$12))","v":427058.3791916109},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EP$12))","v":431220.74156189949},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$FD53,$Z$2:$FD$2,Periods!$Q$18),SUM($Z53:$FD53))","v":6397253.4131716425},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AA$12))","v":191.40624999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AB$12))","v":401.953125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AC$12))","v":631.64062500000011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AD$12))","v":880.46875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AE$12))","v":1148.4375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AF$12))","v":1435.546875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AG$12))","v":1741.7968749999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AH$12))","v":2067.1875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AI$12))","v":2411.7187500000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AJ$12))","v":2775.3906249999995},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AK$12))","v":3158.203125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AL$12))","v":3560.15625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AM$12))","v":4100.6874999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AN$12))","v":4554.1289062500009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AO$12))","v":5027.28515625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AP$12))","v":5520.1562499999991},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AQ$12))","v":6032.7421875},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AR$12))","v":6565.0429687500009},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AS$12))","v":7117.0585937499991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AT$12))","v":7688.7890625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AU$12))","v":8280.234375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AV$12))","v":8891.39453125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AW$12))","v":9522.26953125},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AX$12))","v":10172.859375},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AY$12))","v":11168.458984375},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,AZ$12))","v":11879.1791015625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BA$12))","v":12610.205507812499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BB$12))","v":13361.538203124999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BC$12))","v":14133.177187500001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BD$12))","v":14925.122460937499},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BE$12))","v":15737.3740234375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BF$12))","v":16569.931875000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BG$12))","v":17422.796015625001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BH$12))","v":18295.966445312501},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BI$12))","v":19189.443164062501},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BJ$12))","v":20103.226171874998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BK$12))","v":21668.434932812503},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BL$12))","v":22651.46238632813},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BM$12))","v":23655.405317578126},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BN$12))","v":24680.263726562502},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BO$12))","v":25726.037613281249},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BP$12))","v":26771.811499999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BQ$12))","v":27817.585386718754},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BR$12))","v":28863.359273437502},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BS$12))","v":29909.133160156245},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BT$12))","v":30954.907046875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BU$12))","v":32000.680933593751},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BV$12))","v":33046.454820312494},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BW$12))","v":35114.995568242186},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BX$12))","v":36192.142671562498},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BY$12))","v":37269.289774882811},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,BZ$12))","v":38346.436878203116},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CA$12))","v":39423.583981523436},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CB$12))","v":40500.731084843748},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CC$12))","v":41577.878188164061},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CD$12))","v":42655.025291484373},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CE$12))","v":43732.172394804686},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CF$12))","v":44809.319498124998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CG$12))","v":45886.466601445311},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CH$12))","v":46963.61370476563},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CI$12))","v":49481.983632328513},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CJ$12))","v":50591.445148748426},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CK$12))","v":51700.906665168353},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CL$12))","v":52810.368181588274},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CM$12))","v":53919.829698008201},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CN$12))","v":55029.291214428122},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CO$12))","v":56138.752730848042},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CP$12))","v":57248.214247267962},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CQ$12))","v":58357.675763687883},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CR$12))","v":59467.137280107803},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CS$12))","v":60576.598796527716},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CT$12))","v":61686.060312947651},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CU$12))","v":64679.387484248604},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CV$12))","v":65822.132846161112},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CW$12))","v":66964.878208073642},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CX$12))","v":68107.623569986157},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CY$12))","v":69250.368931898673},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,CZ$12))","v":70393.114293811203},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DA$12))","v":71535.859655723718},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DB$12))","v":72678.605017636233},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DC$12))","v":73821.350379548763},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DD$12))","v":74964.095741461279},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DE$12))","v":76106.841103373794},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DF$12))","v":77249.586465286324},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DG$12))","v":80744.101782014812},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DH$12))","v":81921.129504784694},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DI$12))","v":83098.157227554606},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DJ$12))","v":84275.184950324488},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DK$12))","v":85452.212673094371},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DL$12))","v":86629.240395864268},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DM$12))","v":87806.268118634165},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DN$12))","v":88983.295841404062},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DO$12))","v":90160.323564173959},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DP$12))","v":91337.351286943856},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DQ$12))","v":92514.379009713753},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DR$12))","v":93691.406732483651},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DS$12))","v":97714.487488911138},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DT$12))","v":98926.826043364126},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DU$12))","v":100139.16459781711},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DV$12))","v":101351.5031522701},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DW$12))","v":102563.84170672311},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DX$12))","v":103776.18026117608},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DY$12))","v":104988.51881562908},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,DZ$12))","v":106200.85737008209},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EA$12))","v":107413.19592453506},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EB$12))","v":108625.53447898805},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EC$12))","v":109837.87303344105},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,ED$12))","v":111050.21158789402},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EE$12))","v":115630.42664661747},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EF$12))","v":116879.13535770403},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EG$12))","v":118127.8440687906},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EH$12))","v":119376.55277987719},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EI$12))","v":120625.26149096376},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EJ$12))","v":121873.97020205035},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EK$12))","v":123122.67891313693},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EL$12))","v":124371.38762422353},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EM$12))","v":125620.09633531008},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EN$12))","v":126868.80504639671},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EO$12))","v":128117.51375748326},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EP$12))","v":129366.22246856985},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$FD54,$Z$2:$FD$2,Periods!$Q$18),SUM($Z54:$FD54))","v":468418825.29851127},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AB$12))","v":1145.9437499999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AC$12))","v":23295.714194711545},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AD$12))","v":49487.140096153853},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AE$12))","v":83561.336754807708},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AF$12))","v":129359.41947115383},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AG$12))","v":192493.12127971151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AH$12))","v":268730.38024269225},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AI$12))","v":358446.74115115387},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AJ$12))","v":460643.99946923065},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AK$12))","v":574323.95066105761},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AL$12))","v":698488.3901907691},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AM$12))","v":852643.77000232507},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AN$12))","v":998285.00058654242},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AO$12))","v":1151600.6631534663},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AP$12))","v":1276972.5390672118},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AQ$12))","v":1401972.4457828659},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AR$12))","v":1520546.1852480578},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AS$12))","v":1643995.2416794079},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AT$12))","v":1732488.2747556784},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AU$12))","v":1803822.3913243297},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AV$12))","v":1859570.9956222363},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AW$12))","v":1901307.4918862723},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AX$12))","v":1930605.2843533128},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AY$12))","v":1997015.1399376236},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,AZ$12))","v":2018669.0768164031},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BA$12))","v":2034564.9834656958},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BB$12))","v":2048465.4535534766},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BC$12))","v":2064133.0807477226},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BD$12))","v":2085330.458716407},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BE$12))","v":2134139.1909175226},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BF$12))","v":2165065.1443912149},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BG$12))","v":2199903.4172802549},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BH$12))","v":2238095.1068110201},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BI$12))","v":2279081.3102098899},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BJ$12))","v":2322303.1247032438},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BK$12))","v":2425413.4187439485},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BL$12))","v":2472561.3329937789},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BM$12))","v":2520281.8939753883},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BN$12))","v":2568002.4549569967},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BO$12))","v":2615723.0159386061},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BP$12))","v":2663443.5769202155},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BQ$12))","v":2740362.2858040319},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BR$12))","v":2788596.7780441875},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BS$12))","v":2836831.270284343},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BT$12))","v":2885065.7625244986},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BU$12))","v":2933300.2547646542},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BV$12))","v":2981534.7470048098},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BW$12))","v":3104198.6313410373},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BX$12))","v":3153618.053406538},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BY$12))","v":3203037.4754720395},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,BZ$12))","v":3252456.8975375416},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CA$12))","v":3301876.3196030431},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CB$12))","v":3351295.7416685447},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CC$12))","v":3437509.2457882008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CD$12))","v":3487463.361935094},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CE$12))","v":3537417.4780819872},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CF$12))","v":3587371.59422888},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CG$12))","v":3637325.7103757733},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CH$12))","v":3687279.826522666},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CI$12))","v":3828949.8152129692},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CJ$12))","v":3880129.8608627589},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CK$12))","v":3931309.9065125501},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CL$12))","v":3982489.9521623398},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CM$12))","v":4033669.9978121296},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CN$12))","v":4084850.0434619198},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CO$12))","v":4180986.200748208},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CP$12))","v":4232722.5421202788},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CQ$12))","v":4284458.8834923487},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CR$12))","v":4336195.2248644186},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CS$12))","v":4387931.5662364885},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CT$12))","v":4439667.9076085575},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CU$12))","v":4601516.4946052572},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CV$12))","v":4654521.2154001258},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CW$12))","v":4707525.9361949954},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CX$12))","v":4760530.656989865},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CY$12))","v":4813535.3777847337},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,CZ$12))","v":4866540.0985796042},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DA$12))","v":4973262.3987546051},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DB$12))","v":5026845.8896189332},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DC$12))","v":5080429.3804832622},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DD$12))","v":5134012.8713475922},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DE$12))","v":5187596.3622119213},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DF$12))","v":5241179.8530762512},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DG$12))","v":5424439.2423623828},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DH$12))","v":5479335.0652172174},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DI$12))","v":5534230.888072052},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DJ$12))","v":5589126.7109268876},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DK$12))","v":5644022.5337817222},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DL$12))","v":5698918.3566365559},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DM$12))","v":5816927.7776416698},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DN$12))","v":5872425.7528767707},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DO$12))","v":5927923.7281118724},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DP$12))","v":5983421.7033469724},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DQ$12))","v":6038919.6785820732},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DR$12))","v":6094417.6538171731},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DS$12))","v":6300382.5765835857},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DT$12))","v":6357238.3933618041},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DU$12))","v":6414094.2101400215},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DV$12))","v":6470950.026918239},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DW$12))","v":6527805.8436964573},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DX$12))","v":6584661.6604746738},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DY$12))","v":6714698.6168055916},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,DZ$12))","v":6772180.9129202385},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EA$12))","v":6829663.2090348853},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EB$12))","v":6887145.5051495312},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EC$12))","v":6944627.801264178},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,ED$12))","v":7002110.097378823},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EE$12))","v":7232140.7573569259},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EF$12))","v":7291028.0178934317},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EG$12))","v":7349915.2784299403},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EH$12))","v":7408802.5389664471},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EI$12))","v":7467689.7995029548},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EJ$12))","v":7526577.0600394625},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EK$12))","v":7669423.4473860413},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EL$12))","v":7728962.4970241711},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EM$12))","v":7788501.546662298},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EN$12))","v":7848040.596300425},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EO$12))","v":7907579.6459385538},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EP$12))","v":7967118.6955766818},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$FD55,$Z$2:$FD$2,Periods!$Q$18),SUM($Z55:$FD55))","v":210737122.25612095},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AB$12))","v":498.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AC$12))","v":10139.01201923077},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AD$12))","v":21538.326923076922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AE$12))","v":36368.466346153851},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AF$12))","v":56301.201923076915},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AG$12))","v":84556.551894230768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AH$12))","v":118045.33165384614},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AI$12))","v":157455.08342307695},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AJ$12))","v":202347.32538461534},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AK$12))","v":252283.57572115381},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AL$12))","v":306825.35261538456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AM$12))","v":372844.85773500003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AN$12))","v":436530.9899838462},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AO$12))","v":503573.00496057689},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AP$12))","v":558395.73501923087},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AQ$12))","v":613055.81004230794},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AR$12))","v":664905.84469615389},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AS$12))","v":725524.42272005766},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AT$12))","v":764577.97659276915},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AU$12))","v":796058.99456143822},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AV$12))","v":820661.84797929216},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AW$12))","v":839080.90819955734},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AX$12))","v":852010.54657546128},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AY$12))","v":877348.03714943549},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,AZ$12))","v":886861.25446923426},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BA$12))","v":893844.7981683088},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BB$12))","v":899951.68734659988},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BC$12))","v":906834.94110405026},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BD$12))","v":916147.57854060002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BE$12))","v":946199.59451410675},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BF$12))","v":959911.03599894699},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BG$12))","v":975357.05743066489},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BH$12))","v":992289.86167399201},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BI$12))","v":1010461.6515936598},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BJ$12))","v":1029624.6300544007},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BK$12))","v":1070521.619919365},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BL$12))","v":1091331.6233391885},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BM$12))","v":1112394.3798369856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BN$12))","v":1133457.1363347825},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BO$12))","v":1154519.8928325796},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BP$12))","v":1175582.6493303766},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BQ$12))","v":1220578.3139447367},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BR$12))","v":1242062.3255724898},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BS$12))","v":1263546.3372002426},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BT$12))","v":1285030.3488279956},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BU$12))","v":1306514.3604557486},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BV$12))","v":1327998.3720835017},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BW$12))","v":1376472.0313854797},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BX$12))","v":1398385.7232457877},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BY$12))","v":1420299.4151060956},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,BZ$12))","v":1442213.1069664038},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CA$12))","v":1464126.7988267117},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CB$12))","v":1486040.4906870199},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CC$12))","v":1538113.2661982742},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CD$12))","v":1560465.2318957886},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CE$12))","v":1582817.1975933027},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CF$12))","v":1605169.1632908171},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CG$12))","v":1627521.128988331},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CH$12))","v":1649873.0946858453},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CI$12))","v":1705669.5615910268},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CJ$12))","v":1728468.5666024911},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CK$12))","v":1751267.5716139555},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CL$12))","v":1774066.57662542},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CM$12))","v":1796865.5816368845},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CN$12))","v":1819664.586648349},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CO$12))","v":1879312.8634930088},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CP$12))","v":1902567.8486047026},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CQ$12))","v":1925822.8337163965},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CR$12))","v":1949077.8188280901},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CS$12))","v":1972332.8039397839},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CT$12))","v":1995587.7890514778},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CU$12))","v":2059219.6296464349},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CV$12))","v":2082939.7144603624},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CW$12))","v":2106659.7992742904},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CX$12))","v":2130379.8840882182},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CY$12))","v":2154099.9689021455},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,CZ$12))","v":2177820.0537160733},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DA$12))","v":2245570.9413006008},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DB$12))","v":2269765.4278108068},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DC$12))","v":2293959.9143210128},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DD$12))","v":2318154.4008312188},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DE$12))","v":2342348.8873414248},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DF$12))","v":2366543.3738516313},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DG$12))","v":2438552.617569074},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DH$12))","v":2463230.9938094849},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DI$12))","v":2487909.3700498953},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DJ$12))","v":2512587.7462903056},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DK$12))","v":2537266.122530716},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DL$12))","v":2561944.4987711259},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DM$12))","v":2638355.3325117659},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DN$12))","v":2663527.2762769847},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DO$12))","v":2688699.2200422031},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DP$12))","v":2713871.1638074215},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DQ$12))","v":2739043.1075726398},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DR$12))","v":2764215.0513378587},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DS$12))","v":2845174.7350051394},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DT$12))","v":2870850.1176456623},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DU$12))","v":2896525.5002861852},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DV$12))","v":2922200.8829267081},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DW$12))","v":2947876.265567231},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DX$12))","v":2973551.6482077534},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DY$12))","v":3059211.5714652427},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,DZ$12))","v":3085400.4617585759},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EA$12))","v":3111589.3520519091},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EB$12))","v":3137778.2423452423},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EC$12))","v":3163967.132638576},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,ED$12))","v":3190156.0229319083},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EE$12))","v":3280671.811489746},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EF$12))","v":3307384.4795889459},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EG$12))","v":3334097.1476881457},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EH$12))","v":3360809.8157873461},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EI$12))","v":3387522.483886546},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EJ$12))","v":3414235.1519857459},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EK$12))","v":3509766.7764866445},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EL$12))","v":3537013.697947829},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EM$12))","v":3564260.6194090131},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EN$12))","v":3591507.5408701967},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EO$12))","v":3618754.4623313807},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EP$12))","v":3646001.3837925647},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$FD56,$Z$2:$FD$2,Periods!$Q$18),SUM($Z56:$FD56))","v":42147424.451224186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AB$12))","v":99.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AC$12))","v":2027.802403846154},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AD$12))","v":4307.665384615384},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AE$12))","v":7273.6932692307701},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AF$12))","v":11260.240384615385},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AG$12))","v":16911.310378846152},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AH$12))","v":23609.06633076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AI$12))","v":31491.016684615384},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AJ$12))","v":40469.465076923072},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AK$12))","v":50456.715144230766},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AL$12))","v":61365.070523076916},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AM$12))","v":74568.971546999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AN$12))","v":87306.197996769231},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AO$12))","v":100714.60099211536},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AP$12))","v":111679.14700384616},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AQ$12))","v":122611.16200846157},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AR$12))","v":132981.16893923076},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AS$12))","v":145104.88454401155},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AT$12))","v":152915.59531855379},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AU$12))","v":159211.79891228763},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AV$12))","v":164132.36959585844},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AW$12))","v":167816.18163991149},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AX$12))","v":170402.10931509227},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AY$12))","v":175469.60742988708},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,AZ$12))","v":177372.25089384685},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BA$12))","v":178768.9596336617},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BB$12))","v":179990.33746931999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BC$12))","v":181366.98822081002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BD$12))","v":183229.51570811999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BE$12))","v":189239.91890282134},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BF$12))","v":191982.20719978941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BG$12))","v":195071.41148613297},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BH$12))","v":198457.97233479837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BI$12))","v":202092.33031873195},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BJ$12))","v":205924.92601088015},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BK$12))","v":214104.32398387304},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BL$12))","v":218266.32466783773},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BM$12))","v":222478.87596739715},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BN$12))","v":226691.42726695651},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BO$12))","v":230903.97856651593},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BP$12))","v":235116.52986607529},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BQ$12))","v":244115.66278894735},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BR$12))","v":248412.4651144979},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BS$12))","v":252709.26744004848},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BT$12))","v":257006.0697655991},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BU$12))","v":261302.87209114974},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BV$12))","v":265599.67441670032},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BW$12))","v":275294.40627709602},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BX$12))","v":279677.14464915759},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BY$12))","v":284059.88302121917},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,BZ$12))","v":288442.6213932808},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CA$12))","v":292825.35976534238},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CB$12))","v":297208.09813740395},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CC$12))","v":307622.65323965484},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CD$12))","v":312093.04637915769},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CE$12))","v":316563.43951866054},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CF$12))","v":321033.83265816339},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CG$12))","v":325504.22579766624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CH$12))","v":329974.61893716903},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CI$12))","v":341133.91231820534},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CJ$12))","v":345693.71332049824},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CK$12))","v":350253.51432279107},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CL$12))","v":354813.31532508397},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CM$12))","v":359373.11632737686},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CN$12))","v":363932.91732966976},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CO$12))","v":375862.57269860181},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CP$12))","v":380513.56972094055},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CQ$12))","v":385164.56674327928},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CR$12))","v":389815.56376561808},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CS$12))","v":394466.56078795675},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CT$12))","v":399117.55781029555},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CU$12))","v":411843.92592928704},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CV$12))","v":416587.94289207255},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CW$12))","v":421331.95985485805},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CX$12))","v":426075.97681764356},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CY$12))","v":430819.99378042913},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,CZ$12))","v":435564.01074321469},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DA$12))","v":449114.18826012011},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DB$12))","v":453953.08556216129},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DC$12))","v":458791.98286420258},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DD$12))","v":463630.88016624382},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DE$12))","v":468469.777468285},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DF$12))","v":473308.6747703263},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DG$12))","v":487710.52351381484},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DH$12))","v":492646.19876189693},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DI$12))","v":497581.87400997902},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DJ$12))","v":502517.54925806104},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DK$12))","v":507453.22450614325},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DL$12))","v":512388.89975422528},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DM$12))","v":527671.06650235341},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DN$12))","v":532705.45525539713},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DO$12))","v":537739.84400844073},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DP$12))","v":542774.23276148434},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DQ$12))","v":547808.62151452806},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DR$12))","v":552843.01026757178},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DS$12))","v":569034.94700102787},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DT$12))","v":574170.02352913248},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DU$12))","v":579305.10005723708},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DV$12))","v":584440.17658534157},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DW$12))","v":589575.25311344618},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DX$12))","v":594710.32964155066},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DY$12))","v":611842.31429304858},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,DZ$12))","v":617080.0923517152},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EA$12))","v":622317.87041038182},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EB$12))","v":627555.64846904844},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EC$12))","v":632793.42652771506},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,ED$12))","v":638031.20458638167},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EE$12))","v":656134.36229794915},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EF$12))","v":661476.8959177892},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EG$12))","v":666819.42953762924},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EH$12))","v":672161.96315746917},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EI$12))","v":677504.49677730922},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EJ$12))","v":682847.03039714927},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EK$12))","v":701953.3552973289},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EL$12))","v":707402.73958956578},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EM$12))","v":712852.12388180254},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EN$12))","v":718301.50817403931},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EO$12))","v":723750.89246627607},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EP$12))","v":729200.27675851295},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$FD57,$Z$2:$FD$2,Periods!$Q$18),SUM($Z57:$FD57))","v":4214742.445122418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AB$12))","v":9.9749999999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AC$12))","v":202.78024038461541},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AD$12))","v":430.76653846153846},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AE$12))","v":727.36932692307698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AF$12))","v":1126.0240384615383},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AG$12))","v":1691.1310378846151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AH$12))","v":2360.9066330769228},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AI$12))","v":3149.1016684615383},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AJ$12))","v":4046.946507692307},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AK$12))","v":5045.6715144230766},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AL$12))","v":6136.5070523076902},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AM$12))","v":7456.8971546999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AN$12))","v":8730.6197996769224},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AO$12))","v":10071.460099211536},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AP$12))","v":11167.914700384616},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AQ$12))","v":12261.116200846156},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AR$12))","v":13298.116893923076},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AS$12))","v":14510.488454401151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AT$12))","v":15291.559531855382},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AU$12))","v":15921.179891228765},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AV$12))","v":16413.236959585844},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AW$12))","v":16781.618163991148},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AX$12))","v":17040.210931509228},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AY$12))","v":17546.960742988704},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,AZ$12))","v":17737.225089384679},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BA$12))","v":17876.895963366173},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BB$12))","v":17999.033746931997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BC$12))","v":18136.698822080998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BD$12))","v":18322.951570811998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BE$12))","v":18923.991890282137},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BF$12))","v":19198.220719978941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BG$12))","v":19507.1411486133},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BH$12))","v":19845.79723347984},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BI$12))","v":20209.233031873202},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BJ$12))","v":20592.492601088015},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BK$12))","v":21410.432398387304},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BL$12))","v":21826.632466783773},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BM$12))","v":22247.887596739711},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BN$12))","v":22669.142726695653},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BO$12))","v":23090.397856651591},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BP$12))","v":23511.652986607529},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BQ$12))","v":24411.566278894737},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BR$12))","v":24841.246511449797},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BS$12))","v":25270.926744004853},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BT$12))","v":25700.606976559917},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BU$12))","v":26130.287209114973},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BV$12))","v":26559.967441670029},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BW$12))","v":27529.440627709599},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BX$12))","v":27967.71446491576},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BY$12))","v":28405.988302121914},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,BZ$12))","v":28844.262139328075},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CA$12))","v":29282.535976534236},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CB$12))","v":29720.809813740398},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CC$12))","v":30762.265323965483},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CD$12))","v":31209.304637915771},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CE$12))","v":31656.343951866053},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CF$12))","v":32103.383265816334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CG$12))","v":32550.422579766619},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CH$12))","v":32997.4618937169},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CI$12))","v":34113.391231820526},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CJ$12))","v":34569.371332049821},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CK$12))","v":35025.351432279116},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CL$12))","v":35481.331532508404},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CM$12))","v":35937.311632737685},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CN$12))","v":36393.29173296698},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CO$12))","v":37586.25726986018},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CP$12))","v":38051.356972094058},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CQ$12))","v":38516.456674327936},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CR$12))","v":38981.556376561806},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CS$12))","v":39446.656078795677},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CT$12))","v":39911.755781029562},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CU$12))","v":41184.3925929287},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CV$12))","v":41658.794289207253},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CW$12))","v":42133.195985485814},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CX$12))","v":42607.59768176436},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CY$12))","v":43081.999378042914},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,CZ$12))","v":43556.401074321468},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DA$12))","v":44911.418826012021},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DB$12))","v":45395.308556216143},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DC$12))","v":45879.198286420266},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DD$12))","v":46363.088016624388},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DE$12))","v":46846.97774682851},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DF$12))","v":47330.867477032632},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DG$12))","v":48771.052351381491},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DH$12))","v":49264.619876189696},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DI$12))","v":49758.1874009979},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DJ$12))","v":50251.754925806112},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DK$12))","v":50745.322450614316},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DL$12))","v":51238.88997542252},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DM$12))","v":52767.106650235321},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DN$12))","v":53270.545525539696},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DO$12))","v":53773.98440084407},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DP$12))","v":54277.423276148431},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DQ$12))","v":54780.862151452813},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DR$12))","v":55284.301026757166},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DS$12))","v":56903.494700102783},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DT$12))","v":57417.002352913238},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DU$12))","v":57930.510005723692},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DV$12))","v":58444.017658534154},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DW$12))","v":58957.525311344609},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DX$12))","v":59471.032964155071},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DY$12))","v":61184.231429304848},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,DZ$12))","v":61708.009235171514},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EA$12))","v":62231.787041038166},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EB$12))","v":62755.564846904832},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EC$12))","v":63279.342652771513},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,ED$12))","v":63803.120458638165},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EE$12))","v":65613.436229794926},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EF$12))","v":66147.689591778922},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EG$12))","v":66681.942953762918},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EH$12))","v":67216.196315746914},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EI$12))","v":67750.449677730925},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EJ$12))","v":68284.703039714921},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EK$12))","v":70195.335529732896},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EL$12))","v":70740.27395895659},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EM$12))","v":71285.212388180254},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EN$12))","v":71830.150817403934},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EO$12))","v":72375.089246627613},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EP$12))","v":72920.027675851292},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$FD59,$Z$2:$FD$2,Periods!$Q$18),SUM($Z59:$FD59))","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AB$12))","v":413.4375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AC$12))","v":8404.7073317307713},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AD$12))","v":17854.139423076926},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AE$12))","v":30147.544471153851},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AF$12))","v":46670.733173076922},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AG$12))","v":68718.559975961529},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AH$12))","v":95934.673557692309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AI$12))","v":127962.72259615385},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AJ$12))","v":164446.35576923072},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AK$12))","v":205029.22175480772},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AL$12))","v":249354.96923076917},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AM$12))","v":305979.26428124995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AN$12))","v":358243.99446634622},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AO$12))","v":413262.76700120192},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AP$12))","v":458253.64795673086},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AQ$12))","v":503111.04425480781},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AR$12))","v":545662.34978365386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AS$12))","v":583734.95843149046},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AT$12))","v":615156.26408653846},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AU$12))","v":640484.93689182692},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AV$12))","v":660279.64699038467},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AW$12))","v":675099.06452524033},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AX$12))","v":685501.85963942308},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AY$12))","v":712808.10355024028},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,AZ$12))","v":720537.18951072101},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BA$12))","v":726211.02284643019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BB$12))","v":731172.61153124983},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BC$12))","v":736764.96353906242},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BD$12))","v":744331.08684374997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BE$12))","v":753673.60431562492},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BF$12))","v":764595.1388249998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BG$12))","v":776898.31324218737},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BH$12))","v":790385.75043749996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BI$12))","v":804860.07328124985},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BJ$12))","v":820123.90464374982},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BK$12))","v":861059.2634171719},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BL$12))","v":877797.50193843746},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BM$12))","v":894739.03890328109},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BN$12))","v":911680.57586812484},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BO$12))","v":928622.11283296859},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BP$12))","v":945563.64979781234},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BQ$12))","v":962505.1867626562},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BR$12))","v":979446.72372749983},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BS$12))","v":996388.26069234358},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BT$12))","v":1013329.7976571873},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BU$12))","v":1030271.3346220314},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BV$12))","v":1047212.8715868752},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BW$12))","v":1096079.0408082705},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BX$12))","v":1113528.8238820594},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BY$12))","v":1130978.6069558484},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,BZ$12))","v":1148428.3900296376},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CA$12))","v":1165878.1731034266},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CB$12))","v":1183327.9561772158},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CC$12))","v":1200777.7392510045},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CD$12))","v":1218227.5223247937},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CE$12))","v":1235677.3053985829},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CF$12))","v":1253127.0884723717},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CG$12))","v":1270576.8715461611},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CH$12))","v":1288026.6546199499},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CI$12))","v":1344640.7308245511},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CJ$12))","v":1362614.0073905538},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CK$12))","v":1380587.2839565568},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CL$12))","v":1398560.5605225596},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CM$12))","v":1416533.8370885621},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CN$12))","v":1434507.1136545646},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CO$12))","v":1452480.3902205674},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CP$12))","v":1470453.6667865703},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CQ$12))","v":1488426.9433525731},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CR$12))","v":1506400.2199185756},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CS$12))","v":1524373.4964845784},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CT$12))","v":1542346.7730505811},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CU$12))","v":1607129.6511050817},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CV$12))","v":1625642.1259680646},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CW$12))","v":1644154.6008310472},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CX$12))","v":1662667.0756940299},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CY$12))","v":1681179.5505570127},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,CZ$12))","v":1699692.0254199961},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DA$12))","v":1718204.5002829786},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DB$12))","v":1736716.9751459612},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DC$12))","v":1755229.4500089439},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DD$12))","v":1773741.9248719269},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DE$12))","v":1792254.3997349099},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DF$12))","v":1810766.8745978926},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DG$12))","v":1884157.7299447015},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DH$12))","v":1903225.5790535738},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DI$12))","v":1922293.4281624462},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DJ$12))","v":1941361.2772713187},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DK$12))","v":1960429.1263801912},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DL$12))","v":1979496.9754890632},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DM$12))","v":1998564.8245979354},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DN$12))","v":2017632.6737068077},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DO$12))","v":2036700.5228156804},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DP$12))","v":2055768.3719245526},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DQ$12))","v":2074836.2210334246},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DR$12))","v":2093904.0701422968},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DS$12))","v":2176361.0768287042},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DT$12))","v":2196000.9614108428},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DU$12))","v":2215640.8459929815},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DV$12))","v":2235280.7305751196},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DW$12))","v":2254920.6151572578},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DX$12))","v":2274560.4997393964},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DY$12))","v":2294200.384321535},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,DZ$12))","v":2313840.2689036736},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EA$12))","v":2333480.1534858118},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EB$12))","v":2353120.0380679504},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EC$12))","v":2372759.9226500886},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,ED$12))","v":2392399.8072322267},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EE$12))","v":2484400.8825687962},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EF$12))","v":2504629.9636883987},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EG$12))","v":2524859.0448080017},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EH$12))","v":2545088.1259276043},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EI$12))","v":2565317.2070472068},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EJ$12))","v":2585546.2881668094},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EK$12))","v":2605775.3692864119},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EL$12))","v":2626004.4504060149},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EM$12))","v":2646233.5315256175},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EN$12))","v":2666462.61264522},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EO$12))","v":2686691.6937648221},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EP$12))","v":2706920.7748844251},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$FD60,$Z$2:$FD$2,Periods!$Q$18),SUM($Z60:$FD60))","v":48766046.802933156},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AB$12))","v":124.03125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AC$12))","v":2521.4121995192313},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AD$12))","v":5356.2418269230775},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AE$12))","v":9044.2633413461554},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AF$12))","v":14001.219951923076},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AG$12))","v":20615.567992788459},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AH$12))","v":28780.402067307692},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AI$12))","v":38388.816778846151},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AJ$12))","v":49333.906730769217},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AK$12))","v":61508.766526442312},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AL$12))","v":74806.490769230746},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AM$12))","v":91793.779284374978},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AN$12))","v":107473.19833990386},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AO$12))","v":123978.83010036057},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AP$12))","v":137476.09438701926},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AQ$12))","v":150933.31327644235},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AR$12))","v":163698.70493509615},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AS$12))","v":175120.48752944713},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AT$12))","v":184546.87922596154},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AU$12))","v":192145.48106754807},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AV$12))","v":198083.89409711541},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AW$12))","v":202529.71935757209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AX$12))","v":205650.55789182693},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AY$12))","v":213842.43106507207},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,AZ$12))","v":216161.15685321629},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BA$12))","v":217863.30685392904},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BB$12))","v":219351.78345937494},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BC$12))","v":221029.48906171872},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BD$12))","v":223299.326053125},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BE$12))","v":226102.08129468746},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BF$12))","v":229378.54164749992},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BG$12))","v":233069.4939726562},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BH$12))","v":237115.72513124999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BI$12))","v":241458.02198437494},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BJ$12))","v":246037.17139312494},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BK$12))","v":258317.77902515157},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BL$12))","v":263339.2505815312},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BM$12))","v":268421.71167098434},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BN$12))","v":273504.17276043742},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BO$12))","v":278586.63384989055},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BP$12))","v":283669.09493934369},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BQ$12))","v":288751.55602879683},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BR$12))","v":293834.01711824996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BS$12))","v":298916.47820770304},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BT$12))","v":303998.93929715618},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BU$12))","v":309081.40038660943},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BV$12))","v":314163.86147606256},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BW$12))","v":328823.71224248112},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BX$12))","v":334058.64716461784},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BY$12))","v":339293.5820867545},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,BZ$12))","v":344528.51700889127},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CA$12))","v":349763.45193102799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CB$12))","v":354998.3868531647},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CC$12))","v":360233.32177530136},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CD$12))","v":365468.25669743813},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CE$12))","v":370703.19161957485},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CF$12))","v":375938.12654171151},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CG$12))","v":381173.06146384834},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CH$12))","v":386407.99638598494},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CI$12))","v":403392.21924736531},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CJ$12))","v":408784.20221716614},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CK$12))","v":414176.18518696702},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CL$12))","v":419568.16815676785},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CM$12))","v":424960.15112656861},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CN$12))","v":430352.13409636938},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CO$12))","v":435744.11706617021},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CP$12))","v":441136.10003597109},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CQ$12))","v":446528.08300577191},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CR$12))","v":451920.06597557268},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CS$12))","v":457312.04894537351},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CT$12))","v":462704.03191517433},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CU$12))","v":482138.89533152449},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CV$12))","v":487692.63779041939},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CW$12))","v":493246.38024931413},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CX$12))","v":498800.12270820898},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CY$12))","v":504353.86516710377},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,CZ$12))","v":509907.60762599879},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DA$12))","v":515461.35008489358},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DB$12))","v":521015.09254378831},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DC$12))","v":526568.8350026831},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DD$12))","v":532122.57746157807},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DE$12))","v":537676.31992047292},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DF$12))","v":543230.06237936777},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DG$12))","v":565247.31898341049},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DH$12))","v":570967.67371607211},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DI$12))","v":576688.02844873385},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DJ$12))","v":582408.38318139559},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DK$12))","v":588128.73791405733},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DL$12))","v":593849.09264671896},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DM$12))","v":599569.44737938058},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DN$12))","v":605289.80211204232},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DO$12))","v":611010.15684470406},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DP$12))","v":616730.5115773658},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DQ$12))","v":622450.86631002731},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DR$12))","v":628171.22104268905},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DS$12))","v":652908.32304861129},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DT$12))","v":658800.28842325287},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DU$12))","v":664692.25379789446},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DV$12))","v":670584.21917253581},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DW$12))","v":676476.18454717728},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DX$12))","v":682368.14992181887},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DY$12))","v":688260.11529646046},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,DZ$12))","v":694152.08067110204},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EA$12))","v":700044.04604574351},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EB$12))","v":705936.0114203851},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EC$12))","v":711827.97679502657},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,ED$12))","v":717719.94216966804},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EE$12))","v":745320.26477063878},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EF$12))","v":751388.98910651961},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EG$12))","v":757457.71344240045},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EH$12))","v":763526.43777828128},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EI$12))","v":769595.162114162},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EJ$12))","v":775663.88645004283},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EK$12))","v":781732.61078592355},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EL$12))","v":787801.3351218045},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EM$12))","v":793870.05945768522},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EN$12))","v":799938.78379356593},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EO$12))","v":806007.50812944665},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EP$12))","v":812076.23246532748},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Все сервисы магазина"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$FD61,$Z$2:$FD$2,Periods!$Q$18),SUM($Z61:$FD61))","v":52046536.144279018},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AB$12))","v":127.32708333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AC$12))","v":2588.4126883012823},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AD$12))","v":5498.5711217948719},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AE$12))","v":9284.5929727564107},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AF$12))","v":14373.268830128207},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AG$12))","v":21388.124586634607},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AH$12))","v":29858.931138076921},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AI$12))","v":39827.415683461542},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AJ$12))","v":51182.666607692292},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AK$12))","v":63813.772295673072},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AL$12))","v":77609.821132307698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AM$12))","v":94738.196666924996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AN$12))","v":110920.55562072695},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AO$12))","v":127955.62923927404},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AP$12))","v":141885.83767413464},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AQ$12))","v":155774.71619809623},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AR$12))","v":168949.57613867303},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AS$12))","v":182666.13796437863},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AT$12))","v":192498.69719507534},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AU$12))","v":200424.71014714771},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AV$12))","v":206618.99951358186},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AW$12))","v":211256.38798736362},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AX$12))","v":214511.69826147921},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AY$12))","v":221890.57110418045},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,AZ$12))","v":224296.56409071147},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BA$12))","v":226062.77594063288},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BB$12))","v":227607.27261705298},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BC$12))","v":229348.12008308031},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BD$12))","v":231703.38430182298},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BE$12))","v":237126.57676861365},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BF$12))","v":240562.79382124616},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BG$12))","v":244433.71303113943},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BH$12))","v":248677.23409011331},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BI$12))","v":253231.25668998773},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BJ$12))","v":258033.68052258264},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BK$12))","v":269490.37986043881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BL$12))","v":274729.03699930874},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BM$12))","v":280031.32155282091},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BN$12))","v":285333.60610633303},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BO$12))","v":290635.89065984514},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BP$12))","v":295938.17521335726},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BQ$12))","v":304484.69842267019},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BR$12))","v":309844.08644935413},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BS$12))","v":315203.47447603813},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BT$12))","v":320562.86250272201},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BU$12))","v":325922.25052940589},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BV$12))","v":331281.63855608989},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BW$12))","v":344910.95903789293},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BX$12))","v":350402.00593405974},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BY$12))","v":355893.0528302266},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,BZ$12))","v":361384.09972639341},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CA$12))","v":366875.14662256028},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CB$12))","v":372366.19351872714},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CC$12))","v":381945.47175424447},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CD$12))","v":387495.92910389922},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CE$12))","v":393046.38645355403},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CF$12))","v":398596.8438032089},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CG$12))","v":404147.30115286366},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CH$12))","v":409697.75850251841},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CI$12))","v":425438.86835699645},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CJ$12))","v":431125.54009586206},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CK$12))","v":436812.21183472767},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CL$12))","v":442498.88357359322},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CM$12))","v":448185.55531245883},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CN$12))","v":453872.22705132439},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CO$12))","v":464554.02230535646},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CP$12))","v":470302.50468003092},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CQ$12))","v":476050.98705470527},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CR$12))","v":481799.46942937979},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CS$12))","v":487547.95180405414},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CT$12))","v":493296.43417872867},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CU$12))","v":511279.61051169515},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CV$12))","v":517169.02393334726},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CW$12))","v":523058.43735499948},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CX$12))","v":528947.85077665152},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CY$12))","v":534837.26419830369},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,CZ$12))","v":540726.67761995585},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DA$12))","v":552584.7109727338},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DB$12))","v":558538.43217988149},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DC$12))","v":564492.15338702919},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DD$12))","v":570445.87459417689},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DE$12))","v":576399.59580132447},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DF$12))","v":582353.31700847216},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DG$12))","v":602715.47137359809},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DH$12))","v":608815.00724635739},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DI$12))","v":614914.5431191168},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DJ$12))","v":621014.07899187622},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DK$12))","v":627113.61486463563},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DL$12))","v":633213.15073739504},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DM$12))","v":646325.30862685235},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DN$12))","v":652491.75031964132},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DO$12))","v":658658.19201243017},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DP$12))","v":664824.63370521914},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DQ$12))","v":670991.07539800811},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DR$12))","v":677157.51709079696},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DS$12))","v":700042.50850928726},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DT$12))","v":706359.82148464466},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DU$12))","v":712677.1344600023},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DV$12))","v":718994.44743535982},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DW$12))","v":725311.76041071734},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DX$12))","v":731629.07338607486},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DY$12))","v":746077.62408951006},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,DZ$12))","v":752464.54588002642},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EA$12))","v":758851.46767054265},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EB$12))","v":765238.38946105901},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EC$12))","v":771625.31125157524},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,ED$12))","v":778012.23304209171},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EE$12))","v":803571.19526188064},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EF$12))","v":810114.22421038139},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EG$12))","v":816657.25315888226},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EH$12))","v":823200.28210738325},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EI$12))","v":829743.311055884},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EJ$12))","v":836286.34000438475},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EK$12))","v":852158.16082067159},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EL$12))","v":858773.61078046332},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EM$12))","v":865389.06074025529},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EN$12))","v":872004.51070004748},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EO$12))","v":878619.96065983933},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EP$12))","v":885235.41061963129},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$FD62,$Z$2:$FD$2,Periods!$Q$18),SUM($Z62:$FD62))","v":23415235.806235656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AB$12))","v":55.416666666666657},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AC$12))","v":1126.5568910256409},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AD$12))","v":2393.1474358974356},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AE$12))","v":4040.9407051282051},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AF$12))","v":6255.6891025641035},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AG$12))","v":9395.1724326923049},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AH$12))","v":13116.147961538461},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AI$12))","v":17495.00926923077},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AJ$12))","v":22483.036153846147},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AK$12))","v":28031.508413461539},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AL$12))","v":34091.705846153847},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AM$12))","v":41427.206415000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AN$12))","v":48503.443331538474},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AO$12))","v":55952.556106730786},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AP$12))","v":62043.97055769233},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AQ$12))","v":68117.312226923095},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AR$12))","v":73878.42718846153},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AS$12))","v":80613.824746673068},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AT$12))","v":84953.108510307677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AU$12))","v":88450.999395715364},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AV$12))","v":91184.649775476923},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AW$12))","v":93231.212022173058},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AX$12))","v":94667.838508384608},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AY$12))","v":97483.115238826169},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,AZ$12))","v":98540.139385470466},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BA$12))","v":99316.08868536762},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BB$12))","v":99994.631927399998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BC$12))","v":100759.43790045001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BD$12))","v":101794.17539340002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BE$12))","v":105133.28827934522},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BF$12))","v":106656.78177766078},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BG$12))","v":108373.006381185},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BH$12))","v":110254.42907488799},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BI$12))","v":112273.51684373998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BJ$12))","v":114402.73667271118},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BK$12))","v":118946.84665770727},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BL$12))","v":121259.06925990984},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BM$12))","v":123599.37553744286},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BN$12))","v":125939.68181497585},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BO$12))","v":128279.98809250885},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BP$12))","v":130620.29437004184},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BQ$12))","v":135619.81266052631},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BR$12))","v":138006.92506360996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BS$12))","v":140394.03746669361},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BT$12))","v":142781.14986977729},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BU$12))","v":145168.26227286094},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BV$12))","v":147555.37467594459},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BW$12))","v":152941.33682060885},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BX$12))","v":155376.19147175419},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BY$12))","v":157811.04612289951},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,BZ$12))","v":160245.90077404483},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CA$12))","v":162680.75542519017},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CB$12))","v":165115.61007633552},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CC$12))","v":170901.47402203045},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CD$12))","v":173385.0257661987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CE$12))","v":175868.57751036694},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CF$12))","v":178352.12925453519},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CG$12))","v":180835.68099870344},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CH$12))","v":183319.23274287165},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CI$12))","v":189518.84017678071},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CJ$12))","v":192052.06295583234},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CK$12))","v":194585.28573488392},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CL$12))","v":197118.50851393552},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CM$12))","v":199651.73129298716},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CN$12))","v":202184.95407203873},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CO$12))","v":208812.54038811207},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CP$12))","v":211396.4276227447},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CQ$12))","v":213980.31485737735},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CR$12))","v":216564.20209201},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CS$12))","v":219148.08932664263},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CT$12))","v":221731.97656127528},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CU$12))","v":228802.18107182611},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CV$12))","v":231437.74605115139},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CW$12))","v":234073.31103047667},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CX$12))","v":236708.87600980196},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CY$12))","v":239344.44098912724},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,CZ$12))","v":241980.00596845258},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DA$12))","v":249507.88236673339},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DB$12))","v":252196.15864564519},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DC$12))","v":254884.43492455699},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DD$12))","v":257572.71120346876},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DE$12))","v":260260.98748238056},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DF$12))","v":262949.26376129233},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DG$12))","v":270950.29084100825},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DH$12))","v":273692.33264549827},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DI$12))","v":276434.3744499883},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DJ$12))","v":279176.41625447833},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DK$12))","v":281918.45805896842},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DL$12))","v":284660.49986345839},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DM$12))","v":293150.59250130737},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DN$12))","v":295947.4751418872},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DO$12))","v":298744.35778246698},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DP$12))","v":301541.24042304687},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DQ$12))","v":304338.12306362664},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DR$12))","v":307135.00570420647},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DS$12))","v":316130.52611168212},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DT$12))","v":318983.34640507353},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DU$12))","v":321836.16669846495},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DV$12))","v":324688.98699185636},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DW$12))","v":327541.80728524784},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DX$12))","v":330394.62757863925},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DY$12))","v":339912.39682947134},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,DZ$12))","v":342822.27352873061},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EA$12))","v":345732.15022798983},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EB$12))","v":348642.0269272491},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EC$12))","v":351551.90362650837},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,ED$12))","v":354461.78032576764},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EE$12))","v":364519.09016552736},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EF$12))","v":367487.16439877177},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EG$12))","v":370455.23863201623},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EH$12))","v":373423.3128652607},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EI$12))","v":376391.38709850516},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EJ$12))","v":379359.46133174957},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EK$12))","v":389974.08627629391},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EL$12))","v":393001.52199420321},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EM$12))","v":396028.95771211252},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EN$12))","v":399056.39343002188},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EO$12))","v":402083.82914793119},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EP$12))","v":405111.26486584055},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$FD63,$Z$2:$FD$2,Periods!$Q$18),SUM($Z63:$FD63))","v":4683047.1612471342},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AB$12))","v":11.083333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AC$12))","v":225.31137820512816},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AD$12))","v":478.62948717948723},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AE$12))","v":808.18814102564113},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AF$12))","v":1251.1378205128206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AG$12))","v":1879.0344865384609},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AH$12))","v":2623.2295923076927},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AI$12))","v":3499.0018538461545},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AJ$12))","v":4496.6072307692302},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AK$12))","v":5606.3016826923076},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AL$12))","v":6818.3411692307682},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AM$12))","v":8285.4412829999983},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AN$12))","v":9700.688666307693},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AO$12))","v":11190.511221346154},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AP$12))","v":12408.794111538462},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AQ$12))","v":13623.462445384617},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AR$12))","v":14775.685437692304},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AS$12))","v":16122.764949334613},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AT$12))","v":16990.621702061533},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AU$12))","v":17690.199879143071},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AV$12))","v":18236.929955095384},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AW$12))","v":18646.242404434612},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AX$12))","v":18933.567701676922},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AY$12))","v":19496.623047765235},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,AZ$12))","v":19708.027877094097},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BA$12))","v":19863.217737073523},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BB$12))","v":19998.926385479997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BC$12))","v":20151.887580090002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BD$12))","v":20358.83507868},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BE$12))","v":21026.657655869039},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BF$12))","v":21331.35635553216},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BG$12))","v":21674.601276236997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BH$12))","v":22050.885814977599},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BI$12))","v":22454.703368747996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BJ$12))","v":22880.54733454224},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BK$12))","v":23789.369331541453},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BL$12))","v":24251.813851981969},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BM$12))","v":24719.875107488566},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BN$12))","v":25187.936362995166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BO$12))","v":25655.997618501766},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BP$12))","v":26124.058874008366},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BQ$12))","v":27123.962532105263},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BR$12))","v":27601.385012721992},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BS$12))","v":28078.807493338725},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BT$12))","v":28556.229973955458},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BU$12))","v":29033.652454572184},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BV$12))","v":29511.074935188924},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BW$12))","v":30588.267364121773},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BX$12))","v":31075.238294350835},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BY$12))","v":31562.209224579907},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,BZ$12))","v":32049.180154808972},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CA$12))","v":32536.151085038033},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CB$12))","v":33023.122015267101},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CC$12))","v":34180.294804406098},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CD$12))","v":34677.005153239734},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CE$12))","v":35173.715502073384},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CF$12))","v":35670.425850907042},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CG$12))","v":36167.136199740686},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CH$12))","v":36663.846548574329},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CI$12))","v":37903.768035356145},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CJ$12))","v":38410.41259116646},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CK$12))","v":38917.057146976789},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CL$12))","v":39423.701702787104},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CM$12))","v":39930.346258597427},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CN$12))","v":40436.990814407749},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CO$12))","v":41762.50807762242},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CP$12))","v":42279.285524548948},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CQ$12))","v":42796.062971475476},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CR$12))","v":43312.840418402004},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CS$12))","v":43829.617865328531},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CT$12))","v":44346.395312255059},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CU$12))","v":45760.436214365218},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CV$12))","v":46287.549210230274},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CW$12))","v":46814.662206095338},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CX$12))","v":47341.775201960401},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CY$12))","v":47868.888197825458},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,CZ$12))","v":48396.001193690514},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DA$12))","v":49901.576473346671},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DB$12))","v":50439.231729129031},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DC$12))","v":50976.886984911391},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DD$12))","v":51514.542240693751},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DE$12))","v":52052.197496476103},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DF$12))","v":52589.852752258477},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DG$12))","v":54190.058168201656},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DH$12))","v":54738.466529099656},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DI$12))","v":55286.874889997664},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DJ$12))","v":55835.283250895664},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DK$12))","v":56383.691611793671},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DL$12))","v":56932.099972691685},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DM$12))","v":58630.11850026148},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DN$12))","v":59189.495028377452},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DO$12))","v":59748.87155649341},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DP$12))","v":60308.248084609382},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DQ$12))","v":60867.62461272534},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DR$12))","v":61427.001140841305},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DS$12))","v":63226.105222336424},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DT$12))","v":63796.669281014707},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DU$12))","v":64367.23333969299},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DV$12))","v":64937.797398371273},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DW$12))","v":65508.36145704957},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DX$12))","v":66078.925515727853},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DY$12))","v":67982.479365894265},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,DZ$12))","v":68564.454705746131},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EA$12))","v":69146.430045597983},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EB$12))","v":69728.405385449834},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EC$12))","v":70310.380725301671},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,ED$12))","v":70892.356065153523},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EE$12))","v":72903.818033105475},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EF$12))","v":73497.432879754357},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EG$12))","v":74091.047726403252},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EH$12))","v":74684.662573052134},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EI$12))","v":75278.277419701029},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EJ$12))","v":75871.892266349925},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EK$12))","v":77994.817255258778},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EL$12))","v":78600.304398840643},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EM$12))","v":79205.791542422507},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EN$12))","v":79811.278686004371},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EO$12))","v":80416.765829586249},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EP$12))","v":81022.252973168113},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z63:$FD63,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$FD64,$Z$2:$FD$2,Periods!$Q$18),SUM($Z64:$FD64))","v":468304.71612471301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AB$12))","v":1.1083333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AC$12))","v":22.531137820512818},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AD$12))","v":47.862948717948719},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AE$12))","v":80.818814102564104},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AF$12))","v":125.11378205128206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AG$12))","v":187.90344865384608},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AH$12))","v":262.32295923076919},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AI$12))","v":349.90018538461533},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AJ$12))","v":449.66072307692298},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AK$12))","v":560.63016826923069},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AL$12))","v":681.83411692307675},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AM$12))","v":828.5441282999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AN$12))","v":970.06886663076943},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AO$12))","v":1119.0511221346155},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AP$12))","v":1240.8794111538461},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AQ$12))","v":1362.3462445384619},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AR$12))","v":1477.5685437692305},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AS$12))","v":1612.2764949334612},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AT$12))","v":1699.0621702061535},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AU$12))","v":1769.0199879143072},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AV$12))","v":1823.6929955095386},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AW$12))","v":1864.6242404434611},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AX$12))","v":1893.3567701676923},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AY$12))","v":1949.6623047765229},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,AZ$12))","v":1970.8027877094094},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BA$12))","v":1986.3217737073521},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BB$12))","v":1999.8926385479995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BC$12))","v":2015.1887580089999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BD$12))","v":2035.8835078679999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BE$12))","v":2102.6657655869049},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BF$12))","v":2133.1356355532162},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BG$12))","v":2167.4601276237004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BH$12))","v":2205.0885814977605},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BI$12))","v":2245.4703368748001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BJ$12))","v":2288.0547334542239},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BK$12))","v":2378.9369331541452},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BL$12))","v":2425.1813851981969},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BM$12))","v":2471.9875107488569},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BN$12))","v":2518.7936362995169},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BO$12))","v":2565.5997618501769},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BP$12))","v":2612.4058874008369},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BQ$12))","v":2712.3962532105265},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BR$12))","v":2760.1385012721994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BS$12))","v":2807.8807493338727},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BT$12))","v":2855.622997395546},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BU$12))","v":2903.3652454572189},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BV$12))","v":2951.1074935188922},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BW$12))","v":3058.8267364121766},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BX$12))","v":3107.5238294350829},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BY$12))","v":3156.2209224579901},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,BZ$12))","v":3204.9180154808969},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CA$12))","v":3253.6151085038032},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CB$12))","v":3302.3122015267099},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CC$12))","v":3418.0294804406094},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CD$12))","v":3467.7005153239743},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CE$12))","v":3517.3715502073387},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CF$12))","v":3567.0425850907031},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CG$12))","v":3616.713619974068},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CH$12))","v":3666.3846548574334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CI$12))","v":3790.3768035356143},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CJ$12))","v":3841.041259116646},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CK$12))","v":3891.7057146976786},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CL$12))","v":3942.3701702787112},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CM$12))","v":3993.0346258597428},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CN$12))","v":4043.699081440775},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CO$12))","v":4176.2508077622424},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CP$12))","v":4227.928552454895},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CQ$12))","v":4279.6062971475476},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CR$12))","v":4331.2840418402002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CS$12))","v":4382.9617865328528},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CT$12))","v":4434.6395312255063},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CU$12))","v":4576.0436214365227},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CV$12))","v":4628.7549210230272},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CW$12))","v":4681.4662206095345},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CX$12))","v":4734.177520196039},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CY$12))","v":4786.8888197825454},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,CZ$12))","v":4839.6001193690508},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DA$12))","v":4990.1576473346677},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DB$12))","v":5043.9231729129042},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DC$12))","v":5097.6886984911398},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DD$12))","v":5151.4542240693754},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DE$12))","v":5205.2197496476119},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DF$12))","v":5258.9852752258475},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DG$12))","v":5419.0058168201658},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DH$12))","v":5473.846652909966},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DI$12))","v":5528.6874889997662},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DJ$12))","v":5583.5283250895673},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DK$12))","v":5638.3691611793674},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DL$12))","v":5693.2099972691676},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DM$12))","v":5863.011850026146},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DN$12))","v":5918.9495028377441},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DO$12))","v":5974.8871556493395},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DP$12))","v":6030.8248084609368},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DQ$12))","v":6086.7624612725322},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DR$12))","v":6142.7001140841303},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DS$12))","v":6322.6105222336419},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DT$12))","v":6379.6669281014711},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DU$12))","v":6436.7233339692993},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DV$12))","v":6493.7797398371285},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DW$12))","v":6550.8361457049568},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DX$12))","v":6607.8925515727851},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DY$12))","v":6798.247936589426},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,DZ$12))","v":6856.445470574612},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EA$12))","v":6914.6430045597972},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EB$12))","v":6972.8405385449823},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EC$12))","v":7031.0380725301675},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,ED$12))","v":7089.2356065153526},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EE$12))","v":7290.3818033105472},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EF$12))","v":7349.743287975436},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EG$12))","v":7409.1047726403249},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EH$12))","v":7468.4662573052146},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EI$12))","v":7527.8277419701017},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EJ$12))","v":7587.1892266349914},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EK$12))","v":7799.4817255258786},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EL$12))","v":7860.0304398840644},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EM$12))","v":7920.5791542422521},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EN$12))","v":7981.1278686004371},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EO$12))","v":8041.6765829586229},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EP$12))","v":8102.2252973168106},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$FD66,$Z$2:$FD$2,Periods!$Q$18),SUM($Z66:$FD66))","v":18061498.815901168},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AB$12))","v":45.937499999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AC$12))","v":933.85637019230774},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AD$12))","v":1983.7932692307693},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AE$12))","v":3349.7271634615386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AF$12))","v":5185.6370192307704},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AG$12))","v":7635.3955528846136},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AH$12))","v":10659.408173076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AI$12))","v":14218.08028846154},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AJ$12))","v":18271.817307692301},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AK$12))","v":22781.024639423078},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AL$12))","v":27706.107692307691},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AM$12))","v":33997.696031249994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AN$12))","v":39804.888274038472},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AO$12))","v":45918.085222355759},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AP$12))","v":50917.071995192309},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AQ$12))","v":55901.227139423092},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AR$12))","v":60629.149975961525},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AS$12))","v":64859.439825721151},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AT$12))","v":68350.696009615378},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AU$12))","v":71164.992987980761},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AV$12))","v":73364.405221153851},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AW$12))","v":75011.007169471151},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AX$12))","v":76166.873293269222},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AY$12))","v":79200.900394471173},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,AZ$12))","v":80059.687723413474},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BA$12))","v":80690.113649603372},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BB$12))","v":81241.401281249986},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BC$12))","v":81862.773726562533},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BD$12))","v":82703.454093749999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BE$12))","v":83741.511590625014},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BF$12))","v":84955.015424999991},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BG$12))","v":86322.034804687486},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BH$12))","v":87820.6389375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BI$12))","v":89428.897031249988},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BJ$12))","v":91124.878293749993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BK$12))","v":95673.251490796887},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BL$12))","v":97533.055770937499},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BM$12))","v":99415.448767031252},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BN$12))","v":101297.841763125},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BO$12))","v":103180.23475921873},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BP$12))","v":105062.62775531248},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BQ$12))","v":106945.02075140625},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BR$12))","v":108827.4137475},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BS$12))","v":110709.80674359376},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BT$12))","v":112592.19973968748},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BU$12))","v":114474.59273578123},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BV$12))","v":116356.985731875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BW$12))","v":121786.5600898078},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BX$12))","v":123725.42487578436},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BY$12))","v":125664.28966176091},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,BZ$12))","v":127603.15444773747},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CA$12))","v":129542.01923371405},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CB$12))","v":131480.88401969062},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CC$12))","v":133419.74880566719},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CD$12))","v":135358.61359164372},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CE$12))","v":137297.47837762028},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CF$12))","v":139236.34316359687},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CG$12))","v":141175.20794957344},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CH$12))","v":143114.07273555},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CI$12))","v":149404.52564717233},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CJ$12))","v":151401.55637672817},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CK$12))","v":153398.58710628405},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CL$12))","v":155395.61783583992},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CM$12))","v":157392.64856539576},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CN$12))","v":159389.67929495167},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CO$12))","v":161386.71002450748},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CP$12))","v":163383.74075406336},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CQ$12))","v":165380.77148361917},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CR$12))","v":167377.80221317508},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CS$12))","v":169374.83294273092},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CT$12))","v":171371.8636722868},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CU$12))","v":178569.96123389795},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CV$12))","v":180626.90288534045},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CW$12))","v":182683.844536783},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CX$12))","v":184740.78618822555},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CY$12))","v":186797.72783966808},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,CZ$12))","v":188854.6694911106},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DA$12))","v":190911.61114255313},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DB$12))","v":192968.55279399568},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DC$12))","v":195025.49444543821},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DD$12))","v":197082.43609688076},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DE$12))","v":199139.37774832328},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DF$12))","v":201196.31939976578},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DG$12))","v":209350.85888274462},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DH$12))","v":211469.50878373045},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DI$12))","v":213588.15868471624},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DJ$12))","v":215706.80858570206},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DK$12))","v":217825.45848668783},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DL$12))","v":219944.10838767368},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DM$12))","v":222062.7582886595},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DN$12))","v":224181.4081896453},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DO$12))","v":226300.05809063112},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DP$12))","v":228418.70799161689},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DQ$12))","v":230537.35789260274},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DR$12))","v":232656.00779358853},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DS$12))","v":241817.89742541156},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DT$12))","v":244000.10682342693},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DU$12))","v":246182.31622144231},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DV$12))","v":248364.52561945771},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DW$12))","v":250546.73501747311},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DX$12))","v":252728.94441548848},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DY$12))","v":254911.15381350386},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,DZ$12))","v":257093.36321151923},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EA$12))","v":259275.57260953463},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EB$12))","v":261457.78200755003},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EC$12))","v":263639.99140556541},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,ED$12))","v":265822.20080358081},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EE$12))","v":276044.54250764404},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EF$12))","v":278292.21818759991},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EG$12))","v":280539.89386755577},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EH$12))","v":282787.56954751164},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EI$12))","v":285035.24522746744},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EJ$12))","v":287282.92090742325},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EK$12))","v":289530.59658737917},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EL$12))","v":291778.27226733498},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EM$12))","v":294025.94794729084},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EN$12))","v":296273.62362724671},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EO$12))","v":298521.29930720251},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EP$12))","v":300768.97498715838},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z66:$FD66,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$FD67,$Z$2:$FD$2,Periods!$Q$18),SUM($Z67:$FD67))","v":5418449.6447703531},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AB$12))","v":13.781249999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AC$12))","v":280.1569110576923},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AD$12))","v":595.13798076923081},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AE$12))","v":1004.9181490384615},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AF$12))","v":1555.6911057692312},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AG$12))","v":2290.6186658653842},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AH$12))","v":3197.8224519230766},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AI$12))","v":4265.4240865384618},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AJ$12))","v":5481.5451923076898},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AK$12))","v":6834.3073918269229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AL$12))","v":8311.8323076923061},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AM$12))","v":10199.308809374998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AN$12))","v":11941.466482211541},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AO$12))","v":13775.425566706728},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AP$12))","v":15275.121598557693},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AQ$12))","v":16770.368141826926},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AR$12))","v":18188.744992788455},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AS$12))","v":19457.831947716346},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AT$12))","v":20505.208802884612},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AU$12))","v":21349.497896394227},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AV$12))","v":22009.321566346156},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AW$12))","v":22503.302150841344},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AX$12))","v":22850.061987980767},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AY$12))","v":23760.270118341352},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,AZ$12))","v":24017.906317024041},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BA$12))","v":24207.034094881012},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BB$12))","v":24372.420384374997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BC$12))","v":24558.832117968759},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BD$12))","v":24811.036228124998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BE$12))","v":25122.453477187504},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BF$12))","v":25486.504627499995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BG$12))","v":25896.610441406247},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BH$12))","v":26346.191681249999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BI$12))","v":26828.669109374994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BJ$12))","v":27337.463488124999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BK$12))","v":28701.975447239067},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BL$12))","v":29259.91673128125},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BM$12))","v":29824.634630109373},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BN$12))","v":30389.352528937499},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BO$12))","v":30954.070427765619},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BP$12))","v":31518.788326593742},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BQ$12))","v":32083.506225421872},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BR$12))","v":32648.224124249999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BS$12))","v":33212.942023078125},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BT$12))","v":33777.659921906241},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BU$12))","v":34342.377820734371},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BV$12))","v":34907.095719562501},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BW$12))","v":36535.968026942341},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BX$12))","v":37117.627462735305},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BY$12))","v":37699.286898528269},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,BZ$12))","v":38280.946334321241},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CA$12))","v":38862.605770114213},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CB$12))","v":39444.265205907184},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CC$12))","v":40025.924641700156},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CD$12))","v":40607.584077493113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CE$12))","v":41189.243513286085},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CF$12))","v":41770.902949079064},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CG$12))","v":42352.562384872028},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CH$12))","v":42934.221820665},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CI$12))","v":44821.357694151695},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CJ$12))","v":45420.466913018448},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CK$12))","v":46019.576131885209},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CL$12))","v":46618.685350751977},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CM$12))","v":47217.794569618731},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CN$12))","v":47816.903788485499},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CO$12))","v":48416.013007352245},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CP$12))","v":49015.122226219006},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CQ$12))","v":49614.231445085752},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CR$12))","v":50213.34066395252},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CS$12))","v":50812.449882819274},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CT$12))","v":51411.559101686034},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CU$12))","v":53570.988370169383},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CV$12))","v":54188.070865602131},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CW$12))","v":54805.1533610349},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CX$12))","v":55422.235856467662},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CY$12))","v":56039.318351900423},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,CZ$12))","v":56656.400847333178},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DA$12))","v":57273.48334276594},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DB$12))","v":57890.565838198701},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DC$12))","v":58507.648333631463},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DD$12))","v":59124.730829064225},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DE$12))","v":59741.813324496979},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DF$12))","v":60358.895819929734},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DG$12))","v":62805.257664823381},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DH$12))","v":63440.852635119132},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DI$12))","v":64076.447605414869},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DJ$12))","v":64712.042575710613},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DK$12))","v":65347.637546006343},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DL$12))","v":65983.232516302101},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DM$12))","v":66618.827486597846},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DN$12))","v":67254.42245689359},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DO$12))","v":67890.017427189334},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DP$12))","v":68525.612397485063},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DQ$12))","v":69161.207367780822},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DR$12))","v":69796.802338076552},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DS$12))","v":72545.369227623465},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DT$12))","v":73200.032047028071},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DU$12))","v":73854.694866432692},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DV$12))","v":74509.357685837313},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DW$12))","v":75164.020505241933},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DX$12))","v":75818.683324646539},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DY$12))","v":76473.34614405116},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,DZ$12))","v":77128.008963455766},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EA$12))","v":77782.671782860387},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EB$12))","v":78437.334602265008},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EC$12))","v":79091.997421669614},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,ED$12))","v":79746.660241074234},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EE$12))","v":82813.362752293207},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EF$12))","v":83487.665456279967},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EG$12))","v":84161.968160266726},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EH$12))","v":84836.270864253485},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EI$12))","v":85510.57356824023},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EJ$12))","v":86184.876272226975},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EK$12))","v":86859.178976213749},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EL$12))","v":87533.481680200493},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EM$12))","v":88207.784384187253},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EN$12))","v":88882.087088174012},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EO$12))","v":89556.389792160757},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EP$12))","v":90230.692496147516},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z67:$FD67,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$FD70,$Z$2:$FD$2,Periods!$Q$18),SUM($Z70:$FD70))","v":1054827800.8979154},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AA$12))","v":9597.0787500000006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AB$12))","v":30078.147341666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AC$12))","v":72941.315095833299},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AD$12))","v":121946.89051282051},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AE$12))","v":180930.46482628206},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AF$12))","v":253795.39174679486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AG$12))","v":340708.21307070513},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AH$12))","v":446881.45057769236},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AI$12))","v":568952.98947846144},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AJ$12))","v":706141.98223782051},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AK$12))","v":857650.15668365394},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AL$12))","v":1022661.8160069231},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AM$12))","v":1186032.444788683},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AN$12))","v":1385497.32885122},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AO$12))","v":1584316.2553493557},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AP$12))","v":1760117.296275872},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AQ$12))","v":1938999.8917890463},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AR$12))","v":2115149.8281645039},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AS$12))","v":2257851.4618927427},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AT$12))","v":2409195.8040692876},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AU$12))","v":2547358.7252511415},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AV$12))","v":2673651.6319115176},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AW$12))","v":2789412.4523605593},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AX$12))","v":2896005.6367453267},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AY$12))","v":2966126.3410461359},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,AZ$12))","v":3108040.3393908818},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BA$12))","v":3213123.760615488},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BB$12))","v":3319194.5276044831},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BC$12))","v":3429775.7737543234},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BD$12))","v":3548452.5322983875},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BE$12))","v":3637258.1187289255},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BF$12))","v":3757347.2471480384},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BG$12))","v":3881172.1077115564},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BH$12))","v":4010301.1467200294},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BI$12))","v":4144218.2172552585},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BJ$12))","v":4282407.172399044},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BK$12))","v":4409736.0673612757},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BL$12))","v":4629381.4050912848},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BM$12))","v":4781658.2514446825},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BN$12))","v":4936261.2165053943},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BO$12))","v":5093190.3002734156},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BP$12))","v":5251235.8901038542},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BQ$12))","v":5354661.0981971566},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BR$12))","v":5511295.2504612422},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BS$12))","v":5667929.4027253259},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BT$12))","v":5824563.5549894106},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BU$12))","v":5981197.7072534943},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BV$12))","v":6137831.8595175771},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BW$12))","v":6295111.3789041061},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BX$12))","v":6574324.0962887034},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BY$12))","v":6735906.1963295527},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,BZ$12))","v":6897488.2963704001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CA$12))","v":7059070.3964112503},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CB$12))","v":7220652.4964520987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CC$12))","v":7307786.0356051857},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CD$12))","v":7467899.6760019986},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CE$12))","v":7628013.3163988106},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CF$12))","v":7788126.9567956207},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CG$12))","v":7948240.5971924327},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CH$12))","v":8108354.2375892475},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CI$12))","v":8287311.6196337761},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CJ$12))","v":8623083.6425962653},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CK$12))","v":8788440.1699259374},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CL$12))","v":8953796.6972556151},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CM$12))","v":9119153.224585291},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CN$12))","v":9284509.7519149669},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CO$12))","v":9354076.5715331472},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CP$12))","v":9517905.3134491649},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CQ$12))","v":9681734.0553651806},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CR$12))","v":9845562.7972812057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CS$12))","v":10009391.539197221},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CT$12))","v":10173220.281113241},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CU$12))","v":10377051.373969173},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CV$12))","v":10774619.044128686},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CW$12))","v":10944001.929080779},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CX$12))","v":11113384.814032864},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CY$12))","v":11282767.698984956},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,CZ$12))","v":11452150.583937045},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DA$12))","v":11502799.761653677},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DB$12))","v":11670593.138661401},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DC$12))","v":11838386.515669126},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DD$12))","v":12006179.892676851},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DE$12))","v":12173973.269684572},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DF$12))","v":12341766.646692287},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DG$12))","v":12573959.541618221},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DH$12))","v":13038940.468466721},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DI$12))","v":13212616.430314813},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DJ$12))","v":13386292.392162891},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DK$12))","v":13559968.354010981},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DL$12))","v":13733644.315859068},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DM$12))","v":13763945.039915552},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DN$12))","v":13935967.277698319},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DO$12))","v":14107989.515481085},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DP$12))","v":14280011.753263855},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DQ$12))","v":14452033.991046624},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DR$12))","v":14624056.228829389},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DS$12))","v":14888413.105961783},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DT$12))","v":15426831.170913454},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DU$12))","v":15605082.535055449},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DV$12))","v":15783333.899197444},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DW$12))","v":15961585.263339443},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DX$12))","v":16139836.627481433},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DY$12))","v":16148273.980014339},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,DZ$12))","v":16324804.809638765},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EA$12))","v":16501335.6392632},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EB$12))","v":16677866.468887642},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EC$12))","v":16854397.298512071},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,ED$12))","v":17030928.128136516},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EE$12))","v":17331588.568611126},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EF$12))","v":17949900.475215677},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EG$12))","v":18133026.034032848},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EH$12))","v":18316151.592850033},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EI$12))","v":18499277.151667211},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EJ$12))","v":18682402.710484382},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EK$12))","v":18667373.242278643},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EL$12))","v":18848708.75698375},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EM$12))","v":19030044.271688864},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EN$12))","v":19211379.786393963},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EO$12))","v":19392715.301099081},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EP$12))","v":19574050.815804183},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z70:$FD70,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$FD71,$Z$2:$FD$2,Periods!$Q$18),SUM($Z71:$FD71))","v":735755039.400437},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AA$12))","v":8729.9624999999978},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AB$12))","v":27116.906250000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AC$12))","v":47365.604999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AD$12))","v":69491.493749999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AE$12))","v":93510.007499999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AF$12))","v":119436.58125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AG$12))","v":146765.6673},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AH$12))","v":176451.09719999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AI$12))","v":208084.61519999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AJ$12))","v":241681.65630000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AK$12))","v":277257.65549999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AL$12))","v":314828.04779999994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AM$12))","v":363924.789039},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AN$12))","v":419495.43387150008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AO$12))","v":465718.01736599999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AP$12))","v":514116.31052249996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AQ$12))","v":564706.52009100001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AR$12))","v":617504.85282150004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AS$12))","v":670261.43655827991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AT$12))","v":727338.51699011994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AU$12))","v":786665.81034720002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AV$12))","v":848259.52337951981},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AW$12))","v":912135.86283708015},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AX$12))","v":978311.03546988009},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AY$12))","v":1074044.3673397284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,AZ$12))","v":1183362.953297049},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BA$12))","v":1260807.0489081144},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BB$12))","v":1340750.3605854246},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BC$12))","v":1423209.9054164793},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BD$12))","v":1508202.7004887795},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BE$12))","v":1590616.0524788706},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BF$12))","v":1678136.9054999435},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BG$12))","v":1765682.7025813353},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BH$12))","v":1855338.0369417979},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BI$12))","v":1947102.9085813295},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BJ$12))","v":2040977.317499931},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BK$12))","v":2191845.796523992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BL$12))","v":2365876.3462664867},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BM$12))","v":2471944.4221963193},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BN$12))","v":2580245.5102509912},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BO$12))","v":2690779.6104305014},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BP$12))","v":2802430.2166724298},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BQ$12))","v":2904856.027313591},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BR$12))","v":3016153.1931110462},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BS$12))","v":3127450.3589085024},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BT$12))","v":3238747.5247059586},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BU$12))","v":3350044.6905034129},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BV$12))","v":3461341.8563008686},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BW$12))","v":3663567.2379652569},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BX$12))","v":3898992.181019567},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BY$12))","v":4016786.5067301281},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,BZ$12))","v":4134580.8324406883},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CA$12))","v":4252375.1581512494},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CB$12))","v":4370169.4838618096},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CC$12))","v":4473953.6989681646},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CD$12))","v":4591380.3052402949},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CE$12))","v":4708806.9115124252},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CF$12))","v":4826233.5177845554},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CG$12))","v":4943660.1240566857},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CH$12))","v":5061086.7303288151},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CI$12))","v":5309619.460376218},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CJ$12))","v":5604298.7872110503},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CK$12))","v":5728562.6184130684},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CL$12))","v":5852826.4496150874},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CM$12))","v":5977090.2808171064},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CN$12))","v":6101354.1120191254},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CO$12))","v":6206450.9205036089},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CP$12))","v":6330332.1764018824},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CQ$12))","v":6454213.4323001578},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CR$12))","v":6578094.6881984351},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CS$12))","v":6701975.9440967087},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CT$12))","v":6825857.1999949859},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CU$12))","v":7125181.1317037381},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CV$12))","v":7484441.9582108241},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CW$12))","v":7615517.9995104857},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CX$12))","v":7746594.040810152},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CY$12))","v":7877670.0821098164},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,CZ$12))","v":8008746.1234094799},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DA$12))","v":8115104.4181216443},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DB$12))","v":8245782.4280752931},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DC$12))","v":8376460.4380289428},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DD$12))","v":8507138.4479825944},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DE$12))","v":8637816.4579362422},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DF$12))","v":8768494.4678898919},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DG$12))","v":9123434.3838749491},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DH$12))","v":9552988.0911495965},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DI$12))","v":9691236.8334238306},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DJ$12))","v":9829485.5756980628},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DK$12))","v":9967734.3179722987},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DL$12))","v":10105983.060246533},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DM$12))","v":10213546.117222412},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DN$12))","v":10351380.747684253},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DO$12))","v":10489215.378146093},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DP$12))","v":10627050.008607935},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DQ$12))","v":10764884.639069777},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DR$12))","v":10902719.269531615},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DS$12))","v":11318463.941398052},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DT$12))","v":11824431.274445031},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DU$12))","v":11970231.906682331},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DV$12))","v":12116032.538919628},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DW$12))","v":12261833.171156934},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DX$12))","v":12407633.803394228},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DY$12))","v":12516338.945491755},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,DZ$12))","v":12661708.735799436},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EA$12))","v":12807078.526107121},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EB$12))","v":12952448.316414807},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EC$12))","v":13097818.106722491},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,ED$12))","v":13243187.89703018},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EE$12))","v":13725314.601741014},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EF$12))","v":14314252.317058552},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EG$12))","v":14468003.684588715},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EH$12))","v":14621755.052118884},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EI$12))","v":14775506.419649053},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EJ$12))","v":14929257.787179217},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EK$12))","v":15039036.031445112},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EL$12))","v":15192339.15103171},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EM$12))","v":15345642.270618305},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EN$12))","v":15498945.390204901},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EO$12))","v":15652248.509791499},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EP$12))","v":15805551.629378092},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z71:$FD71,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$FD73,$Z$2:$FD$2,Periods!$Q$18),SUM($Z73:$FD73))","v":-48678404.742095314},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AA$12))","v":-1501.6458333333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AB$12))","v":-3147.6938499999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AC$12))","v":-4937.320850000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AD$12))","v":-6869.7036333333326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AE$12))","v":-8944.0189999999966},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AF$12))","v":-11159.443749999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AG$12))","v":-14022.886149999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AH$12))","v":-16612.911},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AI$12))","v":-19347.155099999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AJ$12))","v":-22224.795249999992},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AK$12))","v":-25245.008249999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AL$12))","v":-28406.970900000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AM$12))","v":-31519.081048000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AN$12))","v":-34937.80832850001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AO$12))","v":-38494.239892499994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AP$12))","v":-42187.511379999989},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AQ$12))","v":-46016.758430999987},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AR$12))","v":-49981.116685500019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AS$12))","v":-56175.28242381999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AT$12))","v":-60575.611441799963},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AU$12))","v":-65114.26346039999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AV$12))","v":-69790.37411961997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AW$12))","v":-74603.079059459982},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AX$12))","v":-79551.513919920006},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AY$12))","v":-83979.946659070018},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,AZ$12))","v":-89147.147372829015},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BA$12))","v":-94445.257026695384},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BB$12))","v":-99873.36804266923},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BC$12))","v":-105430.57284275041},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BD$12))","v":-111115.96384893899},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BE$12))","v":-121609.16395386223},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BF$12))","v":-128042.68101464717},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BG$12))","v":-134633.11312569518},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BH$12))","v":-141380.46028700628},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BI$12))","v":-148284.72249858038},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BJ$12))","v":-155345.89976041758},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BK$12))","v":-161115.76817861514},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BL$12))","v":-168425.07426393838},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BM$12))","v":-175889.8975000132},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BN$12))","v":-183510.23788683955},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BO$12))","v":-191286.09542441755},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BP$12))","v":-199061.95296199553},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BQ$12))","v":-215194.71345335641},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BR$12))","v":-223284.74027491119},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BS$12))","v":-231374.76709646589},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BT$12))","v":-239464.79391802079},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BU$12))","v":-247554.82073957546},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BV$12))","v":-255644.84756113024},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BW$12))","v":-261245.80960876716},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BX$12))","v":-269259.48475014046},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BY$12))","v":-277273.15989151364},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,BZ$12))","v":-285286.83503288659},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CA$12))","v":-293300.51017426007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CB$12))","v":-301314.18531563319},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CC$12))","v":-321944.72296671622},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CD$12))","v":-330285.25983113889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CE$12))","v":-338625.79669556161},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CF$12))","v":-346966.33355998428},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CG$12))","v":-355306.87042440695},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CH$12))","v":-363647.40728882974},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CI$12))","v":-368274.95712086657},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CJ$12))","v":-376532.24315496685},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CK$12))","v":-384789.52918906708},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CL$12))","v":-393046.81522316707},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CM$12))","v":-401304.10125726729},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CN$12))","v":-409561.38729136751},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CO$12))","v":-435026.06032049714},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CP$12))","v":-443623.41329125792},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CQ$12))","v":-452220.76626201888},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CR$12))","v":-460818.11923277989},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CS$12))","v":-469415.47220354056},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CT$12))","v":-478012.82517430146},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CU$12))","v":-481481.12129654223},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CV$12))","v":-489987.85488835408},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CW$12))","v":-498494.58848016569},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CX$12))","v":-507001.32207197743},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CY$12))","v":-515508.05566378916},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,CZ$12))","v":-524014.78925560077},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DA$12))","v":-554669.75596786267},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DB$12))","v":-563530.29520057607},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DC$12))","v":-572390.83443328971},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DD$12))","v":-581251.373666003},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DE$12))","v":-590111.91289871628},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DF$12))","v":-598972.45213143015},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DG$12))","v":-601076.86399056728},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DH$12))","v":-609838.91740150866},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DI$12))","v":-618600.97081245005},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DJ$12))","v":-627363.0242233912},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DK$12))","v":-636125.07763433235},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DL$12))","v":-644887.13104527339},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DM$12))","v":-681109.39886026108},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DN$12))","v":-690239.5516599965},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DO$12))","v":-699369.70445973205},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DP$12))","v":-708499.85725946736},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DQ$12))","v":-717630.01005920256},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DR$12))","v":-726760.1628589381},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DS$12))","v":-727275.76490679209},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DT$12))","v":-736299.03742424585},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DU$12))","v":-745322.30994170008},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DV$12))","v":-754345.58245915361},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DW$12))","v":-763368.85497660819},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DX$12))","v":-772392.12749406195},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DY$12))","v":-814580.65432670433},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,DZ$12))","v":-823986.89744825952},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EA$12))","v":-833393.14056981506},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EB$12))","v":-842799.38369137072},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EC$12))","v":-852205.62681292614},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,ED$12))","v":-861611.86993448192},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EE$12))","v":-860291.82897260552},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EF$12))","v":-869582.2374928284},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EG$12))","v":-878872.64601305081},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EH$12))","v":-888163.05453327345},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EI$12))","v":-897453.46305349586},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EJ$12))","v":-906743.8715737185},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EK$12))","v":-955320.7220815483},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EL$12))","v":-965009.57321827812},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EM$12))","v":-974698.42435500794},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EN$12))","v":-984387.27549173753},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EO$12))","v":-994076.12662846758},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EP$12))","v":-1003764.9777651969},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z73:$FD73,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$FD74,$Z$2:$FD$2,Periods!$Q$18),SUM($Z74:$FD74))","v":91761605.243980393},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AA$12))","v":3498.0895833333338},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AB$12))","v":7369.9981249999992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AC$12))","v":11619.155624999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AD$12))","v":16248.992083333338},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AE$12))","v":21262.937500000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AF$12))","v":26664.421875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AG$12))","v":32266.47590833333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AH$12))","v":38417.759099999988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AI$12))","v":44964.778950000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AJ$12))","v":51910.965458333332},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AK$12))","v":59259.748625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AL$12))","v":67014.558450000011},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AM$12))","v":74217.360065333327},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AN$12))","v":82688.197380249985},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AO$12))","v":91570.728926250013},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AP$12))","v":100868.38470333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AQ$12))","v":110584.59471149999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AR$12))","v":120722.78895075002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AS$12))","v":130500.56218096334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AT$12))","v":141429.88684370002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AU$12))","v":152789.30890860001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AV$12))","v":164582.25837566331},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AW$12))","v":176812.16524489003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AX$12))","v":189482.45951627998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AY$12))","v":199965.75883758831},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,AZ$12))","v":213359.70258179848},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BA$12))","v":227199.54043298605},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BB$12))","v":241488.70239115111},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BC$12))","v":256230.61845629363},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BD$12))","v":271428.71862841345},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BE$12))","v":285331.23398102564},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BF$12))","v":300426.17668195732},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BG$12))","v":315889.28871705802},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BH$12))","v":331720.57008632791},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BI$12))","v":347920.02078976674},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BJ$12))","v":364487.64082737465},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BK$12))","v":376295.34846615558},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BL$12))","v":393366.66253749654},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BM$12))","v":410801.19605716399},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BN$12))","v":428598.94902515796},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BO$12))","v":446759.92144147813},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BP$12))","v":464920.89385779842},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BQ$12))","v":479948.0276664499},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BR$12))","v":497991.18660127878},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BS$12))","v":516034.34553610778},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BT$12))","v":534077.50447093672},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BU$12))","v":552120.66340576578},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BV$12))","v":570163.82234059484},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BW$12))","v":579857.45765696082},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BX$12))","v":597644.4962353952},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BY$12))","v":615431.53481382958},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,BZ$12))","v":633218.57339226408},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CA$12))","v":651005.61197069834},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CB$12))","v":668792.65054913284},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CC$12))","v":681848.36568642606},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CD$12))","v":699512.83111871686},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CE$12))","v":717177.29655100778},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CF$12))","v":734841.76198329846},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CG$12))","v":752506.22741558927},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CH$12))","v":770170.69284788007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CI$12))","v":776013.76181075734},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CJ$12))","v":793413.17351055006},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CK$12))","v":810812.58521034289},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CL$12))","v":828211.99691013561},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CM$12))","v":845611.40860992833},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CN$12))","v":863010.82030972128},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CO$12))","v":873957.46188637777},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CP$12))","v":891229.34848492267},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CQ$12))","v":908501.23508346756},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CR$12))","v":925773.12168201257},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CS$12))","v":943045.00828055758},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CT$12))","v":960316.89487910271},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CU$12))","v":962063.08449459448},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CV$12))","v":979060.66549273219},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CW$12))","v":996058.24649087002},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CX$12))","v":1013055.8274890076},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CY$12))","v":1030053.4084871456},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,CZ$12))","v":1047050.9894852834},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DA$12))","v":1055742.9830632522},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DB$12))","v":1072607.8869460518},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DC$12))","v":1089472.7908288515},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DD$12))","v":1106337.694711651},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DE$12))","v":1123202.5985944504},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DF$12))","v":1140067.5024772501},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DG$12))","v":1137457.7201080718},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DH$12))","v":1154038.7364361777},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DI$12))","v":1170619.7527642839},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DJ$12))","v":1187200.7690923898},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DK$12))","v":1203781.785420496},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DL$12))","v":1220362.801748602},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DM$12))","v":1226646.2376751909},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DN$12))","v":1243089.2167324987},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DO$12))","v":1259532.195789807},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DP$12))","v":1275975.1748471153},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DQ$12))","v":1292418.1539044231},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DR$12))","v":1308861.1329617314},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DS$12))","v":1301622.8954330261},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DT$12))","v":1317772.0628701602},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DU$12))","v":1333921.2303072948},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DV$12))","v":1350070.3977444293},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DW$12))","v":1366219.5651815631},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DX$12))","v":1382368.7326186977},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DY$12))","v":1386080.9296876364},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,DZ$12))","v":1402086.4831482323},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EA$12))","v":1418092.0366088289},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EB$12))","v":1434097.5900694255},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EC$12))","v":1450103.1435300212},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,ED$12))","v":1466108.6969906178},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EE$12))","v":1453955.4916207364},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EF$12))","v":1469656.9548131849},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EG$12))","v":1485358.4180056339},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EH$12))","v":1501059.8811980826},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EI$12))","v":1516761.3443905306},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EJ$12))","v":1532462.8075829793},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EK$12))","v":1533431.8550300752},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EL$12))","v":1548983.9022413332},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EM$12))","v":1564535.9494525921},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EN$12))","v":1580087.9966638503},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EO$12))","v":1595640.0438751085},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EP$12))","v":1611192.0910863669},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L75+1","v":6},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$FD76,$Z$2:$FD$2,Periods!$Q$18),SUM($Z76:$FD76))","v":57197889.236720979},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AB$12))","v":185.88791666666665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AC$12))","v":3792.4055424679491},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AD$12))","v":8084.9337243589725},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AE$12))","v":13700.27775801282},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AF$12))","v":21284.159054487176},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AG$12))","v":31224.841036442311},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AH$12))","v":43745.805069615395},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AI$12))","v":58556.283501153841},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AJ$12))","v":75515.854776923079},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AK$12))","v":94481.804627403835},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AL$12))","v":115309.1260676923},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AM$12))","v":135572.22423307493},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AN$12))","v":159288.93837158079},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AO$12))","v":184397.74049149521},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AP$12))","v":205188.27674894233},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AQ$12))","v":226059.35234036535},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AR$12))","v":246030.74728440391},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AS$12))","v":262180.26134331367},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AT$12))","v":277253.54811261687},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AU$12))","v":289669.48104515992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AV$12))","v":299653.05693257198},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AW$12))","v":307432.76228186721},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AX$12))","v":313240.57331544399},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AY$12))","v":311981.13789581973},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,AZ$12))","v":316456.42679390399},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BA$12))","v":320049.3793516747},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BB$12))","v":323344.56238294696},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BC$12))","v":326934.68741691968},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BD$12))","v":331420.61069817701},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BE$12))","v":334208.17323138646},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BF$12))","v":339051.20617875387},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BG$12))","v":344506.91196886054},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BH$12))","v":350487.76590988669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BI$12))","v":356906.24331001227},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BJ$12))","v":363674.81947741739},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BK$12))","v":364237.9951395613},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BL$12))","v":371318.46300069126},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BM$12))","v":378484.92844717909},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BN$12))","v":385651.39389366697},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BO$12))","v":392817.85934015486},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BP$12))","v":399984.32478664274},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BQ$12))","v":403906.55157732981},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BR$12))","v":411015.91355064587},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BS$12))","v":418125.27552396175},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BT$12))","v":425234.63749727787},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BU$12))","v":432343.99947059399},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BV$12))","v":439453.36144390999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BW$12))","v":438292.79096210696},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BX$12))","v":445270.49406594015},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BY$12))","v":452248.19716977328},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,BZ$12))","v":459225.90027360647},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CA$12))","v":466203.60337743972},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CB$12))","v":473181.30648127286},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CC$12))","v":476070.77824575553},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CD$12))","v":482989.07089610078},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CE$12))","v":489907.36354644597},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CF$12))","v":496825.6561967911},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CG$12))","v":503743.94884713634},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CH$12))","v":510662.24149748159},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CI$12))","v":507389.88164300355},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CJ$12))","v":514171.95990413794},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CK$12))","v":520954.03816527233},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CL$12))","v":527736.11642640678},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CM$12))","v":534518.19468754111},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CN$12))","v":541300.27294867556},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CO$12))","v":543087.22769464354},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CP$12))","v":549807.49531996902},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CQ$12))","v":556527.76294529473},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CR$12))","v":563248.03057062021},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CS$12))","v":569968.2981959458},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CT$12))","v":576688.56582127139},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CU$12))","v":571174.13948830485},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CV$12))","v":577753.47606665269},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CW$12))","v":584332.81264500052},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CX$12))","v":590912.14922334848},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CY$12))","v":597491.48580169631},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,CZ$12))","v":604070.82238004415},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DA$12))","v":604681.5390272662},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DB$12))","v":611196.56782011851},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DC$12))","v":617711.59661297081},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DD$12))","v":624226.62540582311},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DE$12))","v":630741.65419867553},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DF$12))","v":637256.68299152784},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DG$12))","v":629363.27862640191},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DH$12))","v":635732.49275364261},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DI$12))","v":642101.7068808832},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DJ$12))","v":648470.92100812378},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DK$12))","v":654840.13513536437},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DL$12))","v":661209.34926260496},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DM$12))","v":660565.94137314765},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DN$12))","v":666868.24968035868},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DO$12))","v":673170.55798756983},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DP$12))","v":679472.86629478086},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DQ$12))","v":685775.17460199189},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DR$12))","v":692077.48290920304},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DS$12))","v":681661.24149071274},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DT$12))","v":687812.67851535534},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DU$12))","v":693964.1155399977},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DV$12))","v":700115.55256464018},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DW$12))","v":706266.98958928266},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DX$12))","v":712418.42661392514},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DY$12))","v":710438.6259104897},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,DZ$12))","v":716520.45411997335},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EA$12))","v":722602.28232945711},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EB$12))","v":728684.11053894076},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EC$12))","v":734765.93874842452},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,ED$12))","v":740847.76695790805},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EE$12))","v":727757.55473811913},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EF$12))","v":733683.27578961838},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EG$12))","v":739608.99684111751},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EH$12))","v":745534.71789261652},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EI$12))","v":751460.43894411577},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EJ$12))","v":757386.15999561502},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EK$12))","v":753983.08917932818},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EL$12))","v":759836.38921953645},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EM$12))","v":765689.68925974448},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EN$12))","v":771542.98929995229},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EO$12))","v":777396.28934016044},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EP$12))","v":783249.58938036871},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z76:$FD76,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$FD80,$Z$2:$FD$2,Periods!$Q$18),SUM($Z80:$FD80))","v":9710492.9791999981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AH$12))","v":11666.66666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AI$12))","v":11666.66666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AJ$12))","v":11666.66666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AK$12))","v":36666.666666666679},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AL$12))","v":36666.666666666679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AM$12))","v":36666.666666666679},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AN$12))","v":36666.666666666679},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AO$12))","v":36666.666666666679},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AP$12))","v":36666.666666666679},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AQ$12))","v":36666.666666666679},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AR$12))","v":36666.666666666679},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AS$12))","v":36666.666666666679},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AT$12))","v":39000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AU$12))","v":39000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AV$12))","v":39000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AW$12))","v":44000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AX$12))","v":44000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AY$12))","v":44000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,AZ$12))","v":44000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BA$12))","v":44000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BB$12))","v":44000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BC$12))","v":44000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BD$12))","v":44000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BE$12))","v":44000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BF$12))","v":46800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BG$12))","v":46800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BH$12))","v":46800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BI$12))","v":52800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BJ$12))","v":52800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BK$12))","v":52800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BL$12))","v":52800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BM$12))","v":52800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BN$12))","v":52800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BO$12))","v":52800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BP$12))","v":52800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BQ$12))","v":52800},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BR$12))","v":56160},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BS$12))","v":56160},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BT$12))","v":56160},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BU$12))","v":63360},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BV$12))","v":63360},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BW$12))","v":63360},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BX$12))","v":63360},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BY$12))","v":63360},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,BZ$12))","v":63360},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CA$12))","v":63360},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CB$12))","v":63360},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CC$12))","v":63360},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CD$12))","v":67392},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CE$12))","v":67392},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CF$12))","v":67392},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CG$12))","v":76032},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CH$12))","v":76032},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CI$12))","v":76032},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CJ$12))","v":76032},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CK$12))","v":76032},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CL$12))","v":76032},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CM$12))","v":76032},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CN$12))","v":76032},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CO$12))","v":76032},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CP$12))","v":80870.400000000023},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CQ$12))","v":80870.400000000023},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CR$12))","v":80870.400000000023},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CS$12))","v":91238.400000000023},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CT$12))","v":91238.400000000023},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CU$12))","v":91238.400000000023},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CV$12))","v":91238.400000000023},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CW$12))","v":91238.400000000023},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CX$12))","v":91238.400000000023},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CY$12))","v":91238.400000000023},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,CZ$12))","v":91238.400000000023},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DA$12))","v":91238.400000000023},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DB$12))","v":97044.48000000001},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DC$12))","v":97044.48000000001},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DD$12))","v":97044.48000000001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DE$12))","v":109486.08000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DF$12))","v":109486.08000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DG$12))","v":109486.08000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DH$12))","v":109486.08000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DI$12))","v":109486.08000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DJ$12))","v":109486.08000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DK$12))","v":109486.08000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DL$12))","v":109486.08000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DM$12))","v":109486.08000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DN$12))","v":116453.37599999997},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DO$12))","v":116453.37599999997},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DP$12))","v":116453.37599999997},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DQ$12))","v":131383.29599999997},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DR$12))","v":131383.29599999997},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DS$12))","v":131383.29599999997},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DT$12))","v":131383.29599999997},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DU$12))","v":131383.29599999997},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DV$12))","v":131383.29599999997},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DW$12))","v":131383.29599999997},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DX$12))","v":131383.29599999997},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DY$12))","v":131383.29599999997},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,DZ$12))","v":139744.05119999999},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EA$12))","v":139744.05119999999},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EB$12))","v":139744.05119999999},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EC$12))","v":157659.9552},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,ED$12))","v":157659.9552},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EE$12))","v":157659.9552},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EF$12))","v":157659.9552},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EG$12))","v":157659.9552},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EH$12))","v":157659.9552},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EI$12))","v":157659.9552},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EJ$12))","v":157659.9552},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EK$12))","v":157659.9552},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EL$12))","v":167692.86143999995},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EM$12))","v":167692.86143999995},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EN$12))","v":167692.86143999995},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EO$12))","v":189191.94623999996},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EP$12))","v":189191.94623999996},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z80:$FD80,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Размещения поставщика"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$FD81,$Z$2:$FD$2,Periods!$Q$18),SUM($Z81:$FD81))","v":6497659.5455999933},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AK$12))","v":25000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AL$12))","v":25000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AM$12))","v":25000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AN$12))","v":25000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AO$12))","v":25000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AP$12))","v":25000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AQ$12))","v":25000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AR$12))","v":25000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AS$12))","v":25000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AT$12))","v":25000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AU$12))","v":25000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AV$12))","v":25000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AW$12))","v":30000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AX$12))","v":30000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AY$12))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,AZ$12))","v":30000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BA$12))","v":30000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BB$12))","v":30000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BC$12))","v":30000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BD$12))","v":30000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BE$12))","v":30000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BF$12))","v":30000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BG$12))","v":30000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BH$12))","v":30000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BI$12))","v":36000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BJ$12))","v":36000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BK$12))","v":36000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BL$12))","v":36000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BM$12))","v":36000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BN$12))","v":36000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BO$12))","v":36000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BP$12))","v":36000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BQ$12))","v":36000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BR$12))","v":36000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BS$12))","v":36000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BT$12))","v":36000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BU$12))","v":43200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BV$12))","v":43200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BW$12))","v":43200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BX$12))","v":43200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BY$12))","v":43200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,BZ$12))","v":43200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CA$12))","v":43200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CB$12))","v":43200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CC$12))","v":43200},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CD$12))","v":43200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CE$12))","v":43200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CF$12))","v":43200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CG$12))","v":51840},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CH$12))","v":51840},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CI$12))","v":51840},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CJ$12))","v":51840},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CK$12))","v":51840},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CL$12))","v":51840},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CM$12))","v":51840},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CN$12))","v":51840},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CO$12))","v":51840},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CP$12))","v":51840},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CQ$12))","v":51840},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CR$12))","v":51840},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CS$12))","v":62207.999999999993},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CT$12))","v":62207.999999999993},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CU$12))","v":62207.999999999993},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CV$12))","v":62207.999999999993},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CW$12))","v":62207.999999999993},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CX$12))","v":62207.999999999993},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CY$12))","v":62207.999999999993},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,CZ$12))","v":62207.999999999993},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DA$12))","v":62207.999999999993},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DB$12))","v":62207.999999999993},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DC$12))","v":62207.999999999993},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DD$12))","v":62207.999999999993},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DE$12))","v":74649.599999999991},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DF$12))","v":74649.599999999991},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DG$12))","v":74649.599999999991},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DH$12))","v":74649.599999999991},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DI$12))","v":74649.599999999991},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DJ$12))","v":74649.599999999991},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DK$12))","v":74649.599999999991},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DL$12))","v":74649.599999999991},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DM$12))","v":74649.599999999991},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DN$12))","v":74649.599999999991},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DO$12))","v":74649.599999999991},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DP$12))","v":74649.599999999991},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DQ$12))","v":89579.51999999999},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DR$12))","v":89579.51999999999},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DS$12))","v":89579.51999999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DT$12))","v":89579.51999999999},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DU$12))","v":89579.51999999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DV$12))","v":89579.51999999999},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DW$12))","v":89579.51999999999},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DX$12))","v":89579.51999999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DY$12))","v":89579.51999999999},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,DZ$12))","v":89579.51999999999},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EA$12))","v":89579.51999999999},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EB$12))","v":89579.51999999999},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EC$12))","v":107495.42399999998},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,ED$12))","v":107495.42399999998},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EE$12))","v":107495.42399999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EF$12))","v":107495.42399999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EG$12))","v":107495.42399999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EH$12))","v":107495.42399999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EI$12))","v":107495.42399999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EJ$12))","v":107495.42399999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EK$12))","v":107495.42399999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EL$12))","v":107495.42399999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EM$12))","v":107495.42399999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EN$12))","v":107495.42399999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EO$12))","v":128994.5088},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EP$12))","v":128994.5088},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Поставщик-магазин"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$FD83,$Z$2:$FD$2,Periods!$Q$18),SUM($Z83:$FD83))","v":229488.10240000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AH$12))","v":833.33333333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AI$12))","v":833.33333333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AJ$12))","v":833.33333333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AK$12))","v":833.33333333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AL$12))","v":833.33333333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AM$12))","v":833.33333333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AN$12))","v":833.33333333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AO$12))","v":833.33333333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AP$12))","v":833.33333333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AQ$12))","v":833.33333333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AR$12))","v":833.33333333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AS$12))","v":833.33333333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AT$12))","v":1000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AU$12))","v":1000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AV$12))","v":1000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AW$12))","v":1000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AX$12))","v":1000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AY$12))","v":1000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,AZ$12))","v":1000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BA$12))","v":1000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BB$12))","v":1000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BC$12))","v":1000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BD$12))","v":1000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BE$12))","v":1000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BF$12))","v":1200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BG$12))","v":1200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BH$12))","v":1200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BI$12))","v":1200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BJ$12))","v":1200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BK$12))","v":1200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BL$12))","v":1200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BM$12))","v":1200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BN$12))","v":1200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BO$12))","v":1200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BP$12))","v":1200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BQ$12))","v":1200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BR$12))","v":1440},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BS$12))","v":1440},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BT$12))","v":1440},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BU$12))","v":1440},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BV$12))","v":1440},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BW$12))","v":1440},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BX$12))","v":1440},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BY$12))","v":1440},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,BZ$12))","v":1440},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CA$12))","v":1440},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CB$12))","v":1440},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CC$12))","v":1440},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CD$12))","v":1728},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CE$12))","v":1728},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CF$12))","v":1728},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CG$12))","v":1728},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CH$12))","v":1728},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CI$12))","v":1728},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CJ$12))","v":1728},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CK$12))","v":1728},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CL$12))","v":1728},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CM$12))","v":1728},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CN$12))","v":1728},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CO$12))","v":1728},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CP$12))","v":2073.6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CQ$12))","v":2073.6},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CR$12))","v":2073.6},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CS$12))","v":2073.6},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CT$12))","v":2073.6},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CU$12))","v":2073.6},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CV$12))","v":2073.6},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CW$12))","v":2073.6},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CX$12))","v":2073.6},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CY$12))","v":2073.6},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,CZ$12))","v":2073.6},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DA$12))","v":2073.6},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DB$12))","v":2488.3200000000002},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DC$12))","v":2488.3200000000002},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DD$12))","v":2488.3200000000002},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DE$12))","v":2488.3200000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DF$12))","v":2488.3200000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DG$12))","v":2488.3200000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DH$12))","v":2488.3200000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DI$12))","v":2488.3200000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DJ$12))","v":2488.3200000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DK$12))","v":2488.3200000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DL$12))","v":2488.3200000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DM$12))","v":2488.3200000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DN$12))","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DO$12))","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DP$12))","v":2985.9839999999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DQ$12))","v":2985.9839999999999},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DR$12))","v":2985.9839999999999},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DS$12))","v":2985.9839999999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DT$12))","v":2985.9839999999999},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DU$12))","v":2985.9839999999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DV$12))","v":2985.9839999999999},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DW$12))","v":2985.9839999999999},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DX$12))","v":2985.9839999999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DY$12))","v":2985.9839999999999},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,DZ$12))","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EA$12))","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EB$12))","v":3583.1807999999996},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EC$12))","v":3583.1807999999996},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,ED$12))","v":3583.1807999999996},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EE$12))","v":3583.1807999999996},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EF$12))","v":3583.1807999999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EG$12))","v":3583.1807999999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EH$12))","v":3583.1807999999996},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EI$12))","v":3583.1807999999996},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EJ$12))","v":3583.1807999999996},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EK$12))","v":3583.1807999999996},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EL$12))","v":4299.8169600000001},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EM$12))","v":4299.8169600000001},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EN$12))","v":4299.8169600000001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EO$12))","v":4299.8169600000001},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EP$12))","v":4299.8169600000001},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z83:$FD83,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Все сервисы поставщика"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$FD84,$Z$2:$FD$2,Periods!$Q$18),SUM($Z84:$FD84))","v":229488.10240000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AH$12))","v":833.33333333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AI$12))","v":833.33333333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AJ$12))","v":833.33333333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AK$12))","v":833.33333333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AL$12))","v":833.33333333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AM$12))","v":833.33333333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AN$12))","v":833.33333333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AO$12))","v":833.33333333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AP$12))","v":833.33333333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AQ$12))","v":833.33333333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AR$12))","v":833.33333333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AS$12))","v":833.33333333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AT$12))","v":1000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AU$12))","v":1000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AV$12))","v":1000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AW$12))","v":1000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AX$12))","v":1000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AY$12))","v":1000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,AZ$12))","v":1000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BA$12))","v":1000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BB$12))","v":1000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BC$12))","v":1000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BD$12))","v":1000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BE$12))","v":1000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BF$12))","v":1200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BG$12))","v":1200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BH$12))","v":1200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BI$12))","v":1200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BJ$12))","v":1200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BK$12))","v":1200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BL$12))","v":1200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BM$12))","v":1200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BN$12))","v":1200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BO$12))","v":1200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BP$12))","v":1200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BQ$12))","v":1200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BR$12))","v":1440},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BS$12))","v":1440},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BT$12))","v":1440},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BU$12))","v":1440},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BV$12))","v":1440},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BW$12))","v":1440},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BX$12))","v":1440},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BY$12))","v":1440},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,BZ$12))","v":1440},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CA$12))","v":1440},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CB$12))","v":1440},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CC$12))","v":1440},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CD$12))","v":1728},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CE$12))","v":1728},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CF$12))","v":1728},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CG$12))","v":1728},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CH$12))","v":1728},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CI$12))","v":1728},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CJ$12))","v":1728},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CK$12))","v":1728},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CL$12))","v":1728},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CM$12))","v":1728},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CN$12))","v":1728},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CO$12))","v":1728},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CP$12))","v":2073.6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CQ$12))","v":2073.6},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CR$12))","v":2073.6},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CS$12))","v":2073.6},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CT$12))","v":2073.6},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CU$12))","v":2073.6},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CV$12))","v":2073.6},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CW$12))","v":2073.6},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CX$12))","v":2073.6},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CY$12))","v":2073.6},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,CZ$12))","v":2073.6},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DA$12))","v":2073.6},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DB$12))","v":2488.3200000000002},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DC$12))","v":2488.3200000000002},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DD$12))","v":2488.3200000000002},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DE$12))","v":2488.3200000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DF$12))","v":2488.3200000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DG$12))","v":2488.3200000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DH$12))","v":2488.3200000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DI$12))","v":2488.3200000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DJ$12))","v":2488.3200000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DK$12))","v":2488.3200000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DL$12))","v":2488.3200000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DM$12))","v":2488.3200000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DN$12))","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DO$12))","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DP$12))","v":2985.9839999999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DQ$12))","v":2985.9839999999999},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DR$12))","v":2985.9839999999999},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DS$12))","v":2985.9839999999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DT$12))","v":2985.9839999999999},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DU$12))","v":2985.9839999999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DV$12))","v":2985.9839999999999},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DW$12))","v":2985.9839999999999},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DX$12))","v":2985.9839999999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DY$12))","v":2985.9839999999999},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,DZ$12))","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EA$12))","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EB$12))","v":3583.1807999999996},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EC$12))","v":3583.1807999999996},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,ED$12))","v":3583.1807999999996},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EE$12))","v":3583.1807999999996},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EF$12))","v":3583.1807999999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EG$12))","v":3583.1807999999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EH$12))","v":3583.1807999999996},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EI$12))","v":3583.1807999999996},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EJ$12))","v":3583.1807999999996},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EK$12))","v":3583.1807999999996},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EL$12))","v":4299.8169600000001},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EM$12))","v":4299.8169600000001},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EN$12))","v":4299.8169600000001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EO$12))","v":4299.8169600000001},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EP$12))","v":4299.8169600000001},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z84:$FD84,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Все сервисы магазина"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$FD86,$Z$2:$FD$2,Periods!$Q$18),SUM($Z86:$FD86))","v":229488.10240000012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AH$12))","v":833.33333333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AI$12))","v":833.33333333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AJ$12))","v":833.33333333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AK$12))","v":833.33333333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AL$12))","v":833.33333333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AM$12))","v":833.33333333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AN$12))","v":833.33333333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AO$12))","v":833.33333333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AP$12))","v":833.33333333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AQ$12))","v":833.33333333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AR$12))","v":833.33333333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AS$12))","v":833.33333333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AT$12))","v":1000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AU$12))","v":1000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AV$12))","v":1000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AW$12))","v":1000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AX$12))","v":1000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AY$12))","v":1000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,AZ$12))","v":1000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BA$12))","v":1000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BB$12))","v":1000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BC$12))","v":1000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BD$12))","v":1000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BE$12))","v":1000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BF$12))","v":1200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BG$12))","v":1200},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BH$12))","v":1200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BI$12))","v":1200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BJ$12))","v":1200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BK$12))","v":1200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BL$12))","v":1200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BM$12))","v":1200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BN$12))","v":1200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BO$12))","v":1200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BP$12))","v":1200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BQ$12))","v":1200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BR$12))","v":1440},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BS$12))","v":1440},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BT$12))","v":1440},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BU$12))","v":1440},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BV$12))","v":1440},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BW$12))","v":1440},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BX$12))","v":1440},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BY$12))","v":1440},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,BZ$12))","v":1440},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CA$12))","v":1440},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CB$12))","v":1440},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CC$12))","v":1440},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CD$12))","v":1728},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CE$12))","v":1728},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CF$12))","v":1728},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CG$12))","v":1728},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CH$12))","v":1728},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CI$12))","v":1728},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CJ$12))","v":1728},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CK$12))","v":1728},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CL$12))","v":1728},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CM$12))","v":1728},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CN$12))","v":1728},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CO$12))","v":1728},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CP$12))","v":2073.6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CQ$12))","v":2073.6},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CR$12))","v":2073.6},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CS$12))","v":2073.6},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CT$12))","v":2073.6},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CU$12))","v":2073.6},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CV$12))","v":2073.6},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CW$12))","v":2073.6},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CX$12))","v":2073.6},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CY$12))","v":2073.6},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,CZ$12))","v":2073.6},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DA$12))","v":2073.6},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DB$12))","v":2488.3200000000002},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DC$12))","v":2488.3200000000002},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DD$12))","v":2488.3200000000002},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DE$12))","v":2488.3200000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DF$12))","v":2488.3200000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DG$12))","v":2488.3200000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DH$12))","v":2488.3200000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DI$12))","v":2488.3200000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DJ$12))","v":2488.3200000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DK$12))","v":2488.3200000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DL$12))","v":2488.3200000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DM$12))","v":2488.3200000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DN$12))","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DO$12))","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DP$12))","v":2985.9839999999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DQ$12))","v":2985.9839999999999},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DR$12))","v":2985.9839999999999},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DS$12))","v":2985.9839999999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DT$12))","v":2985.9839999999999},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DU$12))","v":2985.9839999999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DV$12))","v":2985.9839999999999},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DW$12))","v":2985.9839999999999},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DX$12))","v":2985.9839999999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DY$12))","v":2985.9839999999999},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,DZ$12))","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EA$12))","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EB$12))","v":3583.1807999999996},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EC$12))","v":3583.1807999999996},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,ED$12))","v":3583.1807999999996},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EE$12))","v":3583.1807999999996},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EF$12))","v":3583.1807999999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EG$12))","v":3583.1807999999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EH$12))","v":3583.1807999999996},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EI$12))","v":3583.1807999999996},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EJ$12))","v":3583.1807999999996},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EK$12))","v":3583.1807999999996},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EL$12))","v":4299.8169600000001},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EM$12))","v":4299.8169600000001},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EN$12))","v":4299.8169600000001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EO$12))","v":4299.8169600000001},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EP$12))","v":4299.8169600000001},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение магазинов"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$FD89,$Z$2:$FD$2,Periods!$Q$18),SUM($Z89:$FD89))","v":14964166.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AB$12))","v":833.33333333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AC$12))","v":16794.871794871793},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AD$12))","v":32756.410256410254},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AE$12))","v":48717.948717948726},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AF$12))","v":64679.48717948718},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AG$12))","v":80641.025641025655},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AH$12))","v":96602.564102564123},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AI$12))","v":112564.10256410258},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AJ$12))","v":128525.64102564102},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AK$12))","v":144487.1794871795},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AL$12))","v":160448.71794871797},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AM$12))","v":176410.25641025644},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AN$12))","v":192371.7948717949},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AO$12))","v":208333.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AP$12))","v":200000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AQ$12))","v":191666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AR$12))","v":183333.33333333334},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AS$12))","v":175000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AT$12))","v":166666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AU$12))","v":158333.33333333334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AV$12))","v":150000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AW$12))","v":141666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AX$12))","v":133333.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AY$12))","v":125000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,AZ$12))","v":125000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BA$12))","v":125000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BB$12))","v":125000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BC$12))","v":125000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BD$12))","v":125000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BE$12))","v":125000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BF$12))","v":125000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BG$12))","v":125000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BH$12))","v":125000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BI$12))","v":125000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BJ$12))","v":125000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BK$12))","v":125000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BL$12))","v":125000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BM$12))","v":125000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BN$12))","v":125000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BO$12))","v":125000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BP$12))","v":125000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BQ$12))","v":125000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BR$12))","v":125000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BS$12))","v":125000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BT$12))","v":125000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BU$12))","v":125000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BV$12))","v":125000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BW$12))","v":125000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BX$12))","v":125000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BY$12))","v":125000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,BZ$12))","v":125000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CA$12))","v":125000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CB$12))","v":125000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CC$12))","v":125000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CD$12))","v":125000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CE$12))","v":125000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CF$12))","v":125000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CG$12))","v":125000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CH$12))","v":125000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CI$12))","v":125000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CJ$12))","v":125000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CK$12))","v":125000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CL$12))","v":125000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CM$12))","v":125000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CN$12))","v":125000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CO$12))","v":125000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CP$12))","v":125000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CQ$12))","v":125000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CR$12))","v":125000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CS$12))","v":125000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CT$12))","v":125000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CU$12))","v":125000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CV$12))","v":125000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CW$12))","v":125000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CX$12))","v":125000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CY$12))","v":125000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,CZ$12))","v":125000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DA$12))","v":125000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DB$12))","v":125000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DC$12))","v":125000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DD$12))","v":125000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DE$12))","v":125000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DF$12))","v":125000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DG$12))","v":125000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DH$12))","v":125000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DI$12))","v":125000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DJ$12))","v":125000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DK$12))","v":125000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DL$12))","v":125000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DM$12))","v":125000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DN$12))","v":125000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DO$12))","v":125000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DP$12))","v":125000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DQ$12))","v":125000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DR$12))","v":125000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DS$12))","v":125000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DT$12))","v":125000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DU$12))","v":125000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DV$12))","v":125000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DW$12))","v":125000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DX$12))","v":125000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DY$12))","v":125000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,DZ$12))","v":125000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EA$12))","v":125000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EB$12))","v":125000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EC$12))","v":125000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,ED$12))","v":125000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EE$12))","v":125000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EF$12))","v":125000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EG$12))","v":125000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EH$12))","v":125000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EI$12))","v":125000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EJ$12))","v":125000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EK$12))","v":125000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EL$12))","v":125000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EM$12))","v":125000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EN$12))","v":125000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EO$12))","v":125000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EP$12))","v":125000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z89:$FD89,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на продвижение площадки"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$FD90,$Z$2:$FD$2,Periods!$Q$18),SUM($Z90:$FD90))","v":21416666.66666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AA$12))","v":20833.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AB$12))","v":31250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AC$12))","v":46666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AD$12))","v":50833.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AE$12))","v":55000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AF$12))","v":59166.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AG$12))","v":63333.333333333336},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AH$12))","v":67500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AI$12))","v":71666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AJ$12))","v":75833.333333333343},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AK$12))","v":80000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AL$12))","v":84166.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AM$12))","v":88333.333333333343},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AN$12))","v":92500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AO$12))","v":96666.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AP$12))","v":100833.33333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AQ$12))","v":105000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AR$12))","v":109166.66666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AS$12))","v":113333.33333333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AT$12))","v":117500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AU$12))","v":121666.66666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AV$12))","v":125833.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AW$12))","v":130000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AX$12))","v":134166.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AY$12))","v":138333.33333333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,AZ$12))","v":142500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BA$12))","v":146666.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BB$12))","v":150833.33333333334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BC$12))","v":155000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BD$12))","v":159166.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BE$12))","v":163333.33333333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BF$12))","v":167500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BG$12))","v":171666.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BH$12))","v":175833.33333333334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BI$12))","v":180000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BJ$12))","v":184166.66666666669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BK$12))","v":188333.33333333334},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BL$12))","v":192500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BM$12))","v":196666.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BN$12))","v":200833.33333333334},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BO$12))","v":205000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BP$12))","v":207083.33333333334},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BQ$12))","v":208333.33333333334},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BR$12))","v":208333.33333333334},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BS$12))","v":208333.33333333334},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BT$12))","v":208333.33333333334},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BU$12))","v":208333.33333333334},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BV$12))","v":208333.33333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BW$12))","v":208333.33333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BX$12))","v":208333.33333333334},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BY$12))","v":208333.33333333334},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,BZ$12))","v":208333.33333333334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CA$12))","v":208333.33333333334},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CB$12))","v":208333.33333333334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CC$12))","v":208333.33333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CD$12))","v":208333.33333333334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CE$12))","v":208333.33333333334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CF$12))","v":208333.33333333334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CG$12))","v":208333.33333333334},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CH$12))","v":208333.33333333334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CI$12))","v":208333.33333333334},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CJ$12))","v":208333.33333333334},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CK$12))","v":208333.33333333334},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CL$12))","v":208333.33333333334},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CM$12))","v":208333.33333333334},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CN$12))","v":208333.33333333334},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CO$12))","v":208333.33333333334},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CP$12))","v":208333.33333333334},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CQ$12))","v":208333.33333333334},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CR$12))","v":208333.33333333334},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CS$12))","v":208333.33333333334},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CT$12))","v":208333.33333333334},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CU$12))","v":208333.33333333334},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CV$12))","v":208333.33333333334},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CW$12))","v":208333.33333333334},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CX$12))","v":208333.33333333334},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CY$12))","v":208333.33333333334},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,CZ$12))","v":208333.33333333334},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DA$12))","v":208333.33333333334},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DB$12))","v":208333.33333333334},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DC$12))","v":208333.33333333334},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DD$12))","v":208333.33333333334},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DE$12))","v":208333.33333333334},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DF$12))","v":208333.33333333334},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DG$12))","v":208333.33333333334},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DH$12))","v":208333.33333333334},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DI$12))","v":208333.33333333334},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DJ$12))","v":208333.33333333334},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DK$12))","v":208333.33333333334},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DL$12))","v":208333.33333333334},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DM$12))","v":208333.33333333334},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DN$12))","v":208333.33333333334},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DO$12))","v":208333.33333333334},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DP$12))","v":208333.33333333334},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DQ$12))","v":208333.33333333334},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DR$12))","v":208333.33333333334},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DS$12))","v":208333.33333333334},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DT$12))","v":208333.33333333334},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DU$12))","v":208333.33333333334},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DV$12))","v":208333.33333333334},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DW$12))","v":208333.33333333334},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DX$12))","v":208333.33333333334},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DY$12))","v":208333.33333333334},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,DZ$12))","v":208333.33333333334},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EA$12))","v":208333.33333333334},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EB$12))","v":208333.33333333334},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EC$12))","v":208333.33333333334},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,ED$12))","v":208333.33333333334},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EE$12))","v":208333.33333333334},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EF$12))","v":208333.33333333334},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EG$12))","v":208333.33333333334},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EH$12))","v":208333.33333333334},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EI$12))","v":208333.33333333334},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EJ$12))","v":208333.33333333334},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EK$12))","v":208333.33333333334},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EL$12))","v":208333.33333333334},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EM$12))","v":208333.33333333334},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EN$12))","v":208333.33333333334},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EO$12))","v":208333.33333333334},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EP$12))","v":208333.33333333334},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z90:$FD90,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$FD93,$Z$2:$FD$2,Periods!$Q$18),SUM($Z93:$FD93))","v":12843379.669986729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AA$12))","v":84500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AB$12))","v":86166.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AC$12))","v":87833.333333333328},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AD$12))","v":89500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AE$12))","v":91166.666666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AF$12))","v":92833.333333333328},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AG$12))","v":92833.333333333328},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AH$12))","v":92833.333333333328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AI$12))","v":92833.333333333328},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AJ$12))","v":92833.333333333328},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AK$12))","v":92833.333333333328},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AL$12))","v":92833.333333333328},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AM$12))","v":95368.333333333328},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AN$12))","v":95451.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AO$12))","v":95535},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AP$12))","v":95618.333333333328},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AQ$12))","v":95701.666666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AR$12))","v":95785},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AS$12))","v":95785},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AT$12))","v":95785},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AU$12))","v":95785},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AV$12))","v":95785},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AW$12))","v":95785},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AX$12))","v":95785},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AY$12))","v":98396.05},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,AZ$12))","v":98483.55},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BA$12))","v":98571.05},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BB$12))","v":98658.55},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BC$12))","v":98746.05},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BD$12))","v":98833.55},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BE$12))","v":98833.55},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BF$12))","v":98833.55},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BG$12))","v":98833.55},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BH$12))","v":98833.55},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BI$12))","v":98833.55},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BJ$12))","v":98833.55},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BK$12))","v":101522.93150000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BL$12))","v":101614.80650000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BM$12))","v":101706.68150000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BN$12))","v":101798.55650000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BO$12))","v":101890.43150000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BP$12))","v":101982.30650000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BQ$12))","v":101982.30650000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BR$12))","v":101982.30650000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BS$12))","v":101982.30650000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BT$12))","v":101982.30650000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BU$12))","v":101982.30650000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BV$12))","v":101982.30650000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BW$12))","v":104752.36944499999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BX$12))","v":104848.83819499999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BY$12))","v":104945.30694499999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,BZ$12))","v":105041.77569499999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CA$12))","v":105138.24444499999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CB$12))","v":105234.71319499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CC$12))","v":105234.71319499999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CD$12))","v":105234.71319499999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CE$12))","v":105234.71319499999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CF$12))","v":105234.71319499999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CG$12))","v":105234.71319499999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CH$12))","v":105234.71319499999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CI$12))","v":108087.87802834998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CJ$12))","v":108189.17021584998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CK$12))","v":108290.46240334999},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CL$12))","v":108391.75459084999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CM$12))","v":108493.04677834998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CN$12))","v":108594.33896584998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CO$12))","v":108594.33896584998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CP$12))","v":108594.33896584998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CQ$12))","v":108594.33896584998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CR$12))","v":108594.33896584998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CS$12))","v":108594.33896584998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CT$12))","v":108594.33896584998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CU$12))","v":111533.0987442005},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CV$12))","v":111639.4555410755},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CW$12))","v":111745.8123379505},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CX$12))","v":111852.1691348255},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CY$12))","v":111958.5259317005},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,CZ$12))","v":112064.8827285755},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DA$12))","v":112064.8827285755},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DB$12))","v":112064.8827285755},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DC$12))","v":112064.8827285755},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DD$12))","v":112064.8827285755},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DE$12))","v":112064.8827285755},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DF$12))","v":112064.8827285755},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DG$12))","v":115091.80530027652},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DH$12))","v":115203.47993699528},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DI$12))","v":115315.15457371403},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DJ$12))","v":115426.82921043277},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DK$12))","v":115538.50384715153},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DL$12))","v":115650.17848387027},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DM$12))","v":115650.17848387027},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DN$12))","v":115650.17848387027},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DO$12))","v":115650.17848387027},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DP$12))","v":115650.17848387027},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DQ$12))","v":115650.17848387027},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DR$12))","v":115650.17848387027},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DS$12))","v":118767.90873272228},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DT$12))","v":118885.16710127698},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DU$12))","v":119002.42546983167},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DV$12))","v":119119.68383838635},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DW$12))","v":119236.94220694104},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DX$12))","v":119354.20057549572},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DY$12))","v":119354.20057549572},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,DZ$12))","v":119354.20057549572},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EA$12))","v":119354.20057549572},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EB$12))","v":119354.20057549572},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EC$12))","v":119354.20057549572},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,ED$12))","v":119354.20057549572},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EE$12))","v":122565.46273181334},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EF$12))","v":122688.58401879577},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EG$12))","v":122811.70530577819},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EH$12))","v":122934.82659276061},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EI$12))","v":123057.94787974303},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EJ$12))","v":123181.06916672546},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EK$12))","v":123181.06916672546},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EL$12))","v":123181.06916672546},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EM$12))","v":123181.06916672546},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EN$12))","v":123181.06916672546},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EO$12))","v":123181.06916672546},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EP$12))","v":123181.06916672546},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z93:$FD93,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$FD94,$Z$2:$FD$2,Periods!$Q$18),SUM($Z94:$FD94))","v":8941825.8629471753},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AA$12))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AM$12))","v":66950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AY$12))","v":68958.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BK$12))","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BW$12))","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CI$12))","v":75352.814829499985},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CJ$12))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CK$12))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CL$12))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CM$12))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CN$12))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CO$12))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CP$12))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CQ$12))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CR$12))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CS$12))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CT$12))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CU$12))","v":77613.399274384996},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CV$12))","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CW$12))","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CX$12))","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CY$12))","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,CZ$12))","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DA$12))","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DB$12))","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DC$12))","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DD$12))","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DE$12))","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DF$12))","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DG$12))","v":79941.801252616555},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DH$12))","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DI$12))","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DJ$12))","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DK$12))","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DL$12))","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DM$12))","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DN$12))","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DO$12))","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DP$12))","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DQ$12))","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DR$12))","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DS$12))","v":82340.055290195029},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DT$12))","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DU$12))","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DV$12))","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DW$12))","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DX$12))","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DY$12))","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,DZ$12))","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EA$12))","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EB$12))","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EC$12))","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,ED$12))","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EE$12))","v":84810.256948900889},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EF$12))","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EG$12))","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EH$12))","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EI$12))","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EJ$12))","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EK$12))","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EL$12))","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EM$12))","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EN$12))","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EO$12))","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EP$12))","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z94:$FD94,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$FD96,$Z$2:$FD$2,Periods!$Q$18),SUM($Z96:$FD96))","v":1219006.0481554205},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AB$12))","v":1666.6666666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AC$12))","v":3333.3333333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AD$12))","v":5000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AE$12))","v":6666.666666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AF$12))","v":8333.3333333333339},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AG$12))","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AN$12))","v":8416.6666666666679},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AO$12))","v":8500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AP$12))","v":8583.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AQ$12))","v":8666.6666666666679},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AR$12))","v":8750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AS$12))","v":8750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AT$12))","v":8750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AU$12))","v":8750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AV$12))","v":8750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AW$12))","v":8750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AX$12))","v":8750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AY$12))","v":8750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,AZ$12))","v":8837.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BA$12))","v":8925},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BB$12))","v":9012.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BC$12))","v":9100},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BD$12))","v":9187.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BE$12))","v":9187.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BF$12))","v":9187.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BG$12))","v":9187.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BH$12))","v":9187.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BI$12))","v":9187.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BJ$12))","v":9187.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BK$12))","v":9187.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BL$12))","v":9279.375},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BM$12))","v":9371.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BN$12))","v":9463.125},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BO$12))","v":9555},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BP$12))","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BQ$12))","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BR$12))","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BS$12))","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BT$12))","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BU$12))","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BV$12))","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BW$12))","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BX$12))","v":9743.3437500000018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BY$12))","v":9839.8125000000036},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,BZ$12))","v":9936.2812500000018},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CA$12))","v":10032.750000000004},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CB$12))","v":10129.218750000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CC$12))","v":10129.218750000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CD$12))","v":10129.218750000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CE$12))","v":10129.218750000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CF$12))","v":10129.218750000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CG$12))","v":10129.218750000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CH$12))","v":10129.218750000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CI$12))","v":10129.218750000002},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CJ$12))","v":10230.510937500001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CK$12))","v":10331.803125000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CL$12))","v":10433.095312500003},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CM$12))","v":10534.387500000003},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CN$12))","v":10635.679687500004},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CO$12))","v":10635.679687500004},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CP$12))","v":10635.679687500004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CQ$12))","v":10635.679687500004},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CR$12))","v":10635.679687500004},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CS$12))","v":10635.679687500004},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CT$12))","v":10635.679687500004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CU$12))","v":10635.679687500004},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CV$12))","v":10742.036484375001},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CW$12))","v":10848.393281250001},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CX$12))","v":10954.750078125},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CY$12))","v":11061.106874999999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,CZ$12))","v":11167.463671875001},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DA$12))","v":11167.463671875001},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DB$12))","v":11167.463671875001},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DC$12))","v":11167.463671875001},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DD$12))","v":11167.463671875001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DE$12))","v":11167.463671875001},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DF$12))","v":11167.463671875001},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DG$12))","v":11167.463671875001},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DH$12))","v":11279.13830859375},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DI$12))","v":11390.8129453125},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DJ$12))","v":11502.487582031252},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DK$12))","v":11614.162218750002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DL$12))","v":11725.836855468751},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DM$12))","v":11725.836855468751},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DN$12))","v":11725.836855468751},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DO$12))","v":11725.836855468751},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DP$12))","v":11725.836855468751},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DQ$12))","v":11725.836855468751},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DR$12))","v":11725.836855468751},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DS$12))","v":11725.836855468751},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DT$12))","v":11843.09522402344},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DU$12))","v":11960.353592578129},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DV$12))","v":12077.611961132814},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DW$12))","v":12194.870329687503},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DX$12))","v":12312.12869824219},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DY$12))","v":12312.12869824219},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,DZ$12))","v":12312.12869824219},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EA$12))","v":12312.12869824219},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EB$12))","v":12312.12869824219},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EC$12))","v":12312.12869824219},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,ED$12))","v":12312.12869824219},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EE$12))","v":12312.12869824219},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EF$12))","v":12435.249985224611},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EG$12))","v":12558.371272207032},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EH$12))","v":12681.492559189455},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EI$12))","v":12804.613846171877},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EJ$12))","v":12927.7351331543},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EK$12))","v":12927.7351331543},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EL$12))","v":12927.7351331543},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EM$12))","v":12927.7351331543},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EN$12))","v":12927.7351331543},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EO$12))","v":12927.7351331543},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EP$12))","v":12927.7351331543},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z96:$FD96,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Размещения поставщика"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$FD99,$Z$2:$FD$2,Periods!$Q$18),SUM($Z99:$FD99))","v":15483375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AA$12))","v":562.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AB$12))","v":1181.2500000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AC$12))","v":1856.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AD$12))","v":2587.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AE$12))","v":3375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AF$12))","v":4218.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AG$12))","v":5118.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AH$12))","v":6075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AI$12))","v":7087.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AJ$12))","v":8156.25},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AK$12))","v":9281.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AL$12))","v":10462.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AM$12))","v":11700.000000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AN$12))","v":12993.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AO$12))","v":14343.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AP$12))","v":15750},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AQ$12))","v":17212.500000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AR$12))","v":18731.25},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AS$12))","v":20306.250000000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AT$12))","v":21937.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AU$12))","v":23625},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AV$12))","v":25368.750000000004},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AW$12))","v":27168.75},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AX$12))","v":29025},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AY$12))","v":30937.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,AZ$12))","v":32906.25},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BA$12))","v":34931.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BB$12))","v":37012.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BC$12))","v":39150},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BD$12))","v":41343.75},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BE$12))","v":43593.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BF$12))","v":45900},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BG$12))","v":48262.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BH$12))","v":50681.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BI$12))","v":53156.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BJ$12))","v":55687.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BK$12))","v":58275},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BL$12))","v":60918.75},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BM$12))","v":63618.75},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BN$12))","v":66375},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BO$12))","v":69187.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BP$12))","v":72000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BQ$12))","v":74812.5},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BR$12))","v":77625},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BS$12))","v":80437.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BT$12))","v":83250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BU$12))","v":86062.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BV$12))","v":88875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BW$12))","v":91687.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BX$12))","v":94500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BY$12))","v":97312.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,BZ$12))","v":100125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CA$12))","v":102937.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CB$12))","v":105750},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CC$12))","v":108562.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CD$12))","v":111375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CE$12))","v":114187.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CF$12))","v":117000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CG$12))","v":119812.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CH$12))","v":122625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CI$12))","v":125437.5},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CJ$12))","v":128250},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CK$12))","v":131062.5},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CL$12))","v":133875},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CM$12))","v":136687.5},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CN$12))","v":139500},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CO$12))","v":142312.5},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CP$12))","v":145125},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CQ$12))","v":147937.5},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CR$12))","v":150750},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CS$12))","v":153562.5},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CT$12))","v":156375},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CU$12))","v":159187.5},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CV$12))","v":162000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CW$12))","v":164812.5},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CX$12))","v":167625},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CY$12))","v":170437.5},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,CZ$12))","v":173250},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DA$12))","v":176062.5},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DB$12))","v":178875},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DC$12))","v":181687.5},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DD$12))","v":184500},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DE$12))","v":187312.5},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DF$12))","v":190125},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DG$12))","v":192937.5},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DH$12))","v":195750},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DI$12))","v":198562.5},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DJ$12))","v":201375},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DK$12))","v":204187.5},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DL$12))","v":207000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DM$12))","v":209812.5},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DN$12))","v":212625},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DO$12))","v":215437.5},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DP$12))","v":218250},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DQ$12))","v":221062.5},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DR$12))","v":223875},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DS$12))","v":226687.5},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DT$12))","v":229500},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DU$12))","v":232312.5},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DV$12))","v":235125},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DW$12))","v":237937.5},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DX$12))","v":240750},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DY$12))","v":243562.5},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,DZ$12))","v":246375},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EA$12))","v":249187.5},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EB$12))","v":252000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EC$12))","v":254812.5},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,ED$12))","v":257625},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EE$12))","v":260437.5},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EF$12))","v":263250},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EG$12))","v":266062.5},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EH$12))","v":268875},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EI$12))","v":271687.5},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EJ$12))","v":274500},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EK$12))","v":277312.5},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EL$12))","v":280125},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EM$12))","v":282937.5},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EN$12))","v":285750},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EO$12))","v":288562.5},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EP$12))","v":291375},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z99:$FD99,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Пользователь поставщика"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$FD100,$Z$2:$FD$2,Periods!$Q$18),SUM($Z100:$FD100))","v":12042625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AA$12))","v":437.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AB$12))","v":918.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AC$12))","v":1443.7499999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AD$12))","v":2012.4999999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AE$12))","v":2625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AF$12))","v":3281.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AG$12))","v":3981.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AH$12))","v":4725},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AI$12))","v":5512.4999999999991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AJ$12))","v":6343.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AK$12))","v":7218.7499999999991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AL$12))","v":8137.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AM$12))","v":9100},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AN$12))","v":10106.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AO$12))","v":11156.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AP$12))","v":12250},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AQ$12))","v":13387.5},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AR$12))","v":14568.75},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AS$12))","v":15793.75},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AT$12))","v":17062.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AU$12))","v":18375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AV$12))","v":19731.25},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AW$12))","v":21131.249999999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AX$12))","v":22575},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AY$12))","v":24062.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,AZ$12))","v":25593.75},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BA$12))","v":27168.75},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BB$12))","v":28787.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BC$12))","v":30450},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BD$12))","v":32156.25},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BE$12))","v":33906.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BF$12))","v":35699.999999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BG$12))","v":37537.499999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BH$12))","v":39418.749999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BI$12))","v":41343.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BJ$12))","v":43312.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BK$12))","v":45324.999999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BL$12))","v":47381.249999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BM$12))","v":49481.249999999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BN$12))","v":51625},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BO$12))","v":53812.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BP$12))","v":56000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BQ$12))","v":58187.499999999993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BR$12))","v":60374.999999999993},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BS$12))","v":62562.499999999993},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BT$12))","v":64750},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BU$12))","v":66937.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BV$12))","v":69125},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BW$12))","v":71312.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BX$12))","v":73500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BY$12))","v":75687.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,BZ$12))","v":77875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CA$12))","v":80062.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CB$12))","v":82250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CC$12))","v":84437.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CD$12))","v":86625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CE$12))","v":88812.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CF$12))","v":91000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CG$12))","v":93187.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CH$12))","v":95375},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CI$12))","v":97562.5},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CJ$12))","v":99750},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CK$12))","v":101937.5},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CL$12))","v":104125},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CM$12))","v":106312.5},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CN$12))","v":108500},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CO$12))","v":110687.5},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CP$12))","v":112874.99999999999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CQ$12))","v":115062.49999999999},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CR$12))","v":117249.99999999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CS$12))","v":119437.49999999999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CT$12))","v":121624.99999999999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CU$12))","v":123812.49999999999},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CV$12))","v":125999.99999999999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CW$12))","v":128187.5},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CX$12))","v":130375},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CY$12))","v":132562.5},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,CZ$12))","v":134750},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DA$12))","v":136937.5},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DB$12))","v":139125},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DC$12))","v":141312.5},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DD$12))","v":143500},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DE$12))","v":145687.5},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DF$12))","v":147875},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DG$12))","v":150062.5},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DH$12))","v":152250},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DI$12))","v":154437.5},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DJ$12))","v":156625},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DK$12))","v":158812.5},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DL$12))","v":161000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DM$12))","v":163187.5},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DN$12))","v":165375},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DO$12))","v":167562.5},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DP$12))","v":169750},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DQ$12))","v":171937.5},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DR$12))","v":174125},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DS$12))","v":176312.5},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DT$12))","v":178500},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DU$12))","v":180687.5},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DV$12))","v":182875},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DW$12))","v":185062.5},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DX$12))","v":187250},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DY$12))","v":189437.5},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,DZ$12))","v":191625},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EA$12))","v":193812.5},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EB$12))","v":196000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EC$12))","v":198187.5},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,ED$12))","v":200375},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EE$12))","v":202562.5},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EF$12))","v":204750},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EG$12))","v":206937.5},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EH$12))","v":209125},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EI$12))","v":211312.5},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EJ$12))","v":213500},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EK$12))","v":215687.5},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EL$12))","v":217875},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EM$12))","v":220062.5},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EN$12))","v":222250},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EO$12))","v":224437.49999999997},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EP$12))","v":226624.99999999997},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Аккаунт и аналитика магазина"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$FD103,$Z$2:$FD$2,Periods!$Q$18),SUM($Z103:$FD103))","v":35541009.900000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AB$12))","v":108},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AC$12))","v":2195.5153846153848},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AD$12))","v":4663.9384615384624},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AE$12))","v":7875.2769230769254},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AF$12))","v":12191.538461538463},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AG$12))","v":17950.970769230767},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AH$12))","v":25060.486153846156},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AI$12))","v":33426.996923076927},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AJ$12))","v":42957.415384615379},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AK$12))","v":53558.653846153851},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AL$12))","v":65137.624615384608},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AM$12))","v":77601.240000000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AN$12))","v":90856.412307692328},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AO$12))","v":104810.05384615385},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AP$12))","v":116220.46153846156},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AQ$12))","v":127597.01538461543},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AR$12))","v":138388.70769230771},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AS$12))","v":148044.53076923077},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AT$12))","v":156013.47692307693},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AU$12))","v":162437.23384615383},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AV$12))","v":167457.48923076925},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AW$12))","v":171215.93076923076},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AX$12))","v":173854.24615384615},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AY$12))","v":175514.1230769231},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,AZ$12))","v":177417.24923076923},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BA$12))","v":178814.31230769231},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BB$12))","v":180035.99999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BC$12))","v":181413},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BD$12))","v":183276},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BE$12))","v":185576.40000000005},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BF$12))","v":188265.60000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BG$12))","v":191295},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BH$12))","v":194616},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BI$12))","v":198180},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BJ$12))","v":201938.4},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BK$12))","v":205842.6},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BL$12))","v":209844.00000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BM$12))","v":213894.00000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BN$12))","v":217944.00000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BO$12))","v":221994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BP$12))","v":226044},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BQ$12))","v":230094},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BR$12))","v":234144},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BS$12))","v":238194},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BT$12))","v":242244},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BU$12))","v":246294.00000000006},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BV$12))","v":250344.00000000006},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BW$12))","v":254394.00000000006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BX$12))","v":258444.00000000006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BY$12))","v":262494.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,BZ$12))","v":266544.00000000006},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CA$12))","v":270594.00000000006},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CB$12))","v":274644.00000000006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CC$12))","v":278694.00000000006},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CD$12))","v":282744.00000000006},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CE$12))","v":286794.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CF$12))","v":290844.00000000006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CG$12))","v":294894.00000000006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CH$12))","v":298944.00000000006},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CI$12))","v":302994.00000000006},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CJ$12))","v":307044.00000000006},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CK$12))","v":311094.00000000006},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CL$12))","v":315144.00000000006},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CM$12))","v":319194.00000000006},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CN$12))","v":323244.00000000006},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CO$12))","v":327294.00000000006},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CP$12))","v":331344.00000000006},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CQ$12))","v":335394.00000000006},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CR$12))","v":339444.00000000006},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CS$12))","v":343494.00000000006},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CT$12))","v":347544.00000000006},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CU$12))","v":351594.00000000006},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CV$12))","v":355644.00000000006},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CW$12))","v":359694.00000000006},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CX$12))","v":363744.00000000006},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CY$12))","v":367794.00000000006},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,CZ$12))","v":371844.00000000006},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DA$12))","v":375894.00000000006},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DB$12))","v":379944.00000000006},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DC$12))","v":383994.00000000006},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DD$12))","v":388044.00000000006},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DE$12))","v":392094.00000000006},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DF$12))","v":396144.00000000006},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DG$12))","v":400194.00000000006},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DH$12))","v":404244.00000000006},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DI$12))","v":408294.00000000006},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DJ$12))","v":412344.00000000006},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DK$12))","v":416394.00000000006},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DL$12))","v":420444.00000000006},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DM$12))","v":424494.00000000006},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DN$12))","v":428544.00000000006},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DO$12))","v":432594.00000000006},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DP$12))","v":436644.00000000006},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DQ$12))","v":440694.00000000006},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DR$12))","v":444744.00000000006},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DS$12))","v":448794.00000000006},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DT$12))","v":452844.00000000006},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DU$12))","v":456894.00000000006},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DV$12))","v":460944.00000000006},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DW$12))","v":464994.00000000006},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DX$12))","v":469044.00000000006},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DY$12))","v":473094.00000000006},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,DZ$12))","v":477144.00000000006},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EA$12))","v":481194.00000000006},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EB$12))","v":485244.00000000006},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EC$12))","v":489294.00000000006},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,ED$12))","v":493343.99999999994},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EE$12))","v":497393.99999999994},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EF$12))","v":501443.99999999994},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EG$12))","v":505493.99999999994},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EH$12))","v":509543.99999999994},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EI$12))","v":513593.99999999994},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EJ$12))","v":517643.99999999994},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EK$12))","v":521693.99999999994},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EL$12))","v":525744},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EM$12))","v":529794},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EN$12))","v":533844},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EO$12))","v":537894},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EP$12))","v":541944},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Все сервисы магазина"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$FD104,$Z$2:$FD$2,Periods!$Q$18),SUM($Z104:$FD104))","v":3839306.6250000037},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AB$12))","v":11.666666666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AC$12))","v":237.16987179487182},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AD$12))","v":503.82051282051287},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AE$12))","v":850.72435897435912},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AF$12))","v":1316.9871794871799},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AG$12))","v":1939.1480769230768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AH$12))","v":2707.1512820512821},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AI$12))","v":3610.941025641026},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AJ$12))","v":4640.4615384615381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AK$12))","v":5785.6570512820526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AL$12))","v":7036.4717948717953},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AM$12))","v":8382.85},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AN$12))","v":9814.7358974358995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AO$12))","v":11322.073717948719},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AP$12))","v":12554.67948717949},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AQ$12))","v":13783.628205128207},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AR$12))","v":14949.397435897436},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AS$12))","v":15992.464743589744},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AT$12))","v":16853.307692307691},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AU$12))","v":17547.232051282052},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AV$12))","v":18089.543589743593},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AW$12))","v":18495.548076923078},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AX$12))","v":18780.551282051285},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AY$12))","v":18959.858974358976},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,AZ$12))","v":19165.443589743594},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BA$12))","v":19316.360897435898},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BB$12))","v":19448.333333333336},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BC$12))","v":19597.083333333336},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BD$12))","v":19798.333333333336},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BE$12))","v":20046.833333333339},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BF$12))","v":20337.333333333336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BG$12))","v":20664.583333333336},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BH$12))","v":21023.333333333336},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BI$12))","v":21408.333333333336},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BJ$12))","v":21814.333333333339},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BK$12))","v":22236.083333333336},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BL$12))","v":22668.333333333336},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BM$12))","v":23105.833333333336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BN$12))","v":23543.333333333336},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BO$12))","v":23980.833333333336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BP$12))","v":24418.333333333336},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BQ$12))","v":24855.833333333336},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BR$12))","v":25293.333333333336},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BS$12))","v":25730.833333333336},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BT$12))","v":26168.333333333336},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BU$12))","v":26605.833333333336},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BV$12))","v":27043.333333333336},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BW$12))","v":27480.833333333336},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BX$12))","v":27918.333333333336},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BY$12))","v":28355.833333333336},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,BZ$12))","v":28793.333333333336},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CA$12))","v":29230.833333333336},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CB$12))","v":29668.333333333336},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CC$12))","v":30105.833333333336},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CD$12))","v":30543.333333333336},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CE$12))","v":30980.833333333336},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CF$12))","v":31418.333333333336},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CG$12))","v":31855.833333333336},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CH$12))","v":32293.333333333336},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CI$12))","v":32730.833333333336},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CJ$12))","v":33168.333333333336},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CK$12))","v":33605.833333333336},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CL$12))","v":34043.333333333336},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CM$12))","v":34480.833333333336},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CN$12))","v":34918.333333333336},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CO$12))","v":35355.833333333336},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CP$12))","v":35793.333333333336},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CQ$12))","v":36230.833333333336},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CR$12))","v":36668.333333333336},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CS$12))","v":37105.833333333336},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CT$12))","v":37543.333333333336},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CU$12))","v":37980.833333333336},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CV$12))","v":38418.333333333336},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CW$12))","v":38855.833333333336},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CX$12))","v":39293.333333333336},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CY$12))","v":39730.833333333336},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,CZ$12))","v":40168.333333333336},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DA$12))","v":40605.833333333336},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DB$12))","v":41043.333333333336},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DC$12))","v":41480.833333333336},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DD$12))","v":41918.333333333336},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DE$12))","v":42355.833333333336},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DF$12))","v":42793.333333333336},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DG$12))","v":43230.833333333336},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DH$12))","v":43668.333333333336},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DI$12))","v":44105.833333333336},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DJ$12))","v":44543.333333333336},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DK$12))","v":44980.833333333336},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DL$12))","v":45418.333333333336},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DM$12))","v":45855.833333333336},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DN$12))","v":46293.333333333336},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DO$12))","v":46730.833333333336},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DP$12))","v":47168.333333333336},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DQ$12))","v":47605.833333333336},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DR$12))","v":48043.333333333336},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DS$12))","v":48480.833333333336},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DT$12))","v":48918.333333333336},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DU$12))","v":49355.833333333336},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DV$12))","v":49793.333333333336},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DW$12))","v":50230.833333333336},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DX$12))","v":50668.333333333336},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DY$12))","v":51105.833333333336},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,DZ$12))","v":51543.333333333336},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EA$12))","v":51980.833333333336},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EB$12))","v":52418.333333333336},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EC$12))","v":52855.833333333336},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,ED$12))","v":53293.333333333336},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EE$12))","v":53730.833333333336},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EF$12))","v":54168.333333333336},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EG$12))","v":54605.833333333336},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EH$12))","v":55043.333333333336},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EI$12))","v":55480.833333333336},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EJ$12))","v":55918.333333333336},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EK$12))","v":56355.833333333336},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EL$12))","v":56793.333333333336},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EM$12))","v":57230.833333333336},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EN$12))","v":57668.333333333336},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EO$12))","v":58105.833333333336},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EP$12))","v":58543.333333333336},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z104:$FD104,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$FD106,$Z$2:$FD$2,Periods!$Q$18),SUM($Z106:$FD106))","v":101008205.68777527},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AA$12))","v":1807.8125000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AB$12))","v":3893.9441666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AC$12))","v":7948.6145520833343},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AD$12))","v":12528.074916666668},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AE$12))","v":17959.264854166668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AF$12))","v":24569.123958333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AG$12))","v":32663.133481249999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AH$12))","v":42157.223241666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AI$12))","v":52967.323058333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AJ$12))","v":75842.696083333329},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AK$12))","v":90699.272135416657},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AL$12))","v":104952.98103333332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AM$12))","v":123417.01184037501},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AN$12))","v":140029.98214091669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AO$12))","v":157478.88907927083},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AP$12))","v":172748.22678958334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AQ$12))","v":188172.27757041674},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AR$12))","v":203238.48154541667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AS$12))","v":217434.27883822916},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AT$12))","v":230247.10957249993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AU$12))","v":241808.77485929168},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AV$12))","v":253167.74247633331},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AW$12))","v":262955.81353468751},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AX$12))","v":271554.7891454167},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AY$12))","v":287400.19786550413},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,AZ$12))","v":295936.31798021414},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BA$12))","v":304179.35500802228},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BB$12))","v":312446.15055095829},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BC$12))","v":321053.5462110521},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BD$12))","v":330318.38359033334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BE$12))","v":340194.09759969584},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BF$12))","v":350634.12315003335},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BG$12))","v":361591.89515223954},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BH$12))","v":374058.34851720836},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BI$12))","v":386311.91815583326},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BJ$12))","v":398543.53897900827},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BK$12))","v":422984.2202745559},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BL$12))","v":436217.68903726095},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BM$12))","v":449696.66439471394},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BN$12))","v":463373.18430513586},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BO$12))","v":477247.24876852654},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BP$12))","v":491121.31323191716},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BQ$12))","v":504995.37769530772},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BR$12))","v":518869.44215869834},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BS$12))","v":532743.50662208896},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BT$12))","v":547796.94608547946},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BU$12))","v":562151.01054887031},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BV$12))","v":576025.07501226093},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BW$12))","v":607090.70740992099},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BX$12))","v":621380.99380721338},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BY$12))","v":635671.28020450554},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,BZ$12))","v":649961.56660179805},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CA$12))","v":664251.85299909033},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CB$12))","v":678542.13939638273},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CC$12))","v":692832.42579367501},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CD$12))","v":707122.7121909674},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CE$12))","v":721412.99858825968},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CF$12))","v":737049.62873555208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CG$12))","v":751915.91513284447},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CH$12))","v":766206.20153013687},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CI$12))","v":803348.30600275204},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CJ$12))","v":818067.30099196313},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CK$12))","v":832786.2959811741},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CL$12))","v":847505.29097038531},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CM$12))","v":862224.28595959651},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CN$12))","v":876943.28094880749},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CO$12))","v":891662.27593801857},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CP$12))","v":906381.27092722966},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CQ$12))","v":921100.26591644087},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CR$12))","v":937362.52184315189},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CS$12))","v":952772.71683236293},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CT$12))","v":967491.71182157425},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CU$12))","v":1011046.9176244838},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CV$12))","v":1026207.4824633715},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CW$12))","v":1041368.0473022587},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CX$12))","v":1056528.6121411461},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CY$12))","v":1071689.1769800337},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,CZ$12))","v":1086849.7418189212},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DA$12))","v":1102010.3066578086},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DB$12))","v":1117170.871496696},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DC$12))","v":1132331.4363355832},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DD$12))","v":1149267.945158846},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DE$12))","v":1165257.9499977333},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DF$12))","v":1180418.5148366208},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DG$12))","v":1230738.1801556174},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DH$12))","v":1246353.5619396714},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DI$12))","v":1261968.9437237254},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DJ$12))","v":1277584.3255077796},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DK$12))","v":1293199.7072918336},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DL$12))","v":1308815.0890758876},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DM$12))","v":1324430.4708599418},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DN$12))","v":1340045.8526439955},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DO$12))","v":1355661.2344280498},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DP$12))","v":1373327.9813956979},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DQ$12))","v":1389938.6911797519},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DR$12))","v":1405554.0729638056},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DS$12))","v":1463004.8656846313},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DT$12))","v":1479088.7089222067},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DU$12))","v":1495172.5521597827},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DV$12))","v":1511256.3953973586},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DW$12))","v":1527340.2386349342},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DX$12))","v":1543424.0818725098},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DY$12))","v":1559507.9251100854},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,DZ$12))","v":1575591.7683476615},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EA$12))","v":1591675.6115852371},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EB$12))","v":1610137.3370655861},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EC$12))","v":1627415.5739031618},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,ED$12))","v":1643499.4171407374},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EE$12))","v":1708463.9172087153},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EF$12))","v":1725030.2757434184},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EG$12))","v":1741596.6342781212},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EH$12))","v":1758162.9928128244},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EI$12))","v":1774729.3513475275},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EJ$12))","v":1791295.70988223},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EK$12))","v":1807862.0684169331},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EL$12))","v":1824428.4269516363},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EM$12))","v":1840994.7854863391},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EN$12))","v":1860326.6589359541},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EO$12))","v":1878326.2897906571},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EP$12))","v":1894892.6483253604},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z106:$FD106,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$FD107,$Z$2:$FD$2,Periods!$Q$18),SUM($Z107:$FD107))","v":75977633.339952916},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AA$12))","v":1390.6250000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AB$12))","v":2995.3416666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AC$12))","v":6114.3188862179495},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AD$12))","v":9636.980705128206},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AE$12))","v":13814.819118589745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AF$12))","v":18899.326121794875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AG$12))","v":25125.487293269231},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AH$12))","v":32428.633262820513},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AI$12))","v":40744.094660256414},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AJ$12))","v":50007.202115384614},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AK$12))","v":60153.286258012813},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AL$12))","v":71117.677717948711},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AM$12))","v":85320.778338750009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AN$12))","v":98099.986262243605},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AO$12))","v":111522.22236866986},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AP$12))","v":123267.86676121796},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AQ$12))","v":135132.52120801288},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AR$12))","v":146721.90888108974},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AS$12))","v":157641.75295248398},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AT$12))","v":167497.77659423073},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AU$12))","v":176391.3652763782},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AV$12))","v":184423.90446897436},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AW$12))","v":191696.7796420673},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AX$12))","v":198311.37626570516},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AY$12))","v":210500.15220423395},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,AZ$12))","v":217066.39844631855},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BA$12))","v":223407.19616001713},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BB$12))","v":229766.2696545833},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BC$12))","v":236387.34323927085},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BD$12))","v":243514.14122333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BE$12))","v":251110.84430745835},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BF$12))","v":259141.63319233333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BG$12))","v":267570.68857864582},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BH$12))","v":276362.19116708334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BI$12))","v":285480.3216583333},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BJ$12))","v":294889.26075308328},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BK$12))","v":313689.78482658148},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BL$12))","v":323869.37618250842},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BM$12))","v":334237.81876516459},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BN$12))","v":344758.21869625838},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BO$12))","v":355430.57597578963},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BP$12))","v":366102.93325532088},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BQ$12))","v":376775.29053485207},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BR$12))","v":387447.64781438332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BS$12))","v":398120.00509391457},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BT$12))","v":408792.36237344577},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BU$12))","v":419464.71965297713},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BV$12))","v":430137.07693250838},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BW$12))","v":454033.71723840077},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BX$12))","v":465026.24523631798},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BY$12))","v":476018.77323423506},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,BZ$12))","v":487011.30123215233},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CA$12))","v":498003.82923006947},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CB$12))","v":508996.35722798668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CC$12))","v":519988.88522590388},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CD$12))","v":530981.41322382109},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CE$12))","v":541973.94122173823},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CF$12))","v":552966.4692196555},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CG$12))","v":563958.99721757264},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CH$12))","v":574951.52521548991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CI$12))","v":603522.37480980926},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CJ$12))","v":614844.67864766391},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CK$12))","v":626166.98248551856},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CL$12))","v":637489.28632337332},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CM$12))","v":648811.59016122809},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CN$12))","v":660133.89399908273},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CO$12))","v":671456.19783693738},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CP$12))","v":682778.50167479203},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CQ$12))","v":694100.8055126468},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CR$12))","v":705423.10935050144},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CS$12))","v":716745.41318835609},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CT$12))","v":728067.71702621097},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CU$12))","v":761571.72148998757},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CV$12))","v":773233.69444297801},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CW$12))","v":784895.66739596822},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CX$12))","v":796557.64034895855},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CY$12))","v":808219.61330194899},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,CZ$12))","v":819881.58625493944},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DA$12))","v":831543.55920792965},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DB$12))","v":843205.53216091997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DC$12))","v":854867.50511391019},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DD$12))","v":866529.47806690063},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DE$12))","v":878191.45101989096},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DF$12))","v":889853.4239728814},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DG$12))","v":928560.85883364792},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DH$12))","v":940572.69097522798},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DI$12))","v":952584.52311680804},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DJ$12))","v":964596.3552583881},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DK$12))","v":976608.18739996816},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DL$12))","v":988620.0195415481},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DM$12))","v":1000631.8516831283},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DN$12))","v":1012643.6838247081},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DO$12))","v":1024655.5159662883},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DP$12))","v":1036667.3481078686},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DQ$12))","v":1048679.1802494486},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DR$12))","v":1060691.0123910285},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DS$12))","v":1104883.9298685866},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DT$12))","v":1117256.1169744139},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DU$12))","v":1129628.3040802416},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DV$12))","v":1142000.4911860691},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DW$12))","v":1154372.6782918966},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DX$12))","v":1166744.8653977239},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DY$12))","v":1179117.0525035514},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,DZ$12))","v":1191489.2396093791},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EA$12))","v":1203861.4267152064},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EB$12))","v":1216233.6138210339},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EC$12))","v":1228605.8009268611},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,ED$12))","v":1240977.9880326886},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EE$12))","v":1290950.6803926716},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EF$12))","v":1303694.033111674},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EG$12))","v":1316437.3858306762},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EH$12))","v":1329180.7385496786},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EI$12))","v":1341924.091268681},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EJ$12))","v":1354667.4439876829},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EK$12))","v":1367410.7967066853},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EL$12))","v":1380154.1494256877},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EM$12))","v":1392897.5021446899},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EN$12))","v":1405640.8548636921},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EO$12))","v":1418384.2075826945},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EP$12))","v":1431127.5603016969},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z107:$FD107,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$FD109,$Z$2:$FD$2,Periods!$Q$18),SUM($Z109:$FD109))","v":2237282.3458364941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AJ$12))","v":10833.333333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AK$12))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AL$12))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AM$12))","v":12500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AN$12))","v":12500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AO$12))","v":12500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AP$12))","v":12500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AQ$12))","v":12500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AR$12))","v":12500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AS$12))","v":12500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AT$12))","v":12500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AU$12))","v":12500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AV$12))","v":13416.666666666668},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AW$12))","v":13750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AX$12))","v":13750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AY$12))","v":13750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,AZ$12))","v":13750},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BA$12))","v":13750},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BB$12))","v":13750},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BC$12))","v":13750},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BD$12))","v":13750},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BE$12))","v":13750},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BF$12))","v":13750},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BG$12))","v":13750},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BH$12))","v":14787.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BI$12))","v":15187.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BJ$12))","v":15187.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BK$12))","v":15187.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BL$12))","v":15187.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BM$12))","v":15187.5},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BN$12))","v":15187.5},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BO$12))","v":15187.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BP$12))","v":15187.5},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BQ$12))","v":15187.5},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BR$12))","v":15187.5},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BS$12))","v":15187.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BT$12))","v":16366.875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BU$12))","v":16846.875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BV$12))","v":16846.875},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BW$12))","v":16846.875},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BX$12))","v":16846.875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BY$12))","v":16846.875},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,BZ$12))","v":16846.875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CA$12))","v":16846.875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CB$12))","v":16846.875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CC$12))","v":16846.875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CD$12))","v":16846.875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CE$12))","v":16846.875},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CF$12))","v":18193.218749999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CG$12))","v":18769.218749999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CH$12))","v":18769.218749999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CI$12))","v":18769.218749999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CJ$12))","v":18769.218749999996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CK$12))","v":18769.218749999996},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CL$12))","v":18769.218749999996},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CM$12))","v":18769.218749999996},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CN$12))","v":18769.218749999996},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CO$12))","v":18769.218749999996},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CP$12))","v":18769.218749999996},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CQ$12))","v":18769.218749999996},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CR$12))","v":20312.479687499999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CS$12))","v":21003.679687500004},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CT$12))","v":21003.679687500004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CU$12))","v":21003.679687500004},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CV$12))","v":21003.679687500004},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CW$12))","v":21003.679687500004},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CX$12))","v":21003.679687500004},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CY$12))","v":21003.679687500004},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,CZ$12))","v":21003.679687500004},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DA$12))","v":21003.679687500004},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DB$12))","v":21003.679687500004},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DC$12))","v":21003.679687500004},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DD$12))","v":22779.623671875001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DE$12))","v":23609.063671875003},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DF$12))","v":23609.063671875003},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DG$12))","v":23609.063671875003},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DH$12))","v":23609.063671875003},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DI$12))","v":23609.063671875003},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DJ$12))","v":23609.063671875003},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DK$12))","v":23609.063671875003},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DL$12))","v":23609.063671875003},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DM$12))","v":23609.063671875003},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DN$12))","v":23609.063671875003},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DO$12))","v":23609.063671875003},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DP$12))","v":25660.428855468748},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DQ$12))","v":26655.756855468746},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DR$12))","v":26655.756855468746},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DS$12))","v":26655.756855468746},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DT$12))","v":26655.756855468746},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DU$12))","v":26655.756855468746},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DV$12))","v":26655.756855468746},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DW$12))","v":26655.756855468746},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DX$12))","v":26655.756855468746},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DY$12))","v":26655.756855468746},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,DZ$12))","v":26655.756855468746},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EA$12))","v":26655.756855468746},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EB$12))","v":29033.639098242184},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EC$12))","v":30228.032698242187},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,ED$12))","v":30228.032698242187},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EE$12))","v":30228.032698242187},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EF$12))","v":30228.032698242187},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EG$12))","v":30228.032698242187},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EH$12))","v":30228.032698242187},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EI$12))","v":30228.032698242187},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EJ$12))","v":30228.032698242187},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EK$12))","v":30228.032698242187},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EL$12))","v":30228.032698242187},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EM$12))","v":30228.032698242187},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EN$12))","v":32993.547613154296},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EO$12))","v":34426.819933154307},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EP$12))","v":34426.819933154307},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$FD113,$Z$2:$FD$2,Periods!$Q$18),SUM($Z113:$FD113))","v":808944152.02474296},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AA$12))","v":-99139.900416666671},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AB$12))","v":-108036.71349166665},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AC$12))","v":-119001.10650753209},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AD$12))","v":-101179.52030128206},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AE$12))","v":-74616.038992291549},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AF$12))","v":-34946.348286228604},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AG$12))","v":18498.584915496525},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AH$12))","v":75563.605540927965},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AI$12))","v":156231.06193413155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AJ$12))","v":238790.43594659516},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AK$12))","v":316385.55722789653},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AL$12))","v":431172.41184167447},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AM$12))","v":536652.81335518602},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AN$12))","v":681340.9807261047},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AO$12))","v":823521.5401505027},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AP$12))","v":971456.4479822265},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AQ$12))","v":1122319.4794840636},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AR$12))","v":1271082.2026446229},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AS$12))","v":1388369.4933947525},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AT$12))","v":1514939.8804781251},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AU$12))","v":1633189.0145971728},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AV$12))","v":1741588.7486784547},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AW$12))","v":1836795.8532881243},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AX$12))","v":1929846.6666759653},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AY$12))","v":1977552.2974536698},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,AZ$12))","v":2098095.6797137493},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BA$12))","v":2182430.8976219599},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BB$12))","v":2267463.955562436},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BC$12))","v":2356826.7012343034},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BD$12))","v":2452638.3751637954},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BE$12))","v":2517461.3799585747},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BF$12))","v":2609597.0338242203},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BG$12))","v":2706908.9405297507},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BH$12))","v":2808982.7649131753},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BI$12))","v":2908529.7325235857},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BJ$12))","v":3017294.8894590409},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BK$12))","v":3101133.7048682319},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BL$12))","v":3290907.8262206903},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BM$12))","v":3413299.6555499686},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BN$12))","v":3537660.4757002583},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BO$12))","v":3663990.2866715556},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BP$12))","v":3793519.9370386042},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BQ$12))","v":3869354.4140018485},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BR$12))","v":3996287.8351358771},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BS$12))","v":4126581.2562699039},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BT$12))","v":4255695.3024039306},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BU$12))","v":4378308.7235379573},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BV$12))","v":4508602.1446719822},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BW$12))","v":4619579.3020491851},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BX$12))","v":4871938.5976198232},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BY$12))","v":5006667.2758467142},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,BZ$12))","v":5141395.9540736023},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CA$12))","v":5276124.6323004933},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CB$12))","v":5410853.3105273824},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CC$12))","v":5471229.896616511},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CD$12))","v":5600554.5839493647},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CE$12))","v":5733911.2712822165},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CF$12))","v":5865921.6148650683},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CG$12))","v":5990062.302197922},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CH$12))","v":6123418.9895307776},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CI$12))","v":6249914.4356026743},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CJ$12))","v":6558399.504721785},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CK$12))","v":6696469.0782080796},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CL$12))","v":6834538.6516943797},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CM$12))","v":6972608.2251806781},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CN$12))","v":7110677.7986669764},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CO$12))","v":7153058.9566292781},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CP$12))","v":7284863.6368894186},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CQ$12))","v":7421506.7171495557},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CR$12))","v":7556606.5364722032},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CS$12))","v":7682190.4167323411},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CT$12))","v":7818833.4969924837},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CU$12))","v":7963703.9576004893},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CV$12))","v":8333538.0394575726},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CW$12))","v":8475187.3361072354},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CX$12))","v":8616836.6327568926},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CY$12))","v":8758485.9294065554},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,CZ$12))","v":8900135.2260562144},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DA$12))","v":8923157.1722672917},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DB$12))","v":9057517.2377694622},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DC$12))","v":9197683.3832716346},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DD$12))","v":9336073.5847894289},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DE$12))","v":9462968.6902915966},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DF$12))","v":9603134.8357937578},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DG$12))","v":9769514.4761623256},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DH$12))","v":10206301.679923389},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DI$12))","v":10351783.918684039},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DJ$12))","v":10497266.157444678},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DK$12))","v":10642748.396205328},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DL$12))","v":10788230.634965977},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DM$12))","v":10790449.310571741},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DN$12))","v":10927422.203903787},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DO$12))","v":11071362.393235832},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DP$12))","v":11213251.217384286},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DQ$12))","v":11341266.158716336},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DR$12))","v":11485206.348048382},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DS$12))","v":11676528.035544429},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DT$12))","v":12186278.332223304},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DU$12))","v":12335861.928092502},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DV$12))","v":12485445.5239617},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DW$12))","v":12635029.119830903},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DX$12))","v":12784612.715700094},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DY$12))","v":12764499.558328759},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,DZ$12))","v":12904119.122848943},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EA$12))","v":13052099.442569133},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EB$12))","v":13197701.880046561},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EC$12))","v":13326571.90216675},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,ED$12))","v":13474552.221886948},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EE$12))","v":13694570.233470596},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EF$12))","v":14283725.993586797},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EG$12))","v":14437695.405915614},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EH$12))","v":14591664.81824445},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EI$12))","v":14745634.230573274},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EJ$12))","v":14899603.642902091},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EK$12))","v":14855541.149494983},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EL$12))","v":14997810.732758723},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EM$12))","v":15150113.222262464},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EN$12))","v":15299650.196851283},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EO$12))","v":15429020.329235032},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EP$12))","v":15581322.818738766},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$FD116,$Z$2:$FD$2,Periods!$Q$18),SUM($Z116:$FD116))","v":94920920.698977605},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AA$12))","v":690000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AB$12))","v":690000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AC$12))","v":690000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AD$12))","v":690000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AE$12))","v":690000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AF$12))","v":690000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AG$12))","v":690000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AH$12))","v":690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AI$12))","v":690000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AJ$12))","v":690000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AK$12))","v":690000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AL$12))","v":690000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AM$12))","v":710700},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AN$12))","v":710700},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AO$12))","v":710700},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AP$12))","v":710700},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AQ$12))","v":710700},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AR$12))","v":710700},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AS$12))","v":710700},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AT$12))","v":710700},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AU$12))","v":710700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AV$12))","v":710700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AW$12))","v":710700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AX$12))","v":710700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AY$12))","v":732021},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,AZ$12))","v":732021},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BA$12))","v":732021},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BB$12))","v":732021},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BC$12))","v":732021},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BD$12))","v":732021},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BE$12))","v":732021},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BF$12))","v":732021},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BG$12))","v":732021},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BH$12))","v":732021},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BI$12))","v":732021},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BJ$12))","v":732021},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BK$12))","v":753981.63},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BL$12))","v":753981.63},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BM$12))","v":753981.63},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BN$12))","v":753981.63},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BO$12))","v":753981.63},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BP$12))","v":753981.63},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BQ$12))","v":753981.63},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BR$12))","v":753981.63},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BS$12))","v":753981.63},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BT$12))","v":753981.63},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BU$12))","v":753981.63},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BV$12))","v":753981.63},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BW$12))","v":776601.07889999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BX$12))","v":776601.07889999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BY$12))","v":776601.07889999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,BZ$12))","v":776601.07889999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CA$12))","v":776601.07889999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CB$12))","v":776601.07889999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CC$12))","v":776601.07889999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CD$12))","v":776601.07889999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CE$12))","v":776601.07889999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CF$12))","v":776601.07889999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CG$12))","v":776601.07889999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CH$12))","v":776601.07889999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CI$12))","v":799899.11126699974},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CJ$12))","v":799899.11126699974},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CK$12))","v":799899.11126699974},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CL$12))","v":799899.11126699974},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CM$12))","v":799899.11126699974},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CN$12))","v":799899.11126699974},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CO$12))","v":799899.11126699974},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CP$12))","v":799899.11126699974},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CQ$12))","v":799899.11126699974},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CR$12))","v":799899.11126699974},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CS$12))","v":799899.11126699974},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CT$12))","v":799899.11126699974},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CU$12))","v":823896.08460500999},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CV$12))","v":823896.08460500999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CW$12))","v":823896.08460500999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CX$12))","v":823896.08460500999},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CY$12))","v":823896.08460500999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,CZ$12))","v":823896.08460500999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DA$12))","v":823896.08460500999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DB$12))","v":823896.08460500999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DC$12))","v":823896.08460500999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DD$12))","v":823896.08460500999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DE$12))","v":823896.08460500999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DF$12))","v":823896.08460500999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DG$12))","v":848612.96714316029},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DH$12))","v":848612.96714316029},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DI$12))","v":848612.96714316029},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DJ$12))","v":848612.96714316029},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DK$12))","v":848612.96714316029},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DL$12))","v":848612.96714316029},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DM$12))","v":848612.96714316029},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DN$12))","v":848612.96714316029},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DO$12))","v":848612.96714316029},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DP$12))","v":848612.96714316029},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DQ$12))","v":848612.96714316029},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DR$12))","v":848612.96714316029},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DS$12))","v":874071.35615745501},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DT$12))","v":874071.35615745501},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DU$12))","v":874071.35615745501},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DV$12))","v":874071.35615745501},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DW$12))","v":874071.35615745501},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DX$12))","v":874071.35615745501},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DY$12))","v":874071.35615745501},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,DZ$12))","v":874071.35615745501},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EA$12))","v":874071.35615745501},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EB$12))","v":874071.35615745501},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EC$12))","v":874071.35615745501},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,ED$12))","v":874071.35615745501},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EE$12))","v":900293.49684217875},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EF$12))","v":900293.49684217875},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EG$12))","v":900293.49684217875},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EH$12))","v":900293.49684217875},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EI$12))","v":900293.49684217875},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EJ$12))","v":900293.49684217875},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EK$12))","v":900293.49684217875},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EL$12))","v":900293.49684217875},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EM$12))","v":900293.49684217875},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EN$12))","v":900293.49684217875},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EO$12))","v":900293.49684217875},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EP$12))","v":900293.49684217875},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z116:$FD116,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$FD117,$Z$2:$FD$2,Periods!$Q$18),SUM($Z117:$FD117))","v":27513310.347529761},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AA$12))","v":200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AD$12))","v":200000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AE$12))","v":200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AF$12))","v":200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AG$12))","v":200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AH$12))","v":200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AI$12))","v":200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AJ$12))","v":200000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AK$12))","v":200000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AL$12))","v":200000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AM$12))","v":206000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AN$12))","v":206000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AO$12))","v":206000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AP$12))","v":206000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AQ$12))","v":206000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AR$12))","v":206000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AS$12))","v":206000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AT$12))","v":206000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AU$12))","v":206000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AV$12))","v":206000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AW$12))","v":206000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AX$12))","v":206000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AY$12))","v":212180},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,AZ$12))","v":212180},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BA$12))","v":212180},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BB$12))","v":212180},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BC$12))","v":212180},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BD$12))","v":212180},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BE$12))","v":212180},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BF$12))","v":212180},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BG$12))","v":212180},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BH$12))","v":212180},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BI$12))","v":212180},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BJ$12))","v":212180},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BK$12))","v":218545.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BL$12))","v":218545.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BM$12))","v":218545.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BN$12))","v":218545.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BO$12))","v":218545.4},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BP$12))","v":218545.4},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BQ$12))","v":218545.4},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BR$12))","v":218545.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BS$12))","v":218545.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BT$12))","v":218545.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BU$12))","v":218545.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BV$12))","v":218545.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BW$12))","v":225101.76199999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BX$12))","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BY$12))","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,BZ$12))","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CA$12))","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CB$12))","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CC$12))","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CD$12))","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CE$12))","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CF$12))","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CG$12))","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CH$12))","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CI$12))","v":231854.81485999995},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CJ$12))","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CK$12))","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CL$12))","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CM$12))","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CN$12))","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CO$12))","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CP$12))","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CQ$12))","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CR$12))","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CS$12))","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CT$12))","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CU$12))","v":238810.45930579997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CV$12))","v":238810.45930579997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CW$12))","v":238810.45930579997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CX$12))","v":238810.45930579997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CY$12))","v":238810.45930579997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,CZ$12))","v":238810.45930579997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DA$12))","v":238810.45930579997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DB$12))","v":238810.45930579997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DC$12))","v":238810.45930579997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DD$12))","v":238810.45930579997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DE$12))","v":238810.45930579997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DF$12))","v":238810.45930579997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DG$12))","v":245974.773084974},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DH$12))","v":245974.773084974},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DI$12))","v":245974.773084974},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DJ$12))","v":245974.773084974},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DK$12))","v":245974.773084974},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DL$12))","v":245974.773084974},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DM$12))","v":245974.773084974},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DN$12))","v":245974.773084974},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DO$12))","v":245974.773084974},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DP$12))","v":245974.773084974},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DQ$12))","v":245974.773084974},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DR$12))","v":245974.773084974},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DS$12))","v":253354.01627752319},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DT$12))","v":253354.01627752319},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DU$12))","v":253354.01627752319},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DV$12))","v":253354.01627752319},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DW$12))","v":253354.01627752319},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DX$12))","v":253354.01627752319},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DY$12))","v":253354.01627752319},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,DZ$12))","v":253354.01627752319},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EA$12))","v":253354.01627752319},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EB$12))","v":253354.01627752319},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EC$12))","v":253354.01627752319},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,ED$12))","v":253354.01627752319},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EE$12))","v":260954.6367658489},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EF$12))","v":260954.6367658489},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EG$12))","v":260954.6367658489},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EH$12))","v":260954.6367658489},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EI$12))","v":260954.6367658489},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EJ$12))","v":260954.6367658489},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EK$12))","v":260954.6367658489},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EL$12))","v":260954.6367658489},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EM$12))","v":260954.6367658489},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EN$12))","v":260954.6367658489},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EO$12))","v":260954.6367658489},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EP$12))","v":260954.6367658489},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z117:$FD117,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$FD119,$Z$2:$FD$2,Periods!$Q$18),SUM($Z119:$FD119))","v":22010648.278023809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AA$12))","v":160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AB$12))","v":160000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AC$12))","v":160000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AD$12))","v":160000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AE$12))","v":160000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AF$12))","v":160000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AG$12))","v":160000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AH$12))","v":160000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AI$12))","v":160000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AJ$12))","v":160000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AK$12))","v":160000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AL$12))","v":160000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AM$12))","v":164800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AN$12))","v":164800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AO$12))","v":164800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AP$12))","v":164800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AQ$12))","v":164800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AR$12))","v":164800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AS$12))","v":164800},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AT$12))","v":164800},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AU$12))","v":164800},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AV$12))","v":164800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AW$12))","v":164800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AX$12))","v":164800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AY$12))","v":169744},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,AZ$12))","v":169744},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BA$12))","v":169744},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BB$12))","v":169744},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BC$12))","v":169744},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BD$12))","v":169744},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BE$12))","v":169744},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BF$12))","v":169744},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BG$12))","v":169744},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BH$12))","v":169744},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BI$12))","v":169744},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BJ$12))","v":169744},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BK$12))","v":174836.32},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BL$12))","v":174836.32},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BM$12))","v":174836.32},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BN$12))","v":174836.32},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BO$12))","v":174836.32},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BP$12))","v":174836.32},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BQ$12))","v":174836.32},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BR$12))","v":174836.32},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BS$12))","v":174836.32},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BT$12))","v":174836.32},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BU$12))","v":174836.32},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BV$12))","v":174836.32},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BW$12))","v":180081.40959999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BX$12))","v":180081.40959999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BY$12))","v":180081.40959999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,BZ$12))","v":180081.40959999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CA$12))","v":180081.40959999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CB$12))","v":180081.40959999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CC$12))","v":180081.40959999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CD$12))","v":180081.40959999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CE$12))","v":180081.40959999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CF$12))","v":180081.40959999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CG$12))","v":180081.40959999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CH$12))","v":180081.40959999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CI$12))","v":185483.85188799998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CJ$12))","v":185483.85188799998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CK$12))","v":185483.85188799998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CL$12))","v":185483.85188799998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CM$12))","v":185483.85188799998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CN$12))","v":185483.85188799998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CO$12))","v":185483.85188799998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CP$12))","v":185483.85188799998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CQ$12))","v":185483.85188799998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CR$12))","v":185483.85188799998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CS$12))","v":185483.85188799998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CT$12))","v":185483.85188799998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CU$12))","v":191048.36744464},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CV$12))","v":191048.36744464},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CW$12))","v":191048.36744464},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CX$12))","v":191048.36744464},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CY$12))","v":191048.36744464},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,CZ$12))","v":191048.36744464},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DA$12))","v":191048.36744464},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DB$12))","v":191048.36744464},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DC$12))","v":191048.36744464},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DD$12))","v":191048.36744464},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DE$12))","v":191048.36744464},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DF$12))","v":191048.36744464},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DG$12))","v":196779.8184679792},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DH$12))","v":196779.8184679792},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DI$12))","v":196779.8184679792},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DJ$12))","v":196779.8184679792},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DK$12))","v":196779.8184679792},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DL$12))","v":196779.8184679792},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DM$12))","v":196779.8184679792},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DN$12))","v":196779.8184679792},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DO$12))","v":196779.8184679792},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DP$12))","v":196779.8184679792},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DQ$12))","v":196779.8184679792},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DR$12))","v":196779.8184679792},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DS$12))","v":202683.21302201855},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DT$12))","v":202683.21302201855},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DU$12))","v":202683.21302201855},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DV$12))","v":202683.21302201855},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DW$12))","v":202683.21302201855},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DX$12))","v":202683.21302201855},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DY$12))","v":202683.21302201855},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,DZ$12))","v":202683.21302201855},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EA$12))","v":202683.21302201855},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EB$12))","v":202683.21302201855},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EC$12))","v":202683.21302201855},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,ED$12))","v":202683.21302201855},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EE$12))","v":208763.70941267911},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EF$12))","v":208763.70941267911},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EG$12))","v":208763.70941267911},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EH$12))","v":208763.70941267911},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EI$12))","v":208763.70941267911},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EJ$12))","v":208763.70941267911},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EK$12))","v":208763.70941267911},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EL$12))","v":208763.70941267911},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EM$12))","v":208763.70941267911},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EN$12))","v":208763.70941267911},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EO$12))","v":208763.70941267911},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EP$12))","v":208763.70941267911},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z119:$FD119,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$FD120,$Z$2:$FD$2,Periods!$Q$18),SUM($Z120:$FD120))","v":24761979.312776785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AA$12))","v":180000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AB$12))","v":180000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AC$12))","v":180000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AD$12))","v":180000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AE$12))","v":180000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AF$12))","v":180000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AG$12))","v":180000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AH$12))","v":180000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AI$12))","v":180000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AJ$12))","v":180000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AK$12))","v":180000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AL$12))","v":180000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AM$12))","v":185400},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AN$12))","v":185400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AO$12))","v":185400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AP$12))","v":185400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AQ$12))","v":185400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AR$12))","v":185400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AS$12))","v":185400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AT$12))","v":185400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AU$12))","v":185400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AV$12))","v":185400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AW$12))","v":185400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AX$12))","v":185400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AY$12))","v":190962},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,AZ$12))","v":190962},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BA$12))","v":190962},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BB$12))","v":190962},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BC$12))","v":190962},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BD$12))","v":190962},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BE$12))","v":190962},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BF$12))","v":190962},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BG$12))","v":190962},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BH$12))","v":190962},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BI$12))","v":190962},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BJ$12))","v":190962},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BK$12))","v":196690.86},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BL$12))","v":196690.86},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BM$12))","v":196690.86},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BN$12))","v":196690.86},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BO$12))","v":196690.86},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BP$12))","v":196690.86},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BQ$12))","v":196690.86},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BR$12))","v":196690.86},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BS$12))","v":196690.86},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BT$12))","v":196690.86},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BU$12))","v":196690.86},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BV$12))","v":196690.86},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BW$12))","v":202591.58579999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BX$12))","v":202591.58579999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BY$12))","v":202591.58579999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,BZ$12))","v":202591.58579999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CA$12))","v":202591.58579999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CB$12))","v":202591.58579999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CC$12))","v":202591.58579999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CD$12))","v":202591.58579999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CE$12))","v":202591.58579999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CF$12))","v":202591.58579999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CG$12))","v":202591.58579999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CH$12))","v":202591.58579999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CI$12))","v":208669.33337399995},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CJ$12))","v":208669.33337399995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CK$12))","v":208669.33337399995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CL$12))","v":208669.33337399995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CM$12))","v":208669.33337399995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CN$12))","v":208669.33337399995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CO$12))","v":208669.33337399995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CP$12))","v":208669.33337399995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CQ$12))","v":208669.33337399995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CR$12))","v":208669.33337399995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CS$12))","v":208669.33337399995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CT$12))","v":208669.33337399995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CU$12))","v":214929.41337521997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CV$12))","v":214929.41337521997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CW$12))","v":214929.41337521997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CX$12))","v":214929.41337521997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CY$12))","v":214929.41337521997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,CZ$12))","v":214929.41337521997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DA$12))","v":214929.41337521997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DB$12))","v":214929.41337521997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DC$12))","v":214929.41337521997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DD$12))","v":214929.41337521997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DE$12))","v":214929.41337521997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DF$12))","v":214929.41337521997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DG$12))","v":221377.29577647662},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DH$12))","v":221377.29577647662},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DI$12))","v":221377.29577647662},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DJ$12))","v":221377.29577647662},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DK$12))","v":221377.29577647662},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DL$12))","v":221377.29577647662},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DM$12))","v":221377.29577647662},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DN$12))","v":221377.29577647662},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DO$12))","v":221377.29577647662},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DP$12))","v":221377.29577647662},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DQ$12))","v":221377.29577647662},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DR$12))","v":221377.29577647662},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DS$12))","v":228018.61464977087},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DT$12))","v":228018.61464977087},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DU$12))","v":228018.61464977087},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DV$12))","v":228018.61464977087},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DW$12))","v":228018.61464977087},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DX$12))","v":228018.61464977087},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DY$12))","v":228018.61464977087},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,DZ$12))","v":228018.61464977087},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EA$12))","v":228018.61464977087},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EB$12))","v":228018.61464977087},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EC$12))","v":228018.61464977087},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,ED$12))","v":228018.61464977087},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EE$12))","v":234859.17308926402},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EF$12))","v":234859.17308926402},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EG$12))","v":234859.17308926402},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EH$12))","v":234859.17308926402},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EI$12))","v":234859.17308926402},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EJ$12))","v":234859.17308926402},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EK$12))","v":234859.17308926402},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EL$12))","v":234859.17308926402},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EM$12))","v":234859.17308926402},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EN$12))","v":234859.17308926402},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EO$12))","v":234859.17308926402},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EP$12))","v":234859.17308926402},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$FD122,$Z$2:$FD$2,Periods!$Q$18),SUM($Z122:$FD122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z122:$FD122,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$FD123,$Z$2:$FD$2,Periods!$Q$18),SUM($Z123:$FD123))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z123:$FD123,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$FD126,$Z$2:$FD$2,Periods!$Q$18),SUM($Z126:$FD126))","v":50718856.671699941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AA$12))","v":715138.70776858972},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AB$12))","v":80264.844233867509},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AC$12))","v":91933.846263514963},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AD$12))","v":94833.255813428143},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AE$12))","v":99756.778198878223},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AF$12))","v":106718.55556740118},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AG$12))","v":115601.16817208863},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AH$12))","v":124029.47556381545},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AI$12))","v":131999.84119035795},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AJ$12))","v":139508.62849949245},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AK$12))","v":146552.20093899578},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AL$12))","v":153126.9219566439},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AM$12))","v":215428.86834302294},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AN$12))","v":221310.77325861843},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AO$12))","v":226691.05848309933},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AP$12))","v":213338.02045547057},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AQ$12))","v":214413.37946468286},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AR$12))","v":212302.44072693304},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AS$12))","v":206982.70999225171},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AT$12))","v":198431.69301066938},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AU$12))","v":190637.03427227933},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AV$12))","v":183604.51801278853},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AW$12))","v":177339.92846790215},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AX$12))","v":171849.04987332851},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AY$12))","v":204619.58716281911},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,AZ$12))","v":207051.63888544872},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BA$12))","v":204963.77803090145},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BB$12))","v":204861.12341719549},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BC$12))","v":206757.78409802352},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BD$12))","v":210667.86912707935},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BE$12))","v":214309.71224828114},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BF$12))","v":217681.23990393209},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BG$12))","v":220780.37853633545},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BH$12))","v":223605.05458779592},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BI$12))","v":226153.19450061547},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BJ$12))","v":228422.72471709849},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BK$12))","v":284927.01689332665},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BL$12))","v":286710.70952175243},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BM$12))","v":288196.58859688271},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BN$12))","v":289382.48675966042},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BO$12))","v":290573.81128272426},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BP$12))","v":291194.5231775128},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BQ$12))","v":291646.45444652048},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BR$12))","v":292098.38571552746},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BS$12))","v":292550.31698453473},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BT$12))","v":293002.24825354165},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BU$12))","v":293454.17952254944},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BV$12))","v":293906.11079155654},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BW$12))","v":354770.00616490259},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BX$12))","v":355242.4333851774},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BY$12))","v":355714.86060545198},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,BZ$12))","v":356187.28782572708},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CA$12))","v":356659.71504600189},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CB$12))","v":357132.14226627658},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CC$12))","v":357604.56948655151},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CD$12))","v":358076.99670682591},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CE$12))","v":358549.42392710131},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CF$12))","v":359021.851147376},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CG$12))","v":359494.2783676507},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CH$12))","v":359966.70558792574},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CI$12))","v":426423.686497327},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CJ$12))","v":426917.59245418868},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CK$12))","v":427411.49841105152},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CL$12))","v":427905.40436791338},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CM$12))","v":428399.31032477523},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CN$12))","v":428893.21628163807},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CO$12))","v":429387.12223849952},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CP$12))","v":429881.02819536231},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CQ$12))","v":430374.93415222433},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CR$12))","v":430868.84010908596},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CS$12))","v":431362.74606594874},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CT$12))","v":431856.65202281025},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CU$12))","v":504313.14783927717},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CV$12))","v":504829.56361706817},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CW$12))","v":505345.97939485777},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CX$12))","v":505862.39517264807},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CY$12))","v":506378.8109504382},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,CZ$12))","v":506895.22672822914},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DA$12))","v":507411.64250602009},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DB$12))","v":507928.05828380917},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DC$12))","v":508444.47406160017},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DD$12))","v":508960.8898393893},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DE$12))","v":509477.30561718077},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DF$12))","v":509993.7213949713},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DG$12))","v":588882.8249559229},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DH$12))","v":589422.83233615046},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DI$12))","v":589962.83971637604},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DJ$12))","v":590502.84709660255},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DK$12))","v":591042.85447683011},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DL$12))","v":591582.8618570558},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DM$12))","v":592122.86923728336},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DN$12))","v":592662.87661750894},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DO$12))","v":593202.88399773545},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DP$12))","v":593742.89137796301},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DQ$12))","v":594282.89875818859},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DR$12))","v":594822.90613841603},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DS$12))","v":680606.02448250132},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DT$12))","v":681170.75846155721},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DU$12))","v":681735.49244061334},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DV$12))","v":682300.22641966841},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DW$12))","v":682864.96039872442},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DX$12))","v":683429.69437777891},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DY$12))","v":683994.42835683539},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,DZ$12))","v":684559.16233589151},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EA$12))","v":685123.896314946},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EB$12))","v":685688.63029400236},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EC$12))","v":686253.36427305744},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,ED$12))","v":686818.09825211251},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EE$12))","v":779986.70178777713},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EF$12))","v":780577.35322019935},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EG$12))","v":781168.00465262251},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EH$12))","v":781758.65608504554},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EI$12))","v":782349.3075174666},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EJ$12))","v":782939.95894988987},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EK$12))","v":783530.6103823107},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EL$12))","v":784121.26181473571},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EM$12))","v":784711.91324715631},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EN$12))","v":785302.56467957865},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EO$12))","v":785893.21611200122},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EP$12))","v":786483.86754442344},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$FD127,$Z$2:$FD$2,Periods!$Q$18),SUM($Z127:$FD127))","v":36747559.848477669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AA$12))","v":59265.068810256409},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AB$12))","v":59265.068810256409},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AC$12))","v":59265.068810256409},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AD$12))","v":59265.068810256409},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AE$12))","v":59265.068810256409},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AF$12))","v":59265.068810256409},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AG$12))","v":59265.068810256409},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AH$12))","v":59265.068810256409},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AI$12))","v":59265.068810256409},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AJ$12))","v":59265.068810256409},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AK$12))","v":59265.068810256409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AL$12))","v":59265.068810256409},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AM$12))","v":110981.46576394231},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AN$12))","v":110981.46576394231},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AO$12))","v":110981.46576394231},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AP$12))","v":110981.46576394231},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AQ$12))","v":110981.46576394231},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AR$12))","v":110981.46576394231},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AS$12))","v":110981.46576394231},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AT$12))","v":110981.46576394231},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AU$12))","v":110981.46576394231},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AV$12))","v":110981.46576394231},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AW$12))","v":110981.46576394231},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AX$12))","v":110981.46576394231},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AY$12))","v":145975.83290062498},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,AZ$12))","v":145975.83290062498},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BA$12))","v":145975.83290062498},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BB$12))","v":145975.83290062498},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BC$12))","v":145975.83290062498},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BD$12))","v":145975.83290062498},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BE$12))","v":145975.83290062498},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BF$12))","v":145975.83290062498},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BG$12))","v":145975.83290062498},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BH$12))","v":145975.83290062498},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BI$12))","v":145975.83290062498},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BJ$12))","v":145975.83290062498},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BK$12))","v":196714.62296718755},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BL$12))","v":196714.62296718755},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BM$12))","v":196714.62296718755},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BN$12))","v":196714.62296718755},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BO$12))","v":196714.62296718755},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BP$12))","v":196714.62296718755},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BQ$12))","v":196714.62296718755},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BR$12))","v":196714.62296718755},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BS$12))","v":196714.62296718755},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BT$12))","v":196714.62296718755},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BU$12))","v":196714.62296718755},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BV$12))","v":196714.62296718755},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BW$12))","v":252746.29209375006},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BX$12))","v":252746.29209375006},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BY$12))","v":252746.29209375006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,BZ$12))","v":252746.29209375006},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CA$12))","v":252746.29209375006},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CB$12))","v":252746.29209375006},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CC$12))","v":252746.29209375006},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CD$12))","v":252746.29209375006},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CE$12))","v":252746.29209375006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CF$12))","v":252746.29209375006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CG$12))","v":252746.29209375006},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CH$12))","v":252746.29209375006},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CI$12))","v":313889.3415755509},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CJ$12))","v":313889.3415755509},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CK$12))","v":313889.3415755509},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CL$12))","v":313889.3415755509},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CM$12))","v":313889.3415755509},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CN$12))","v":313889.3415755509},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CO$12))","v":313889.3415755509},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CP$12))","v":313889.3415755509},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CQ$12))","v":313889.3415755509},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CR$12))","v":313889.3415755509},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CS$12))","v":313889.3415755509},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CT$12))","v":313889.3415755509},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CU$12))","v":380514.83027529728},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CV$12))","v":380514.83027529728},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CW$12))","v":380514.83027529728},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CX$12))","v":380514.83027529728},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CY$12))","v":380514.83027529728},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,CZ$12))","v":380514.83027529728},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DA$12))","v":380514.83027529728},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DB$12))","v":380514.83027529728},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DC$12))","v":380514.83027529728},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DD$12))","v":380514.83027529728},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DE$12))","v":380514.83027529728},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DF$12))","v":380514.83027529728},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DG$12))","v":453018.14449107967},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DH$12))","v":453018.14449107967},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DI$12))","v":453018.14449107967},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DJ$12))","v":453018.14449107967},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DK$12))","v":453018.14449107967},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DL$12))","v":453018.14449107967},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DM$12))","v":453018.14449107967},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DN$12))","v":453018.14449107967},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DO$12))","v":453018.14449107967},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DP$12))","v":453018.14449107967},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DQ$12))","v":453018.14449107967},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DR$12))","v":453018.14449107967},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DS$12))","v":531820.50305275177},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DT$12))","v":531820.50305275177},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DU$12))","v":531820.50305275177},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DV$12))","v":531820.50305275177},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DW$12))","v":531820.50305275177},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DX$12))","v":531820.50305275177},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DY$12))","v":531820.50305275177},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,DZ$12))","v":531820.50305275177},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EA$12))","v":531820.50305275177},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EB$12))","v":531820.50305275177},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EC$12))","v":531820.50305275177},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,ED$12))","v":531820.50305275177},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EE$12))","v":617370.55210936349},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EF$12))","v":617370.55210936349},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EG$12))","v":617370.55210936349},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EH$12))","v":617370.55210936349},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EI$12))","v":617370.55210936349},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EJ$12))","v":617370.55210936349},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EK$12))","v":617370.55210936349},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EL$12))","v":617370.55210936349},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EM$12))","v":617370.55210936349},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EN$12))","v":617370.55210936349},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EO$12))","v":617370.55210936349},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EP$12))","v":617370.55210936349},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z127:$FD127,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$FD129,$Z$2:$FD$2,Periods!$Q$18),SUM($Z129:$FD129))","v":4763330.7679255465},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AA$12))","v":348583.62847222219},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AB$12))","v":4173.7834201388896},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AC$12))","v":10545.38663444845},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AD$12))","v":12059.79404129941},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AE$12))","v":14674.12249432426},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AF$12))","v":18388.371993522971},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AG$12))","v":23130.350360076103},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AH$12))","v":27589.491886184565},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AI$12))","v":31765.796571848314},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AJ$12))","v":35659.264417067272},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AK$12))","v":39269.89542184164},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AL$12))","v":42597.689586171182},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AM$12))","v":47924.779255558926},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AN$12))","v":50825.005763171132},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AO$12))","v":53428.253588316242},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AP$12))","v":45689.46064665974},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AQ$12))","v":45956.370153245203},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AR$12))","v":44465.393795072116},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AS$12))","v":41216.531572140404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AT$12))","v":36209.783484450105},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AU$12))","v":31655.063190554807},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AV$12))","v":27552.370690454842},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AW$12))","v":23901.705984149456},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AX$12))","v":20703.069071639718},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AY$12))","v":18854.282950570887},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,AZ$12))","v":20062.785157061408},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BA$12))","v":18761.221153969964},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BB$12))","v":18567.403538953637},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BC$12))","v":19481.332312011793},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BD$12))","v":21503.007473144502},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BE$12))","v":23361.881067382797},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BF$12))","v":25057.953094726545},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BG$12))","v":26591.223555175602},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BH$12))","v":27961.692448730581},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BI$12))","v":29169.359775390654},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BJ$12))","v":30214.225535156282},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BK$12))","v":32651.104214428848},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BL$12))","v":33406.329971703919},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BM$12))","v":33990.614083740256},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BN$12))","v":34403.956550537237},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BO$12))","v":34817.29901733384},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BP$12))","v":34912.260443115134},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BQ$12))","v":34912.260443115389},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BR$12))","v":34912.260443115279},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BS$12))","v":34912.260443115279},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BT$12))","v":34912.260443115105},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BU$12))","v":34912.260443115389},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BV$12))","v":34912.260443115338},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BW$12))","v":36657.873465271034},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BX$12))","v":36657.873465271034},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BY$12))","v":36657.873465270852},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,BZ$12))","v":36657.873465271034},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CA$12))","v":36657.873465271034},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CB$12))","v":36657.873465270968},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CC$12))","v":36657.873465271034},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CD$12))","v":36657.873465270794},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CE$12))","v":36657.873465271099},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CF$12))","v":36657.873465271034},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CG$12))","v":36657.873465270968},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CH$12))","v":36657.873465271099},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CI$12))","v":38490.767138534589},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CJ$12))","v":38490.767138534276},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CK$12))","v":38490.767138534713},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CL$12))","v":38490.767138534531},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CM$12))","v":38490.7671385344},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CN$12))","v":38490.767138534778},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CO$12))","v":38490.7671385344},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CP$12))","v":38490.767138534778},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CQ$12))","v":38490.767138534713},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CR$12))","v":38490.7671385344},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CS$12))","v":38490.767138534778},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CT$12))","v":38490.7671385344},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CU$12))","v":40415.305495461114},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CV$12))","v":40415.305495461515},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CW$12))","v":40415.305495461114},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CX$12))","v":40415.305495461114},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CY$12))","v":40415.305495461049},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,CZ$12))","v":40415.305495461376},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DA$12))","v":40415.305495461726},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DB$12))","v":40415.305495461049},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DC$12))","v":40415.305495461449},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DD$12))","v":40415.305495460787},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DE$12))","v":40415.305495461449},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DF$12))","v":40415.305495461587},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DG$12))","v":42436.070770234102},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DH$12))","v":42436.07077023467},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DI$12))","v":42436.070770234102},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DJ$12))","v":42436.070770234102},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DK$12))","v":42436.07077023467},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DL$12))","v":42436.070770234102},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DM$12))","v":42436.07077023467},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DN$12))","v":42436.070770234102},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DO$12))","v":42436.070770234102},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DP$12))","v":42436.07077023467},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DQ$12))","v":42436.070770234102},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DR$12))","v":42436.07077023467},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DS$12))","v":44557.874308745806},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DT$12))","v":44557.874308745959},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DU$12))","v":44557.87430874625},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DV$12))","v":44557.874308745959},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DW$12))","v":44557.87430874625},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DX$12))","v":44557.874308745653},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DY$12))","v":44557.874308746112},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,DZ$12))","v":44557.874308746403},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EA$12))","v":44557.874308745806},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EB$12))","v":44557.87430874625},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EC$12))","v":44557.874308745959},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,ED$12))","v":44557.874308745653},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EE$12))","v":46785.768024183264},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EF$12))","v":46785.768024183097},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EG$12))","v":46785.768024183555},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EH$12))","v":46785.768024183883},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EI$12))","v":46785.768024183097},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EJ$12))","v":46785.768024183555},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EK$12))","v":46785.768024182638},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EL$12))","v":46785.768024184181},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EM$12))","v":46785.768024183097},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EN$12))","v":46785.768024183097},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EO$12))","v":46785.768024183264},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EP$12))","v":46785.768024183097},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z129:$FD129,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$FD130,$Z$2:$FD$2,Periods!$Q$18),SUM($Z130:$FD130))","v":4439583.6674580844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AA$12))","v":9198.0758680555555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AB$12))","v":9244.3450434027782},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AC$12))","v":9359.018369808362},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AD$12))","v":9490.0533393429487},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AE$12))","v":9649.2350749532579},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AF$12))","v":9848.3486995860039},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AG$12))","v":10098.405831847622},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AH$12))","v":10396.376011551818},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AI$12))","v":10739.228778512286},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AJ$12))","v":11123.933672542735},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AK$12))","v":11547.460233456866},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AL$12))","v":12006.778001068376},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AM$12))","v":13123.799340950522},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AN$12))","v":13671.698581420273},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AO$12))","v":14247.632639335437},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AP$12))","v":14740.791541215947},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AQ$12))","v":15236.95252348758},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AR$12))","v":15717.280687850562},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AS$12))","v":16162.941136005109},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AT$12))","v":16555.098969651444},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AU$12))","v":16898.597448352364},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AV$12))","v":17198.279831670676},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AW$12))","v":17458.989379169172},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AX$12))","v":17685.569350410657},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AY$12))","v":18777.006155205832},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,AZ$12))","v":18997.262397726863},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BA$12))","v":19203.722397966871},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BB$12))","v":19408.255123632815},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BC$12))","v":19622.72954243164},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BD$12))","v":19859.014622070314},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BE$12))","v":20115.366022363283},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BF$12))","v":20390.039403125},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BG$12))","v":20681.290424169922},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BH$12))","v":20987.3747453125},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BI$12))","v":21306.548026367189},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BJ$12))","v":21637.065927148436},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BK$12))","v":23076.043312844242},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BL$12))","v":23441.416138505861},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BM$12))","v":23813.206143295898},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BN$12))","v":24189.581770019537},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BO$12))","v":24570.543018676759},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BP$12))","v":24952.453881591799},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BQ$12))","v":25334.364744506838},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BR$12))","v":25716.275607421878},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BS$12))","v":26098.186470336917},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BT$12))","v":26480.097333251953},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BU$12))","v":26862.008196166997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BV$12))","v":27243.919059082033},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BW$12))","v":29007.121418096929},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BX$12))","v":29408.127824157717},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BY$12))","v":29809.134230218511},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,BZ$12))","v":30210.140636279299},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CA$12))","v":30611.14704234009},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CB$12))","v":31012.153448400884},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CC$12))","v":31413.159854461672},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CD$12))","v":31814.166260522466},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CE$12))","v":32215.172666583258},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CF$12))","v":32616.179072644045},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CG$12))","v":33017.185478704836},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CH$12))","v":33418.191884765627},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CI$12))","v":35510.158205367741},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CJ$12))","v":35931.214931731571},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CK$12))","v":36352.271658095407},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CL$12))","v":36773.32838445923},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CM$12))","v":37194.385110823059},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CN$12))","v":37615.441837186896},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CO$12))","v":38036.498563550726},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CP$12))","v":38457.555289914555},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CQ$12))","v":38878.612016278385},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CR$12))","v":39299.668742642221},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CS$12))","v":39720.725469006051},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CT$12))","v":40141.78219536988},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CU$12))","v":42590.980867820392},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CV$12))","v":43033.090430502409},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CW$12))","v":43475.199993184433},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CX$12))","v":43917.30955586645},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CY$12))","v":44359.419118548467},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,CZ$12))","v":44801.528681230491},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DA$12))","v":45243.638243912523},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DB$12))","v":45685.747806594547},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DC$12))","v":46127.857369276564},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DD$12))","v":46569.966931958581},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DE$12))","v":47012.076494640605},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DF$12))","v":47454.186057322637},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DG$12))","v":50291.110401004909},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DH$12))","v":50755.325441821034},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DI$12))","v":51219.54048263716},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DJ$12))","v":51683.755523453256},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DK$12))","v":52147.970564269395},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DL$12))","v":52612.18560508552},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DM$12))","v":53076.400645901645},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DN$12))","v":53540.615686717756},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DO$12))","v":54004.830727533881},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DP$12))","v":54469.045768350006},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DQ$12))","v":54933.260809166131},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DR$12))","v":55397.475849982256},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DS$12))","v":58654.775435338299},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DT$12))","v":59142.201228195219},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DU$12))","v":59629.627021052147},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DV$12))","v":60117.052813909082},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DW$12))","v":60604.478606766017},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DX$12))","v":61091.904399622937},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DY$12))","v":61579.330192479865},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,DZ$12))","v":62066.7559853368},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EA$12))","v":62554.181778193721},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EB$12))","v":63041.607571050656},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EC$12))","v":63529.033363907583},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,ED$12))","v":64016.459156764504},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EE$12))","v":67729.079197102503},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EF$12))","v":68240.876279602293},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EG$12))","v":68752.673362102054},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EH$12))","v":69264.47044460183},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EI$12))","v":69776.26752710162},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EJ$12))","v":70288.064609601395},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EK$12))","v":70799.861692101171},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EL$12))","v":71311.658774600946},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EM$12))","v":71823.455857100722},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EN$12))","v":72335.252939600497},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EO$12))","v":72847.050022100273},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EP$12))","v":73358.847104600049},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z130:$FD130,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$FD133,$Z$2:$FD$2,Periods!$Q$18),SUM($Z133:$FD133))","v":51718710.360928364},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AA$12))","v":47929.141020000017},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AB$12))","v":48721.479628600006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AC$12))","v":50548.845554784624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AD$12))","v":52639.334733076939},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AE$12))","v":55171.224100184627},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AF$12))","v":58324.281367307696},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AG$12))","v":62676.454746111798},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AH$12))","v":67370.265052859497},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AI$12))","v":72772.84976180103},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AJ$12))","v":78842.62967184103},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AK$12))","v":85537.642239871813},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AL$12))","v":92815.541580773322},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AM$12))","v":102235.46156256},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AN$12))","v":110871.69566773719},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AO$12))","v":119711.55676466794},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AP$12))","v":127392.19487053847},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AQ$12))","v":135161.77542884412},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AR$12))","v":142744.39422970181},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AS$12))","v":150329.37880606952},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AT$12))","v":156701.28510041279},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AU$12))","v":162394.34240052052},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AV$12))","v":167475.86264126026},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AW$12))","v":172013.74123791207},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AX$12))","v":176076.45708616817},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AY$12))","v":182026.92518784999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,AZ$12))","v":186766.83268297854},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BA$12))","v":190587.04132914369},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BB$12))","v":194411.51994168898},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BC$12))","v":198409.75196722031},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BD$12))","v":202752.58264875581},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BE$12))","v":207952.21887827088},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BF$12))","v":212641.0801306667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BG$12))","v":217539.44308091665},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BH$12))","v":222668.15147983335},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BI$12))","v":228002.18802741671},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BJ$12))","v":233516.53542366665},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BK$12))","v":242514.87498330255},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BL$12))","v":250016.54567552338},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BM$12))","v":256082.55787488588},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BN$12))","v":262232.19497201504},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BO$12))","v":268465.4569669108},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BP$12))","v":274731.47685524414},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BQ$12))","v":281610.29497058253},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BR$12))","v":287876.31485891581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BS$12))","v":294142.33474724909},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BT$12))","v":300408.35463558248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BU$12))","v":306674.37452391582},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BV$12))","v":312940.39441224921},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BW$12))","v":323867.11092297168},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BX$12))","v":332898.62497061747},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BY$12))","v":339342.26543670084},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,BZ$12))","v":345785.90590278414},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CA$12))","v":352229.54636886745},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CB$12))","v":358673.18683495081},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CC$12))","v":365818.41999113216},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CD$12))","v":372262.06045721559},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CE$12))","v":378705.70092329883},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CF$12))","v":385149.3413893822},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CG$12))","v":391592.98185546551},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CH$12))","v":398036.62232154881},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CI$12))","v":410615.83504787431},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CJ$12))","v":420995.11802451697},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CK$12))","v":427625.26009723783},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CL$12))","v":434255.40216995863},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CM$12))","v":440885.54424267943},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CN$12))","v":447515.68631540035},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CO$12))","v":454949.0818590144},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CP$12))","v":461579.22393173509},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CQ$12))","v":468209.36600445607},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CR$12))","v":474839.50807717681},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CS$12))","v":481469.65014989773},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CT$12))","v":488099.79222261853},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CU$12))","v":502482.91910931136},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CV$12))","v":514328.95314356487},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CW$12))","v":521154.92190325505},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CX$12))","v":527980.89066294522},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CY$12))","v":534806.8594226354},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,CZ$12))","v":541632.8281823257},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DA$12))","v":549378.44184084155},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DB$12))","v":556204.41060053173},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DC$12))","v":563030.37936022202},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DD$12))","v":569856.3481199122},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DE$12))","v":576682.31687960238},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DF$12))","v":583508.28563929256},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DG$12))","v":599858.62676486489},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DH$12))","v":613298.92277588183},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DI$12))","v":620330.50955689},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DJ$12))","v":627362.09633789805},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DK$12))","v":634393.68311890622},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DL$12))","v":641425.26989991427},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DM$12))","v":649509.75812558772},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DN$12))","v":656541.34490659577},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DO$12))","v":663572.93168760382},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DP$12))","v":670604.51846861187},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DQ$12))","v":677636.10524962004},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DR$12))","v":684667.69203062786},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DS$12))","v":703161.36357959348},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DT$12))","v":718332.51670079818},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DU$12))","v":725580.00240419002},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DV$12))","v":732827.48810758174},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DW$12))","v":740074.97381097381},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DX$12))","v":747322.45951436542},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DY$12))","v":755775.41208175465},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,DZ$12))","v":763022.89778514637},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EA$12))","v":770270.38348853821},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EB$12))","v":777517.86919193005},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EC$12))","v":784765.35489532177},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,ED$12))","v":792012.84059871372},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EE$12))","v":812839.79049758159},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EF$12))","v":829888.0697207984},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EG$12))","v":837362.2492926931},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EH$12))","v":844836.4288645878},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EI$12))","v":852310.60843648249},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EJ$12))","v":859784.78800837719},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EK$12))","v":868639.10659286275},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EL$12))","v":876113.28616475756},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EM$12))","v":883587.46573665214},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EN$12))","v":891061.64530854695},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EO$12))","v":898535.82488044177},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EP$12))","v":906010.00445233646},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z133:$FD133,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$FD136,$Z$2:$FD$2,Periods!$Q$18),SUM($Z136:$FD136))","v":4073546.1481651207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AA$12))","v":39.012819999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AB$12))","v":111.0436026},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AC$12))","v":277.16777770769232},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AD$12))","v":467.21224846153854},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AE$12))","v":697.38400910769235},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AF$12))","v":984.02557884615385},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AG$12))","v":1342.5564920707693},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AH$12))","v":1769.2665199569233},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AI$12))","v":2260.4105844061537},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AJ$12))","v":2812.2087580461534},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AK$12))","v":3420.8462642307695},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AL$12))","v":4082.4734770399991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AM$12))","v":4823.3525662933325},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AN$12))","v":5608.4647576730777},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AO$12))","v":6412.088493757692},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AP$12))","v":7110.328321564104},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AQ$12))","v":7816.6538268646163},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AR$12))","v":8505.9828087607693},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AS$12))","v":9153.0267854002577},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AT$12))","v":9732.2909939769233},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AU$12))","v":10249.841657623076},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AV$12))","v":10711.79804314487},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AW$12))","v":11124.332461022308},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AX$12))","v":11493.67026540923},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AY$12))","v":11911.874102683332},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,AZ$12))","v":12342.774784058654},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BA$12))","v":12690.066479164578},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BB$12))","v":13037.746353032333},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BC$12))","v":13401.221991716999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BD$12))","v":13796.024780947499},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BE$12))","v":14220.060646895836},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BF$12))","v":14646.320760750003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BG$12))","v":15091.626483500002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BH$12))","v":15557.872701583336},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BI$12))","v":16042.785115000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BJ$12))","v":16544.08942375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BK$12))","v":17231.237690683338},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BL$12))","v":17913.207753612503},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BM$12))","v":18464.663408100001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BN$12))","v":19023.721326020834},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BO$12))","v":19590.381507375001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BP$12))","v":20160.019679041667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BQ$12))","v":20729.657850708336},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BR$12))","v":21299.296022374998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BS$12))","v":21868.934194041663},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BT$12))","v":22438.572365708333},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BU$12))","v":23008.210537375002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BV$12))","v":23577.848709041671},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BW$12))","v":24431.183473389585},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BX$12))","v":25252.23020499375},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BY$12))","v":25838.015701910419},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,BZ$12))","v":26423.801198827081},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CA$12))","v":27009.58669574375},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CB$12))","v":27595.372192660416},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CC$12))","v":28181.157689577081},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CD$12))","v":28766.943186493754},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CE$12))","v":29352.72868341042},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CF$12))","v":29938.514180327082},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CG$12))","v":30524.299677243751},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CH$12))","v":31110.085174160413},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CI$12))","v":32103.401696698653},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CJ$12))","v":33046.97287639344},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CK$12))","v":33649.713064822601},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CL$12))","v":34252.453253251777},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CM$12))","v":34855.193441680938},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CN$12))","v":35457.933630110107},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CO$12))","v":36060.673818539275},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CP$12))","v":36663.414006968436},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CQ$12))","v":37266.154195397605},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CR$12))","v":37868.894383826766},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CS$12))","v":38471.634572255934},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CT$12))","v":39074.374760685103},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CU$12))","v":40220.154609488476},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CV$12))","v":41297.066794420607},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CW$12))","v":41917.609408937897},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CX$12))","v":42538.152023455194},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CY$12))","v":43158.694637972476},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,CZ$12))","v":43779.23725248978},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DA$12))","v":44399.779867007062},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DB$12))","v":45020.322481524359},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DC$12))","v":45640.865096041649},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DD$12))","v":46261.407710558946},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DE$12))","v":46881.950325076228},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DF$12))","v":47502.492939593525},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DG$12))","v":48814.115885148873},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DH$12))","v":50035.960977059513},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DI$12))","v":50675.196138969339},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DJ$12))","v":51314.431300879158},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DK$12))","v":51953.666462788991},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DL$12))","v":52592.90162469881},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DM$12))","v":53232.136786608637},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DN$12))","v":53871.371948518456},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DO$12))","v":54510.607110428275},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DP$12))","v":55149.842272338101},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DQ$12))","v":55789.07743424792},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DR$12))","v":56428.312596157739},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DS$12))","v":57920.115227684924},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DT$12))","v":59299.310965976256},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DU$12))","v":59958.173302648247},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DV$12))","v":60617.035639320216},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DW$12))","v":61275.897975992222},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DX$12))","v":61934.760312664184},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DY$12))","v":62593.622649336168},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,DZ$12))","v":63252.48498600813},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EA$12))","v":63911.347322680122},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EB$12))","v":64570.209659352106},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EC$12))","v":65229.071996024082},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,ED$12))","v":65887.934332696081},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EE$12))","v":67575.27229059505},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EF$12))","v":69125.115856342032},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EG$12))","v":69804.586726514288},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EH$12))","v":70484.057596686529},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EI$12))","v":71163.52846685877},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EJ$12))","v":71842.999337031011},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EK$12))","v":72522.470207203267},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EL$12))","v":73201.941077375508},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EM$12))","v":73881.411947547749},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EN$12))","v":74560.882817720005},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EO$12))","v":75240.35368789226},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EP$12))","v":75919.824558064487},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z136:$FD136,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$FD137,$Z$2:$FD$2,Periods!$Q$18),SUM($Z137:$FD137))","v":20367730.740825612},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AA$12))","v":195.0641},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AB$12))","v":555.21801299999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AC$12))","v":1385.8388885384616},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AD$12))","v":2336.0612423076927},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AE$12))","v":3486.9200455384621},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AF$12))","v":4920.127894230769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AG$12))","v":6712.7824603538456},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AH$12))","v":8846.3325997846168},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AI$12))","v":11302.052922030769},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AJ$12))","v":14061.043790230769},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AK$12))","v":17104.231321153849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AL$12))","v":20412.367385199996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AM$12))","v":24116.762831466665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AN$12))","v":28042.323788365389},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AO$12))","v":32060.44246878846},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AP$12))","v":35551.641607820522},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AQ$12))","v":39083.269134323084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AR$12))","v":42529.914043803838},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AS$12))","v":45765.13392700129},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AT$12))","v":48661.454969884609},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AU$12))","v":51249.208288115384},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AV$12))","v":53558.990215724356},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AW$12))","v":55621.662305111546},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AX$12))","v":57468.351327046148},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AY$12))","v":59559.370513416667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,AZ$12))","v":61713.873920293277},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BA$12))","v":63450.332395822879},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BB$12))","v":65188.731765161661},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BC$12))","v":67006.109958584988},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BD$12))","v":68980.123904737498},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BE$12))","v":71100.303234479186},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BF$12))","v":73231.603803750011},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BG$12))","v":75458.132417500005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BH$12))","v":77789.363507916671},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BI$12))","v":80213.925575000016},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BJ$12))","v":82720.447118750002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BK$12))","v":86156.188453416689},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BL$12))","v":89566.038768062514},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BM$12))","v":92323.317040500027},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BN$12))","v":95118.606630104172},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BO$12))","v":97951.907536875005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BP$12))","v":100800.09839520833},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BQ$12))","v":103648.28925354168},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BR$12))","v":106496.480111875},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BS$12))","v":109344.67097020832},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BT$12))","v":112192.86182854167},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BU$12))","v":115041.052686875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BV$12))","v":117889.24354520836},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BW$12))","v":122155.91736694794},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BX$12))","v":126261.15102496874},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BY$12))","v":129190.0785095521},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,BZ$12))","v":132119.00599413543},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CA$12))","v":135047.93347871874},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CB$12))","v":137976.86096330208},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CC$12))","v":140905.7884478854},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CD$12))","v":143834.71593246877},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CE$12))","v":146763.64341705208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CF$12))","v":149692.57090163542},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CG$12))","v":152621.49838621874},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CH$12))","v":155550.42587080208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CI$12))","v":160517.00848349323},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CJ$12))","v":165234.8643819672},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CK$12))","v":168248.56532411303},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CL$12))","v":171262.26626625887},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CM$12))","v":174275.96720840471},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CN$12))","v":177289.66815055054},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CO$12))","v":180303.36909269635},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CP$12))","v":183317.07003484215},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CQ$12))","v":186330.77097698802},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CR$12))","v":189344.47191913382},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CS$12))","v":192358.17286127969},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CT$12))","v":195371.87380342552},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CU$12))","v":201100.77304744237},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CV$12))","v":206485.33397210305},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CW$12))","v":209588.04704468951},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CX$12))","v":212690.76011727596},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CY$12))","v":215793.47318986239},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,CZ$12))","v":218896.1862624489},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DA$12))","v":221998.89933503536},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DB$12))","v":225101.61240762178},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DC$12))","v":228204.32548020827},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DD$12))","v":231307.03855279469},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DE$12))","v":234409.75162538115},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DF$12))","v":237512.46469796763},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DG$12))","v":244070.57942574436},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DH$12))","v":250179.80488529755},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DI$12))","v":253375.98069484672},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DJ$12))","v":256572.1565043958},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DK$12))","v":259768.33231394496},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DL$12))","v":262964.50812349404},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DM$12))","v":266160.68393304315},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DN$12))","v":269356.85974259226},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DO$12))","v":272553.03555214137},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DP$12))","v":275749.21136169048},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DQ$12))","v":278945.38717123965},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DR$12))","v":282141.5629807887},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DS$12))","v":289600.57613842463},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DT$12))","v":296496.55482988129},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DU$12))","v":299790.8665132412},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DV$12))","v":303085.1781966011},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DW$12))","v":306379.48987996113},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DX$12))","v":309673.80156332097},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DY$12))","v":312968.11324668082},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,DZ$12))","v":316262.42493004067},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EA$12))","v":319556.73661340063},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EB$12))","v":322851.04829676053},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EC$12))","v":326145.35998012044},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,ED$12))","v":329439.6716634804},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EE$12))","v":337876.36145297525},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EF$12))","v":345625.57928171015},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EG$12))","v":349022.93363257137},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EH$12))","v":352420.28798343259},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EI$12))","v":355817.64233429387},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EJ$12))","v":359214.99668515509},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EK$12))","v":362612.35103601631},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EL$12))","v":366009.70538687758},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EM$12))","v":369407.05973773875},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EN$12))","v":372804.41408860002},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EO$12))","v":376201.7684394613},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EP$12))","v":379599.12279032252},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$FD139,$Z$2:$FD$2,Periods!$Q$18),SUM($Z139:$FD139))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z139:$FD139,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$FD140,$Z$2:$FD$2,Periods!$Q$18),SUM($Z140:$FD140))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z140:$FD140,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X146-SUMIFS($X147:$X157,$J147:$J157,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$FD146,$Z$2:$FD$2,Periods!$Q$18),SUM($Z146:$FD146))","v":32840976.754855804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AB$12))","v":0.17726001646340389},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AC$12))","v":3.7984776220225185},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AD$12))","v":11.831458418102825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AE$12))","v":208359.23402152353},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AF$12))","v":208381.6800824352},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AG$12))","v":208415.58007201835},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AH$12))","v":208464.09517041198},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AI$12))","v":208530.45536191223},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AJ$12))","v":208617.94415652257},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AK$12))","v":208729.88331150377},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AL$12))","v":208869.6175529242},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AM$12))","v":209040.49929720981},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AN$12))","v":209245.87337269439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AO$12))","v":209489.06174116948},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AP$12))","v":209768.18040818552},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AQ$12))","v":210085.04659570748},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AR$12))","v":210440.56760231184},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AS$12))","v":210834.65036649007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AT$12))","v":211266.11102995137},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AU$12))","v":211733.72141940091},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AV$12))","v":212236.23230169038},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AW$12))","v":212772.39663896855},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AX$12))","v":213340.99284383198},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AY$12))","v":213940.84803447558},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,AZ$12))","v":214572.63389000791},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BA$12))","v":215235.83217031771},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BB$12))","v":215930.38433187574},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BC$12))","v":216656.74580338813},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BD$12))","v":217415.94026144993},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BE$12))","v":218208.99138265624},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BF$12))","v":219036.91486690141},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BG$12))","v":219900.71046067827},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BH$12))","v":220801.35398037749},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BI$12))","v":221739.78933558668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BJ$12))","v":222716.92055238981},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BK$12))","v":223733.60379666646},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BL$12))","v":224790.63939739091},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BM$12))","v":225888.76386993157},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BN$12))","v":227028.6419393502},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BO$12))","v":228210.93833070851},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BP$12))","v":229436.31776906824},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BQ$12))","v":230705.4272534895},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BR$12))","v":232018.58888587527},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BS$12))","v":233376.0622498843},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BT$12))","v":234777.98499473705},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BU$12))","v":236224.31341902172},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BV$12))","v":237714.7669542208},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BW$12))","v":239248.84344316067},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BX$12))","v":240825.83441846169},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BY$12))","v":242444.84038098803},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,BZ$12))","v":244104.78607829753},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CA$12))","v":245804.43578309153},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CB$12))","v":247542.40857166483},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CC$12))","v":249317.19360235566},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CD$12))","v":251127.1653939953},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CE$12))","v":252971.11588548304},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CF$12))","v":254847.84257213806},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CG$12))","v":256756.23894239601},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CH$12))","v":258695.38491450602},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CI$12))","v":260664.63727322765},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CJ$12))","v":262663.60641468002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CK$12))","v":264692.13309119153},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CL$12))","v":266750.26515614876},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CM$12))","v":268838.23430884647},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CN$12))","v":270956.4328393364},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CO$12))","v":273105.21311326051},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CP$12))","v":275285.01055621385},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CQ$12))","v":277496.28937809111},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CR$12))","v":279739.48829743301},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CS$12))","v":282014.96626577294},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CT$12))","v":284323.01044433744},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CU$12))","v":286663.8441807474},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CV$12))","v":289037.63498571829},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CW$12))","v":291444.50250976125},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CX$12))","v":293884.52651988377},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CY$12))","v":296357.75487629016},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,CZ$12))","v":298864.2115090827},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DA$12))","v":301403.90439496207},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DB$12))","v":303976.83353392838},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DC$12))","v":306582.99892598152},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DD$12))","v":309222.40057112166},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DE$12))","v":311895.03846934863},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DF$12))","v":314600.91262066248},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DG$12))","v":317340.02302506322},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DH$12))","v":320112.3696825509},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DI$12))","v":322917.9525931254},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DJ$12))","v":325756.77175678685},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DK$12))","v":328628.82717353513},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DL$12))","v":331534.11884337029},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DM$12))","v":334472.6467662924},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DN$12))","v":337444.41094230139},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DO$12))","v":340449.4113713972},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DP$12))","v":343487.64805357996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DQ$12))","v":346559.12098884955},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DR$12))","v":349663.83017720602},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DS$12))","v":352801.77561864944},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DT$12))","v":355972.95731317974},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DU$12))","v":359177.37526079698},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DV$12))","v":362415.02946150105},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DW$12))","v":365685.91991529195},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DX$12))","v":368990.04662216979},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DY$12))","v":372327.40958213457},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,DZ$12))","v":375698.00879518618},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EA$12))","v":379101.84426132473},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EB$12))","v":382538.91598055011},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EC$12))","v":386009.22395286238},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,ED$12))","v":389512.76817826158},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EE$12))","v":393049.54865674762},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EF$12))","v":396619.5653883206},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EG$12))","v":400222.81837298046},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EH$12))","v":403859.30761072715},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EI$12))","v":407529.0331015609},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EJ$12))","v":411231.99484548136},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EK$12))","v":414968.19284248876},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EL$12))","v":418737.62709258305},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EM$12))","v":422540.29759576428},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EN$12))","v":426376.20435203228},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EO$12))","v":430245.34736138722},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EP$12))","v":434147.72662382905},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z146:$FD146,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)=0,$L149=0,$L149=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)))","v":"Капзатраты - 2"},null,{"$f":"L148+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B149=Lists!$CU$24,SUMIFS($Z149:$FD149,$Z$2:$FD$2,Periods!$Q$18),SUM($Z149:$FD149))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z149:$FD149,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"Капзатраты - 3"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$FD150,$Z$2:$FD$2,Periods!$Q$18),SUM($Z150:$FD150))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X152-SUM($X153:$X156))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$FD152,$Z$2:$FD$2,Periods!$Q$18),SUM($Z152:$FD152))","v":8674310.0881891362},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AB$12))","v":0.17726001646340389},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AC$12))","v":3.7984776220225185},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AD$12))","v":11.831458418102825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AE$12))","v":25.900688190197304},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AF$12))","v":48.346749101846385},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AG$12))","v":82.246738684995933},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AH$12))","v":130.76183707863197},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AI$12))","v":197.12202857890009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AJ$12))","v":284.61082318922467},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AK$12))","v":396.54997817042903},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AL$12))","v":536.28421959085381},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AM$12))","v":707.16596387647724},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AN$12))","v":912.54003936103459},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AO$12))","v":1155.7284078361372},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AP$12))","v":1434.8470748521891},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AQ$12))","v":1751.7132623741229},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AR$12))","v":2107.2342689785137},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AS$12))","v":2501.317033156718},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AT$12))","v":2932.7776966180127},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AU$12))","v":3400.3880860675613},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AV$12))","v":3902.8989683570289},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AW$12))","v":4439.063305635209},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AX$12))","v":5007.6595104986463},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AY$12))","v":5607.5147011422514},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,AZ$12))","v":6239.3005566745651},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BA$12))","v":6902.4988369843713},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BB$12))","v":7597.0509985423887},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BC$12))","v":8323.4124700547691},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BD$12))","v":9082.6069281165783},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BE$12))","v":9875.6580493229048},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BF$12))","v":10703.581533568071},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BG$12))","v":11567.377127344938},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BH$12))","v":12468.020647044134},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BI$12))","v":13406.45600225333},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BJ$12))","v":14383.587219056484},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BK$12))","v":15400.27046333312},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BL$12))","v":16457.306064057564},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BM$12))","v":17555.430536598222},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BN$12))","v":18695.308606016846},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BO$12))","v":19877.604997375165},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BP$12))","v":21102.984435734899},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BQ$12))","v":22372.093920156163},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BR$12))","v":23685.255552541938},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BS$12))","v":25042.728916550957},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BT$12))","v":26444.651661403699},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BU$12))","v":27890.980085688388},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BV$12))","v":29381.433620887459},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BW$12))","v":30915.510109827323},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BX$12))","v":32492.501085128351},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BY$12))","v":34111.507047654697},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,BZ$12))","v":35771.452744964176},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CA$12))","v":37471.102449758167},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CB$12))","v":39209.075238331498},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CC$12))","v":40983.860269022305},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CD$12))","v":42793.832060661938},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CE$12))","v":44637.782552149707},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CF$12))","v":46514.50923880472},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CG$12))","v":48422.905609062655},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CH$12))","v":50362.051581172687},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CI$12))","v":52331.303939894307},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CJ$12))","v":54330.273081346706},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CK$12))","v":56358.799757858156},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CL$12))","v":58416.931822815437},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CM$12))","v":60504.900975513112},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CN$12))","v":62623.09950600304},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CO$12))","v":64771.879779927149},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CP$12))","v":66951.677222880506},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CQ$12))","v":69162.956044757768},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CR$12))","v":71406.154964099667},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CS$12))","v":73681.632932439563},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CT$12))","v":75989.677111004101},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CU$12))","v":78330.510847414058},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CV$12))","v":80704.30165238498},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CW$12))","v":83111.169176427939},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CX$12))","v":85551.193186550401},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CY$12))","v":88024.421542956799},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,CZ$12))","v":90530.878175749342},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DA$12))","v":93070.571061628711},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DB$12))","v":95643.500200595037},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DC$12))","v":98249.665592648191},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DD$12))","v":100889.0672377883},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DE$12))","v":103561.70513601527},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DF$12))","v":106267.57928732914},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DG$12))","v":109006.68969172989},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DH$12))","v":111779.03634921752},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DI$12))","v":114584.61925979206},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DJ$12))","v":117423.43842345348},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DK$12))","v":120295.49384020177},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DL$12))","v":123200.78551003695},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DM$12))","v":126139.31343295904},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DN$12))","v":129111.07760896801},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DO$12))","v":132116.07803806383},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DP$12))","v":135154.31472024659},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DQ$12))","v":138225.78765551618},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DR$12))","v":141330.49684387268},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DS$12))","v":144468.44228531612},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DT$12))","v":147639.62397984639},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DU$12))","v":150844.04192746361},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DV$12))","v":154081.69612816768},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DW$12))","v":157352.58658195863},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DX$12))","v":160656.71328883647},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DY$12))","v":163994.0762488012},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,DZ$12))","v":167364.67546185281},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EA$12))","v":170768.51092799136},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EB$12))","v":174205.58264721674},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EC$12))","v":177675.89061952903},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,ED$12))","v":181179.43484492821},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EE$12))","v":184716.21532341428},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EF$12))","v":188286.23205498722},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EG$12))","v":191889.48503964709},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EH$12))","v":195525.97427739383},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EI$12))","v":199195.69976822755},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EJ$12))","v":202898.66151214798},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EK$12))","v":206634.85950915542},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EL$12))","v":210404.2937592497},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EM$12))","v":214206.96426243091},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EN$12))","v":218042.87101869896},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EO$12))","v":221912.01402805388},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EP$12))","v":225814.3932904957},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z152:$FD152,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L153)=0,$L153=0,$L153=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L153)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$FD153,$Z$2:$FD$2,Periods!$Q$18),SUM($Z153:$FD153))","v":2478374.3109111823},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AB$12))","v":5.0645718989543967E-2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AC$12))","v":1.0852793205778624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AD$12))","v":3.3804166908865216},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AE$12))","v":7.4001966257706586},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AF$12))","v":13.813356886241824},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AG$12))","v":23.499068195713125},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AH$12))","v":37.360524879609137},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AI$12))","v":56.320579593971459},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AJ$12))","v":81.317378054064193},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AK$12))","v":113.29999376297972},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AL$12))","v":153.22406274024394},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AM$12))","v":202.04741825042208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AN$12))","v":260.72572553172415},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AO$12))","v":330.2081165246106},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AP$12))","v":409.95630710062545},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AQ$12))","v":500.4895035354636},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AR$12))","v":602.06693399386108},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AS$12))","v":714.66200947334801},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AT$12))","v":837.93648474800352},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AU$12))","v":971.53945316216038},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AV$12))","v":1115.1139909591514},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AW$12))","v":1268.30380161006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AX$12))","v":1430.7598601424704},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AY$12))","v":1602.1470574692146},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,AZ$12))","v":1782.6573019070188},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BA$12))","v":1972.1425248526775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BB$12))","v":2170.5859995835399},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BC$12))","v":2378.1178485870764},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BD$12))","v":2595.0305508904512},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BE$12))","v":2821.6165855208301},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BF$12))","v":3058.1661524480205},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BG$12))","v":3304.9648935271257},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BH$12))","v":3562.2916134411807},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BI$12))","v":3830.4160006438083},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BJ$12))","v":4109.5963483018522},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BK$12))","v":4400.0772752380335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BL$12))","v":4702.0874468735901},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BM$12))","v":5015.837296170921},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BN$12))","v":5341.5167445762409},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BO$12))","v":5679.3157135357615},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BP$12))","v":6029.4241244956866},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BQ$12))","v":6392.0268343303323},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BR$12))","v":6767.2158721548403},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BS$12))","v":7155.0654047288454},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BT$12))","v":7555.6147604010584},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BU$12))","v":7968.8514530538259},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BV$12))","v":8394.6953202535606},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BW$12))","v":8833.0028885220909},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BX$12))","v":9283.5717386081014},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BY$12))","v":9746.1448707584859},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,BZ$12))","v":10220.415069989769},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CA$12))","v":10706.029271359479},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CB$12))","v":11202.592925237572},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CC$12))","v":11709.674362577804},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CD$12))","v":12226.809160189125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CE$12))","v":12753.652157757058},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CF$12))","v":13289.859782515634},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CG$12))","v":13835.115888303615},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CH$12))","v":14389.157594620769},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CI$12))","v":14951.801125684087},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CJ$12))","v":15522.93516609906},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CK$12))","v":16102.514216530903},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CL$12))","v":16690.55194937584},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CM$12))","v":17287.114564432319},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CN$12))","v":17892.314144572301},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CO$12))","v":18506.251365693475},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CP$12))","v":19129.050635108721},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CQ$12))","v":19760.844584216506},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CR$12))","v":20401.758561171333},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CS$12))","v":21051.895123554164},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CT$12))","v":21711.336317429745},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CU$12))","v":22380.14595640402},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CV$12))","v":23058.371900681421},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CW$12))","v":23746.048336122265},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CX$12))","v":24443.198053300111},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CY$12))","v":25149.834726559082},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,CZ$12))","v":25865.965193071239},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DA$12))","v":26591.591731893921},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DB$12))","v":27326.714343027157},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DC$12))","v":28071.333026470907},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DD$12))","v":28825.447782225219},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DE$12))","v":29589.058610290067},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DF$12))","v":30362.165510665462},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DG$12))","v":31144.768483351389},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DH$12))","v":31936.867528347855},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DI$12))","v":32738.462645654861},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DJ$12))","v":33549.553835272411},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DK$12))","v":34370.141097200496},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DL$12))","v":35200.224431439121},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DM$12))","v":36039.803837988293},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DN$12))","v":36888.879316847997},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DO$12))","v":37747.450868018241},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DP$12))","v":38615.518491499039},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DQ$12))","v":39493.082187290347},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DR$12))","v":40380.14195539221},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DS$12))","v":41276.697795804626},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DT$12))","v":42182.749708527554},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DU$12))","v":43098.29769356105},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DV$12))","v":44023.341750905056},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DW$12))","v":44957.881880559617},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DX$12))","v":45901.918082524717},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DY$12))","v":46855.450356800357},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,DZ$12))","v":47818.478703386529},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EA$12))","v":48791.003122283255},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EB$12))","v":49773.023613490514},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EC$12))","v":50764.540177008312},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,ED$12))","v":51765.552812836642},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EE$12))","v":52776.061520975527},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EF$12))","v":53796.066301424944},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EG$12))","v":54825.567154184893},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EH$12))","v":55864.564079255397},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EI$12))","v":56913.057076636462},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EJ$12))","v":57971.046146328008},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EK$12))","v":59038.531288330123},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EL$12))","v":60115.512502642792},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EM$12))","v":61201.989789265986},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EN$12))","v":62297.963148199706},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EO$12))","v":63403.432579443957},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EP$12))","v":64518.398082998785},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z153:$FD153,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L155)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L154+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$FD155,$Z$2:$FD$2,Periods!$Q$18),SUM($Z155:$FD155))","v":2478374.3109111823},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AB$12))","v":5.0645718989543967E-2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AC$12))","v":1.0852793205778624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AD$12))","v":3.3804166908865216},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AE$12))","v":7.4001966257706586},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AF$12))","v":13.813356886241824},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AG$12))","v":23.499068195713125},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AH$12))","v":37.360524879609137},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AI$12))","v":56.320579593971459},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AJ$12))","v":81.317378054064193},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AK$12))","v":113.29999376297972},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AL$12))","v":153.22406274024394},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AM$12))","v":202.04741825042208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AN$12))","v":260.72572553172415},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AO$12))","v":330.2081165246106},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AP$12))","v":409.95630710062545},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AQ$12))","v":500.4895035354636},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AR$12))","v":602.06693399386108},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AS$12))","v":714.66200947334801},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AT$12))","v":837.93648474800352},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AU$12))","v":971.53945316216038},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AV$12))","v":1115.1139909591514},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AW$12))","v":1268.30380161006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AX$12))","v":1430.7598601424704},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AY$12))","v":1602.1470574692146},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,AZ$12))","v":1782.6573019070188},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BA$12))","v":1972.1425248526775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BB$12))","v":2170.5859995835399},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BC$12))","v":2378.1178485870764},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BD$12))","v":2595.0305508904512},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BE$12))","v":2821.6165855208301},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BF$12))","v":3058.1661524480205},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BG$12))","v":3304.9648935271257},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BH$12))","v":3562.2916134411807},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BI$12))","v":3830.4160006438083},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BJ$12))","v":4109.5963483018522},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BK$12))","v":4400.0772752380335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BL$12))","v":4702.0874468735901},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BM$12))","v":5015.837296170921},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BN$12))","v":5341.5167445762409},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BO$12))","v":5679.3157135357615},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BP$12))","v":6029.4241244956866},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BQ$12))","v":6392.0268343303323},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BR$12))","v":6767.2158721548403},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BS$12))","v":7155.0654047288454},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BT$12))","v":7555.6147604010584},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BU$12))","v":7968.8514530538259},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BV$12))","v":8394.6953202535606},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BW$12))","v":8833.0028885220909},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BX$12))","v":9283.5717386081014},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BY$12))","v":9746.1448707584859},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,BZ$12))","v":10220.415069989769},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CA$12))","v":10706.029271359479},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CB$12))","v":11202.592925237572},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CC$12))","v":11709.674362577804},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CD$12))","v":12226.809160189125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CE$12))","v":12753.652157757058},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CF$12))","v":13289.859782515634},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CG$12))","v":13835.115888303615},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CH$12))","v":14389.157594620769},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CI$12))","v":14951.801125684087},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CJ$12))","v":15522.93516609906},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CK$12))","v":16102.514216530903},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CL$12))","v":16690.55194937584},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CM$12))","v":17287.114564432319},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CN$12))","v":17892.314144572301},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CO$12))","v":18506.251365693475},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CP$12))","v":19129.050635108721},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CQ$12))","v":19760.844584216506},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CR$12))","v":20401.758561171333},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CS$12))","v":21051.895123554164},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CT$12))","v":21711.336317429745},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CU$12))","v":22380.14595640402},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CV$12))","v":23058.371900681421},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CW$12))","v":23746.048336122265},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CX$12))","v":24443.198053300111},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CY$12))","v":25149.834726559082},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,CZ$12))","v":25865.965193071239},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DA$12))","v":26591.591731893921},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DB$12))","v":27326.714343027157},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DC$12))","v":28071.333026470907},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DD$12))","v":28825.447782225219},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DE$12))","v":29589.058610290067},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DF$12))","v":30362.165510665462},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DG$12))","v":31144.768483351389},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DH$12))","v":31936.867528347855},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DI$12))","v":32738.462645654861},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DJ$12))","v":33549.553835272411},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DK$12))","v":34370.141097200496},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DL$12))","v":35200.224431439121},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DM$12))","v":36039.803837988293},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DN$12))","v":36888.879316847997},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DO$12))","v":37747.450868018241},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DP$12))","v":38615.518491499039},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DQ$12))","v":39493.082187290347},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DR$12))","v":40380.14195539221},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DS$12))","v":41276.697795804626},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DT$12))","v":42182.749708527554},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DU$12))","v":43098.29769356105},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DV$12))","v":44023.341750905056},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DW$12))","v":44957.881880559617},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DX$12))","v":45901.918082524717},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DY$12))","v":46855.450356800357},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,DZ$12))","v":47818.478703386529},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EA$12))","v":48791.003122283255},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EB$12))","v":49773.023613490514},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EC$12))","v":50764.540177008312},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,ED$12))","v":51765.552812836642},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EE$12))","v":52776.061520975527},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EF$12))","v":53796.066301424944},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EG$12))","v":54825.567154184893},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EH$12))","v":55864.564079255397},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EI$12))","v":56913.057076636462},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EJ$12))","v":57971.046146328008},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EK$12))","v":59038.531288330123},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EL$12))","v":60115.512502642792},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EM$12))","v":61201.989789265986},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EN$12))","v":62297.963148199706},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EO$12))","v":63403.432579443957},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EP$12))","v":64518.398082998785},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z155:$FD155,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$FD159,$Z$2:$FD$2,Periods!$Q$18),SUM($Z159:$FD159))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$FD160,$Z$2:$FD$2,Periods!$Q$18),SUM($Z160:$FD160))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L162)))","v":"налог на имущество организаций"},null,null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$FD162,$Z$2:$FD$2,Periods!$Q$18),SUM($Z162:$FD162))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z162:$FD162,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X165-(X144-X146-X159))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B165=Lists!$CU$24,SUMIFS($Z165:$FD165,$Z$2:$FD$2,Periods!$Q$18),SUM($Z165:$FD165))","v":550268411.32858765},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AA$12))","v":-1759207.7492052566},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AB$12))","v":-1134023.2146141506},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AC$12))","v":-1158487.5968034538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AD$12))","v":-1145663.9423062054},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AE$12))","v":-1334903.2753128782},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AF$12))","v":-1305370.865303373},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AG$12))","v":-1265194.6180747221},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AH$12))","v":-1221300.2302461588},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AI$12))","v":-1154072.0843799396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AJ$12))","v":-1085178.7663812607},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AK$12))","v":-1021434.1692624744},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AL$12))","v":-920639.66924866685},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AM$12))","v":-913962.01584760658},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AN$12))","v":-783997.36157294549},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AO$12))","v":-656280.1368384338},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AP$12))","v":-502951.9477519677},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AQ$12))","v":-361250.72200517077},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AR$12))","v":-218315.1999143241},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AS$12))","v":-103687.24577005859},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AT$12))","v":24630.791337092407},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AU$12))","v":144513.91650497261},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AV$12))","v":254362.13572271541},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AW$12))","v":350759.78694334067},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AX$12))","v":444670.16687263642},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AY$12))","v":425337.63706852496},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,AZ$12))","v":538077.27425531391},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BA$12))","v":620016.94609159697},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BB$12))","v":700633.62787167635},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BC$12))","v":783375.11936567165},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BD$12))","v":870174.68312651105},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BE$12))","v":925363.15744936559},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BF$12))","v":1008610.4989227206},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BG$12))","v":1097061.10845182},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BH$12))","v":1190280.904865169},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BI$12))","v":1281007.2606599666},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BJ$12))","v":1381011.408765886},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BK$12))","v":1369782.0901949359},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BL$12))","v":1549213.8126260238},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BM$12))","v":1662955.6262082681},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BN$12))","v":1778841.0330292331},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BO$12))","v":1896563.9610912129},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BP$12))","v":2017981.5002367785},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BQ$12))","v":2085216.1183312563},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BR$12))","v":2204118.4266755581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BS$12))","v":2326336.4232882354},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BT$12))","v":2447330.5955200698},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BU$12))","v":2561779.7370724697},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BV$12))","v":2683864.7535139546},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BW$12))","v":2692111.9389481507},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BX$12))","v":2933390.3022755664},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BY$12))","v":3059583.9068535734},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,BZ$12))","v":3185736.5716967955},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CA$12))","v":3311849.5325325318},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CB$12))","v":3437924.170284491},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CC$12))","v":3488908.3109664731},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CD$12))","v":3609506.9588213284},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CE$12))","v":3734103.6279763337},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CF$12))","v":3857321.1771861725},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CG$12))","v":3972637.4004624095},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CH$12))","v":4097138.8741367962},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CI$12))","v":4112341.4321371447},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CJ$12))","v":4407954.3431813009},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CK$12))","v":4536871.3419614993},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CL$12))","v":4665758.7353532594},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CM$12))","v":4794616.2916572783},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CN$12))","v":4923443.6185835022},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CO$12))","v":4955748.6947714034},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CP$12))","v":5078249.5295590088},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CQ$12))","v":5205557.2829676848},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CR$12))","v":5331289.8553414084},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CS$12))","v":5447474.2096036207},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CT$12))","v":5574685.1976556182},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CU$12))","v":5599179.1364846397},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CV$12))","v":5954276.9777247086},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CW$12))","v":6086177.0223128479},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CX$12))","v":6218043.9104149025},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CY$12))","v":6349877.5941706784},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,CZ$12))","v":6481678.0496500637},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DA$12))","v":6493898.2735389546},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DB$12))","v":6618343.0253646802},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DC$12))","v":6748560.6209373176},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DD$12))","v":6876969.0362724941},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DE$12))","v":6993849.119338952},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DF$12))","v":7123967.0061523188},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DG$12))","v":7160236.1441303678},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DH$12))","v":7580270.6978426985},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DI$12))","v":7715375.7595315389},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DJ$12))","v":7850447.5849672817},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DK$12))","v":7985486.1741499491},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DL$12))","v":8120491.5270795301},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DM$12))","v":8111147.1791564673},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DN$12))","v":8237576.7141512707},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DO$12))","v":8370940.3088929877},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DP$12))","v":8502219.3021980226},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DQ$12))","v":8619591.1764335707},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DR$12))","v":8752855.0624160208},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DS$12))","v":8803666.1088589914},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DT$12))","v":9294509.3367430754},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DU$12))","v":9433076.2949822098},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DV$12))","v":9571610.0169682577},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DW$12))","v":9710110.5027012192},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DX$12))","v":9848577.7521810904},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DY$12))","v":9816109.545303341},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,DZ$12))","v":9944546.2909280285},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EA$12))","v":10081310.555499632},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EB$12))","v":10215663.701575387},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EC$12))","v":10333251.196040817},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,ED$12))","v":10469915.751853168},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EE$12))","v":10538312.646633659},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EF$12))","v":11106259.459362645},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EG$12))","v":11248560.787702486},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EH$12))","v":11390828.879789256},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EI$12))","v":11533063.735622931},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EJ$12))","v":11675265.355203513},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EK$12))","v":11618021.69378249},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EL$12))","v":11748457.011791814},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EM$12))","v":11888891.999788057},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EN$12))","v":12026528.236616295},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EO$12))","v":12143964.394986372},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EP$12))","v":12284299.674223345},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z165:$FD165,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$FD167,$Z$2:$FD$2,Periods!$Q$18),SUM($Z167:$FD167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z167:$FD167,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$FD169,$Z$2:$FD$2,Periods!$Q$18),SUM($Z169:$FD169))","v":5675886.0265014637},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AC$12))","v":133333.33333333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AD$12))","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AE$12))","v":133333.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AF$12))","v":133333.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AG$12))","v":133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AH$12))","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AI$12))","v":133333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AJ$12))","v":133333.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AK$12))","v":133333.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AL$12))","v":133333.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AM$12))","v":135271.72905742764},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AN$12))","v":141272.5102624649},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AO$12))","v":147253.79128685937},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AP$12))","v":152132.35714184729},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AQ$12))","v":155585.67256568526},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AR$12))","v":157673.50353726887},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AS$12))","v":158528.12221839718},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AT$12))","v":158443.69854100188},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AU$12))","v":157326.83502348574},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AV$12))","v":155265.26418484878},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AW$12))","v":152487.486407071},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AX$12))","v":155412.25858291751},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AY$12))","v":161538.81778639756},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,AZ$12))","v":158761.04000861978},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BA$12))","v":155983.262230842},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BB$12))","v":153205.48445306421},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BC$12))","v":148493.30761516403},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BD$12))","v":141972.84072446948},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BE$12))","v":134511.18889371189},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BF$12))","v":126072.70135522961},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BG$12))","v":116943.68025357349},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BH$12))","v":106783.99166848231},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BI$12))","v":95532.92500402173},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BJ$12))","v":83295.198225306784},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BK$12))","v":83579.398048198782},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BL$12))","v":80801.620270421015},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BM$12))","v":65646.230043573014},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BN$12))","v":61111.111111111124},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BO$12))","v":58333.333333333343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BP$12))","v":55555.555555555569},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BQ$12))","v":52777.777777777803},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BR$12))","v":50000.000000000029},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BS$12))","v":47222.222222222248},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BT$12))","v":44444.444444444482},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BU$12))","v":41666.666666666686},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BV$12))","v":38888.88888888892},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BW$12))","v":36111.111111111146},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BX$12))","v":33333.333333333358},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BY$12))","v":30555.555555555573},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,BZ$12))","v":27777.777777777799},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CA$12))","v":25000.000000000025},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CB$12))","v":22222.222222222241},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CC$12))","v":19444.444444444453},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CD$12))","v":16666.666666666668},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CE$12))","v":13888.888888888881},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CF$12))","v":11111.111111111095},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CG$12))","v":8333.3333333333339},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CH$12))","v":5555.5555555555475},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CI$12))","v":2777.777777777761},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z169:$FD169,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X171-($X165+$X167-$X169))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B171=Lists!$CU$24,SUMIFS($Z171:$FD171,$Z$2:$FD$2,Periods!$Q$18),SUM($Z171:$FD171))","v":544592525.30208623},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AA$12))","v":-1759207.7492052566},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AB$12))","v":-1134023.2146141506},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AC$12))","v":-1291820.930136787},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AD$12))","v":-1278997.2756395387},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AE$12))","v":-1468236.6086462112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AF$12))","v":-1438704.1986367062},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AG$12))","v":-1398527.9514080556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AH$12))","v":-1354633.5635794923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AI$12))","v":-1287405.4177132731},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AJ$12))","v":-1218512.0997145942},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AK$12))","v":-1154767.5025958079},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AL$12))","v":-1053973.0025820003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AM$12))","v":-1049233.7449050341},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AN$12))","v":-925269.87183541059},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AO$12))","v":-803533.92812529299},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AP$12))","v":-655084.30489381542},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AQ$12))","v":-516836.39457085636},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AR$12))","v":-375988.70345159341},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AS$12))","v":-262215.36798845604},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AT$12))","v":-133812.90720390994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AU$12))","v":-12812.918518513441},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AV$12))","v":99096.871537867002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AW$12))","v":198272.30053626932},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AX$12))","v":289257.90828971844},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AY$12))","v":263798.81928212754},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,AZ$12))","v":379316.23424669448},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BA$12))","v":464033.68386075459},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BB$12))","v":547428.14341861196},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BC$12))","v":634881.81175050791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BD$12))","v":728201.84240204189},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BE$12))","v":790851.96855565347},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BF$12))","v":882537.79756749049},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BG$12))","v":980117.42819824629},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BH$12))","v":1083496.9131966867},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BI$12))","v":1185474.3356559454},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BJ$12))","v":1297716.2105405796},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BK$12))","v":1286202.6921467371},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BL$12))","v":1468412.192355603},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BM$12))","v":1597309.3961646948},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BN$12))","v":1717729.9219181221},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BO$12))","v":1838230.6277578799},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BP$12))","v":1962425.9446812226},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BQ$12))","v":2032438.3405534783},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BR$12))","v":2154118.4266755581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BS$12))","v":2279114.2010660134},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BT$12))","v":2402886.1510756258},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BU$12))","v":2520113.0704058036},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BV$12))","v":2644975.8646250665},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BW$12))","v":2656000.8278370388},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BX$12))","v":2900056.9689422324},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BY$12))","v":3029028.3512980174},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,BZ$12))","v":3157958.7939190175},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CA$12))","v":3286849.5325325318},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CB$12))","v":3415701.948062269},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CC$12))","v":3469463.866522029},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CD$12))","v":3592840.2921546623},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CE$12))","v":3720214.7390874457},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CF$12))","v":3846210.0660750605},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CG$12))","v":3964304.0671290755},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CH$12))","v":4091583.3185812403},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CI$12))","v":4109563.6543593667},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CJ$12))","v":4407954.3431813009},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CK$12))","v":4536871.3419614993},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CL$12))","v":4665758.7353532594},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CM$12))","v":4794616.2916572783},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CN$12))","v":4923443.6185835022},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CO$12))","v":4955748.6947714034},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CP$12))","v":5078249.5295590088},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CQ$12))","v":5205557.2829676848},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CR$12))","v":5331289.8553414084},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CS$12))","v":5447474.2096036207},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CT$12))","v":5574685.1976556182},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CU$12))","v":5599179.1364846397},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CV$12))","v":5954276.9777247086},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CW$12))","v":6086177.0223128479},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CX$12))","v":6218043.9104149025},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CY$12))","v":6349877.5941706784},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,CZ$12))","v":6481678.0496500637},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DA$12))","v":6493898.2735389546},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DB$12))","v":6618343.0253646802},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DC$12))","v":6748560.6209373176},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DD$12))","v":6876969.0362724941},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DE$12))","v":6993849.119338952},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DF$12))","v":7123967.0061523188},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DG$12))","v":7160236.1441303678},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DH$12))","v":7580270.6978426985},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DI$12))","v":7715375.7595315389},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DJ$12))","v":7850447.5849672817},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DK$12))","v":7985486.1741499491},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DL$12))","v":8120491.5270795301},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DM$12))","v":8111147.1791564673},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DN$12))","v":8237576.7141512707},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DO$12))","v":8370940.3088929877},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DP$12))","v":8502219.3021980226},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DQ$12))","v":8619591.1764335707},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DR$12))","v":8752855.0624160208},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DS$12))","v":8803666.1088589914},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DT$12))","v":9294509.3367430754},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DU$12))","v":9433076.2949822098},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DV$12))","v":9571610.0169682577},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DW$12))","v":9710110.5027012192},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DX$12))","v":9848577.7521810904},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DY$12))","v":9816109.545303341},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,DZ$12))","v":9944546.2909280285},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EA$12))","v":10081310.555499632},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EB$12))","v":10215663.701575387},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EC$12))","v":10333251.196040817},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,ED$12))","v":10469915.751853168},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EE$12))","v":10538312.646633659},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EF$12))","v":11106259.459362645},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EG$12))","v":11248560.787702486},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EH$12))","v":11390828.879789256},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EI$12))","v":11533063.735622931},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EJ$12))","v":11675265.355203513},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EK$12))","v":11618021.69378249},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EL$12))","v":11748457.011791814},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EM$12))","v":11888891.999788057},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EN$12))","v":12026528.236616295},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EO$12))","v":12143964.394986372},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EP$12))","v":12284299.674223345},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"X173-Repd!X173","v":0},null,null,null,{"$f":"IF($B173=Lists!$CU$24,SUMIFS($Z173:$FD173,$Z$2:$FD$2,Periods!$Q$18),SUM($Z173:$FD173))","v":108918505.06041725},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BQ$12))","v":230726.74573043606},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BR$12))","v":430823.68533511169},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BS$12))","v":455822.84021320264},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BT$12))","v":480577.23021512525},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BU$12))","v":504022.61408116086},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BV$12))","v":528995.17292501358},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BW$12))","v":531200.16556740738},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BX$12))","v":580011.39378844667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BY$12))","v":605805.6702596033},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,BZ$12))","v":631591.75878380332},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CA$12))","v":657369.90650650673},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CB$12))","v":683140.38961245399},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CC$12))","v":693892.77330440562},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CD$12))","v":718568.05843093246},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CE$12))","v":744042.94781748857},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CF$12))","v":769242.01321501285},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CG$12))","v":792860.8134258166},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CH$12))","v":818316.66371624731},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CI$12))","v":821912.73087187484},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CJ$12))","v":881590.86863625795},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CK$12))","v":907374.2683923021},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CL$12))","v":933151.7470706515},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CM$12))","v":958923.25833145715},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CN$12))","v":984688.72371670045},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CO$12))","v":991149.73895427957},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CP$12))","v":1015649.9059118032},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CQ$12))","v":1041111.4565935358},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CR$12))","v":1066257.9710682817},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CS$12))","v":1089494.841920726},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CT$12))","v":1114937.0395311229},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CU$12))","v":1119835.8272969276},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CV$12))","v":1190855.3955449387},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CW$12))","v":1217235.4044625722},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CX$12))","v":1243608.7820829786},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CY$12))","v":1269975.5188341402},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,CZ$12))","v":1296335.6099300124},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DA$12))","v":1298779.6547077894},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DB$12))","v":1323668.6050729342},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DC$12))","v":1349712.124187462},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DD$12))","v":1375393.8072545007},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DE$12))","v":1398769.8238677904},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DF$12))","v":1424793.4012304693},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DG$12))","v":1432047.2288260758},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DH$12))","v":1516054.1395685375},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DI$12))","v":1543075.1519063041},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DJ$12))","v":1570089.5169934556},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DK$12))","v":1597097.2348299921},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DL$12))","v":1624098.305415906},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DM$12))","v":1622229.4358313009},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DN$12))","v":1647515.3428302482},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DO$12))","v":1674188.0617785975},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DP$12))","v":1700443.860439606},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DQ$12))","v":1723918.2352867126},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DR$12))","v":1750571.0124832019},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DS$12))","v":1760733.2217718065},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DT$12))","v":1858901.8673486114},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DU$12))","v":1886615.2589964345},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DV$12))","v":1914322.0033936501},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DW$12))","v":1942022.1005402431},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DX$12))","v":1969715.5504362285},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DY$12))","v":1963221.9090606719},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,DZ$12))","v":1988909.2581855953},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EA$12))","v":2016262.1110999286},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EB$12))","v":2043132.7403150797},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EC$12))","v":2066650.2392081618},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,ED$12))","v":2093983.1503706276},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EE$12))","v":2107662.5293267369},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EF$12))","v":2221251.8918725252},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EG$12))","v":2249712.1575405002},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EH$12))","v":2278165.7759578526},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EI$12))","v":2306612.7471245825},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EJ$12))","v":2335053.0710407048},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EK$12))","v":2323604.3387565017},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EL$12))","v":2349691.402358368},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EM$12))","v":2377778.3999576122},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EN$12))","v":2405305.6473232508},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EO$12))","v":2428792.8789972812},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EP$12))","v":2456859.9348446727},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z173:$FD173,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X175-($X171-$X173))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X175-Calc!X805","v":0},null,null,null,{"$f":"IF($B175=Lists!$CU$24,SUMIFS($Z175:$FD175,$Z$2:$FD$2,Periods!$Q$18),SUM($Z175:$FD175))","v":435674020.24166906},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AA$12))","v":-1759207.7492052566},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AB$12))","v":-1134023.2146141506},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AC$12))","v":-1291820.930136787},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AD$12))","v":-1278997.2756395387},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AE$12))","v":-1468236.6086462112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AF$12))","v":-1438704.1986367062},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AG$12))","v":-1398527.9514080556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AH$12))","v":-1354633.5635794923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AI$12))","v":-1287405.4177132731},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AJ$12))","v":-1218512.0997145942},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AK$12))","v":-1154767.5025958079},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AL$12))","v":-1053973.0025820003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AM$12))","v":-1049233.7449050341},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AN$12))","v":-925269.87183541059},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AO$12))","v":-803533.92812529299},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AP$12))","v":-655084.30489381542},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AQ$12))","v":-516836.39457085636},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AR$12))","v":-375988.70345159341},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AS$12))","v":-262215.36798845604},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AT$12))","v":-133812.90720390994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AU$12))","v":-12812.918518513441},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AV$12))","v":99096.871537867002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AW$12))","v":198272.30053626932},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AX$12))","v":289257.90828971844},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AY$12))","v":263798.81928212754},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,AZ$12))","v":379316.23424669448},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BA$12))","v":464033.68386075459},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BB$12))","v":547428.14341861196},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BC$12))","v":634881.81175050791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BD$12))","v":728201.84240204189},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BE$12))","v":790851.96855565347},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BF$12))","v":882537.79756749049},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BG$12))","v":980117.42819824629},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BH$12))","v":1083496.9131966867},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BI$12))","v":1185474.3356559454},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BJ$12))","v":1297716.2105405796},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BK$12))","v":1286202.6921467371},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BL$12))","v":1468412.192355603},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BM$12))","v":1597309.3961646948},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BN$12))","v":1717729.9219181221},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BO$12))","v":1838230.6277578799},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BP$12))","v":1962425.9446812226},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BQ$12))","v":1801711.5948230419},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BR$12))","v":1723294.7413404472},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BS$12))","v":1823291.3608528115},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BT$12))","v":1922308.920860501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BU$12))","v":2016090.4563246425},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BV$12))","v":2115980.6917000525},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BW$12))","v":2124800.6622696314},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BX$12))","v":2320045.5751537867},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BY$12))","v":2423222.6810384132},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,BZ$12))","v":2526367.0351352133},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CA$12))","v":2629479.626026025},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CB$12))","v":2732561.558449816},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CC$12))","v":2775571.0932176225},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CD$12))","v":2874272.2337237298},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CE$12))","v":2976171.7912699562},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CF$12))","v":3076968.0528600477},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CG$12))","v":3171443.2537032589},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CH$12))","v":3273266.6548649929},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CI$12))","v":3287650.9234874919},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CJ$12))","v":3526363.474545043},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CK$12))","v":3629497.0735691972},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CL$12))","v":3732606.9882826079},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CM$12))","v":3835693.0333258212},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CN$12))","v":3938754.8948668018},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CO$12))","v":3964598.9558171239},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CP$12))","v":4062599.6236472055},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CQ$12))","v":4164445.8263741489},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CR$12))","v":4265031.8842731267},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CS$12))","v":4357979.3676828947},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CT$12))","v":4459748.1581244953},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CU$12))","v":4479343.3091877121},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CV$12))","v":4763421.5821797699},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CW$12))","v":4868941.6178502757},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CX$12))","v":4974435.1283319239},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CY$12))","v":5079902.0753365383},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,CZ$12))","v":5185342.4397200514},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DA$12))","v":5195118.6188311651},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DB$12))","v":5294674.4202917479},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DC$12))","v":5398848.4967498556},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DD$12))","v":5501575.2290179953},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DE$12))","v":5595079.2954711616},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DF$12))","v":5699173.6049218476},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DG$12))","v":5728188.915304292},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DH$12))","v":6064216.5582741611},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DI$12))","v":6172300.6076252349},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DJ$12))","v":6280358.0679738261},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DK$12))","v":6388388.939319957},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DL$12))","v":6496393.221663624},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DM$12))","v":6488917.7433251664},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DN$12))","v":6590061.3713210225},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DO$12))","v":6696752.2471143901},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DP$12))","v":6801775.4417584166},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DQ$12))","v":6895672.941146858},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DR$12))","v":7002284.0499328189},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DS$12))","v":7042932.8870871849},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DT$12))","v":7435607.469394464},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DU$12))","v":7546461.0359857753},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DV$12))","v":7657288.0135746077},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DW$12))","v":7768088.4021609761},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DX$12))","v":7878862.2017448619},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DY$12))","v":7852887.6362426691},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,DZ$12))","v":7955637.0327424332},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EA$12))","v":8065048.4443997033},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EB$12))","v":8172530.9612603076},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EC$12))","v":8266600.9568326548},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,ED$12))","v":8375932.6014825404},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EE$12))","v":8430650.1173069216},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EF$12))","v":8885007.5674901195},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EG$12))","v":8998848.6301619858},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EH$12))","v":9112663.103831403},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EI$12))","v":9226450.9884983487},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EJ$12))","v":9340212.2841628082},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EK$12))","v":9294417.3550259881},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EL$12))","v":9398765.6094334461},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EM$12))","v":9511113.5998304449},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EN$12))","v":9621222.5892930441},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EO$12))","v":9715171.5159890912},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EP$12))","v":9827439.7393786721},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z175:$FD175,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179}]

{"sheet":"CFd","index":19,"n_rows":140,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I44\")","v":"CFd"},null,null,{"$f":"INDIRECT(\"START!K44\")","v":"Детализированный отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99190)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99190)","v":0},{"$f":"SUM(T$15:T$99190)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X23))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$FD16,$Z$2:$FD$2,Periods!$Q$18),SUM($Z16:$FD16))","v":2444127688.8990717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AA$12))","v":23407.691999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AB$12))","v":66626.161559999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AC$12))","v":166300.66662461538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AD$12))","v":280327.3490769231},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AE$12))","v":418430.40546461538},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AF$12))","v":590415.34730769228},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AG$12))","v":805533.89524246147},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AH$12))","v":1061559.9119741539},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AI$12))","v":1356246.3506436923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AJ$12))","v":1687325.2548276922},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AK$12))","v":2052507.7585384615},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AL$12))","v":2449484.0862239995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AM$12))","v":2894011.5397759997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AN$12))","v":3365078.8546038466},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AO$12))","v":3847253.0962546151},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AP$12))","v":4266196.9929384617},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AQ$12))","v":4689992.2961187698},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AR$12))","v":5103589.6852564607},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AS$12))","v":5491816.0712401541},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AT$12))","v":5839374.5963861533},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AU$12))","v":6149904.9945738455},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AV$12))","v":6427078.825886922},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AW$12))","v":6674599.4766133847},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AX$12))","v":6896202.1592455376},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AY$12))","v":7147124.4616099996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,AZ$12))","v":7405664.8704351922},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BA$12))","v":7614039.8874987457},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BB$12))","v":7822647.8118193988},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BC$12))","v":8040733.1950301984},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BD$12))","v":8277614.8685684986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BE$12))","v":8532036.3881375007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BF$12))","v":8787792.4564500004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BG$12))","v":9054975.8901000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BH$12))","v":9334723.6209500004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BI$12))","v":9625671.0690000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BJ$12))","v":9926453.6542499997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BK$12))","v":10338742.614410002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BL$12))","v":10747924.652167501},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BM$12))","v":11078798.044860002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BN$12))","v":11414232.795612499},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BO$12))","v":11754228.904424999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BP$12))","v":12096011.807425},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BQ$12))","v":12437794.710425001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BR$12))","v":12779577.613424998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BS$12))","v":13121360.516424999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BT$12))","v":13463143.419425},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BU$12))","v":13804926.322425},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BV$12))","v":14146709.225425001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BW$12))","v":14658710.08403375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BX$12))","v":15151338.122996248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BY$12))","v":15502809.421146249},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,BZ$12))","v":15854280.719296249},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CA$12))","v":16205752.01744625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CB$12))","v":16557223.315596249},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CC$12))","v":16908694.613746248},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CD$12))","v":17260165.911896251},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CE$12))","v":17611637.21004625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CF$12))","v":17963108.50819625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CG$12))","v":18314579.806346249},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CH$12))","v":18666051.104496248},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CI$12))","v":19262041.018019188},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CJ$12))","v":19828183.725836065},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CK$12))","v":20189827.838893563},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CL$12))","v":20551471.951951064},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CM$12))","v":20913116.065008562},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CN$12))","v":21274760.178066064},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CO$12))","v":21636404.291123562},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CP$12))","v":21998048.404181059},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CQ$12))","v":22359692.517238561},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CR$12))","v":22721336.630296059},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CS$12))","v":23082980.743353561},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CT$12))","v":23444624.856411062},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CU$12))","v":24132092.765693083},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CV$12))","v":24778240.076652363},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CW$12))","v":25150565.645362739},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CX$12))","v":25522891.214073114},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CY$12))","v":25895216.782783486},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,CZ$12))","v":26267542.351493865},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DA$12))","v":26639867.920204237},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DB$12))","v":27012193.488914613},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DC$12))","v":27384519.057624988},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DD$12))","v":27756844.626335364},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DE$12))","v":28129170.195045736},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DF$12))","v":28501495.763756111},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DG$12))","v":29288469.531089321},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DH$12))","v":30021576.586235706},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DI$12))","v":30405117.683381602},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DJ$12))","v":30788658.780527495},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DK$12))","v":31172199.877673391},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DL$12))","v":31555740.974819284},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DM$12))","v":31939282.071965177},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DN$12))","v":32322823.169111069},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DO$12))","v":32706364.266256966},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DP$12))","v":33089905.363402858},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DQ$12))","v":33473446.460548751},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DR$12))","v":33856987.557694644},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DS$12))","v":34752069.136610955},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DT$12))","v":35579586.579585753},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DU$12))","v":35974903.981588945},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DV$12))","v":36370221.383592129},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DW$12))","v":36765538.785595328},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DX$12))","v":37160856.187598512},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DY$12))","v":37556173.589601696},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,DZ$12))","v":37951490.991604879},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EA$12))","v":38346808.393608063},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EB$12))","v":38742125.795611262},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EC$12))","v":39137443.197614446},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,ED$12))","v":39532760.599617645},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EE$12))","v":40545163.37435703},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EF$12))","v":41475069.513805218},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EG$12))","v":41882752.035908565},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EH$12))","v":42290434.558011912},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EI$12))","v":42698117.080115259},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EJ$12))","v":43105799.602218606},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EK$12))","v":43513482.124321952},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EL$12))","v":43921164.646425307},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EM$12))","v":44328847.168528646},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EN$12))","v":44736529.690632001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EO$12))","v":45144212.212735355},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EP$12))","v":45551894.734838694},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z180:$FD180,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$FD17,$Z$2:$FD$2,Periods!$Q$18),SUM($Z17:$FD17))","v":1160096460.0532925},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AA$12))","v":14508.899999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AB$12))","v":45042.417000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AC$12))","v":78616.628999999986},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AD$12))","v":115250.05799999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AE$12))","v":154961.226},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AF$12))","v":197768.655},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AG$12))","v":243690.867},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AH$12))","v":292746.38399999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AI$12))","v":344953.72799999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AJ$12))","v":400331.42099999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AK$12))","v":458897.98499999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AL$12))","v":520671.94199999992},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AM$12))","v":601146.32759999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AN$12))","v":686611.92914999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AO$12))","v":761694.56054999994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AP$12))","v":840222.74699999986},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AQ$12))","v":922215.93660000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AR$12))","v":1007693.57745},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AS$12))","v":1096675.1176499999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AT$12))","v":1189180.0052999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AU$12))","v":1285227.6884999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AV$12))","v":1384837.6153499999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AW$12))","v":1488029.23395},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AX$12))","v":1594821.9923999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AY$12))","v":1749269.0785499997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,AZ$12))","v":1910253.1573124998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BA$12))","v":2033851.6672425},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BB$12))","v":2161313.0560349999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BC$12))","v":2292657.7441949998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BD$12))","v":2427906.1522275},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BE$12))","v":2567078.7006374998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BF$12))","v":2707418.6212499999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BG$12))","v":2848660.4474999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BH$12))","v":2993305.6912500001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BI$12))","v":3141354.3525},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BJ$12))","v":3292806.4312499999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BK$12))","v":3535810.4407500001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BL$12))","v":3786216.8833125005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BM$12))","v":3955962.3311250005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BN$12))","v":4129281.3673125003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BO$12))","v":4306173.9918750003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BP$12))","v":4484853.4106249996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BQ$12))","v":4663532.8293749997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BR$12))","v":4842212.2481249999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BS$12))","v":5020891.6668750001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BT$12))","v":5199571.0856250003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BU$12))","v":5378250.5043749996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BV$12))","v":5556929.9231249997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BW$12))","v":5881233.0681562498},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BX$12))","v":6210003.1986562489},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BY$12))","v":6397616.5883437488},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,BZ$12))","v":6585229.9780312488},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CA$12))","v":6772843.3677187487},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CB$12))","v":6960456.7574062487},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CC$12))","v":7148070.1470937487},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CD$12))","v":7335683.5367812496},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CE$12))","v":7523296.9264687495},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CF$12))","v":7710910.3161562495},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CG$12))","v":7898523.7058437495},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CH$12))","v":8086137.0955312494},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CI$12))","v":8482939.4147203118},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CJ$12))","v":8884432.0686515626},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CK$12))","v":9081426.1278234366},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CL$12))","v":9278420.1869953126},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CM$12))","v":9475414.2461671866},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CN$12))","v":9672408.3053390626},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CO$12))","v":9869402.3645109385},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CP$12))","v":10066396.423682811},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CQ$12))","v":10263390.482854687},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CR$12))","v":10460384.542026563},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CS$12))","v":10657378.601198437},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CT$12))","v":10854372.660370313},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CU$12))","v":11330113.31327039},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CV$12))","v":11810778.817649765},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CW$12))","v":12017622.579780232},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CX$12))","v":12224466.341910703},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CY$12))","v":12431310.10404117},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,CZ$12))","v":12638153.866171639},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DA$12))","v":12844997.628302107},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DB$12))","v":13051841.390432576},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DC$12))","v":13258685.152563045},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DD$12))","v":13465528.914693516},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DE$12))","v":13672372.676823983},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DF$12))","v":13879216.43895445},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DG$12))","v":14440797.253138674},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DH$12))","v":15007549.16137616},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DI$12))","v":15224735.111613153},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DJ$12))","v":15441921.061850144},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DK$12))","v":15659107.012087137},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DL$12))","v":15876292.962324129},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DM$12))","v":16093478.91256112},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DN$12))","v":16310664.862798113},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DO$12))","v":16527850.813035106},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DP$12))","v":16745036.763272099},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DQ$12))","v":16962222.71350909},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DR$12))","v":17179408.663746081},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DS$12))","v":17834224.303710613},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DT$12))","v":18494469.592431068},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DU$12))","v":18722514.840179913},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DV$12))","v":18950560.08792875},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DW$12))","v":19178605.335677598},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DX$12))","v":19406650.583426435},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DY$12))","v":19634695.831175283},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,DZ$12))","v":19862741.078924119},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EA$12))","v":20090786.326672956},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EB$12))","v":20318831.574421804},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EC$12))","v":20546876.822170641},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,ED$12))","v":20774922.069919489},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EE$12))","v":21530892.066206902},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EF$12))","v":22292563.193688031},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EG$12))","v":22532010.703824315},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EH$12))","v":22771458.213960599},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EI$12))","v":23010905.724096883},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EJ$12))","v":23250353.234233163},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EK$12))","v":23489800.744369451},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EL$12))","v":23729248.254505735},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EM$12))","v":23968695.764642015},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EN$12))","v":24208143.274778303},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EO$12))","v":24447590.784914587},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EP$12))","v":24687038.295050871},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z181:$FD181,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$FD18,$Z$2:$FD$2,Periods!$Q$18),SUM($Z18:$FD18))","v":36477772.833548702},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AA$12))","v":902.77599999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AB$12))","v":1899.86328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AC$12))","v":2991.8380799999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AD$12))","v":4179.2766399999991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AE$12))","v":5462.7551999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AF$12))","v":6842.8499999999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AG$12))","v":8320.137279999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AH$12))","v":9895.1932799999977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AI$12))","v":11568.594239999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AJ$12))","v":13340.9164},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AK$12))","v":15212.735999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AL$12))","v":17184.629279999994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AM$12))","v":20220.031103999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AN$12))","v":22502.488932},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AO$12))","v":24891.83928},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AP$12))","v":27388.687199999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AQ$12))","v":29993.637744},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AR$12))","v":32707.295963999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AS$12))","v":35530.266911999999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AT$12))","v":38463.155639999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AU$12))","v":41506.56719999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AV$12))","v":44661.106644},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AW$12))","v":47927.379023999994},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AX$12))","v":51305.989391999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AY$12))","v":57537.419939999992},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,AZ$12))","v":61322.776514999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BA$12))","v":65227.993891199985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BB$12))","v":69253.707373199984},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BC$12))","v":73400.552265599996},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BD$12))","v":77669.163872999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BE$12))","v":82060.177500000005},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BF$12))","v":86401.425599999988},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BG$12))","v":90848.55779999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BH$12))","v":95401.574099999983},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BI$12))","v":100060.4745},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BJ$12))","v":104825.25899999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BK$12))","v":115180.72398000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BL$12))","v":120406.10431499999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BM$12))","v":125742.66295499998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BN$12))","v":131190.39989999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BO$12))","v":136749.31514999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BP$12))","v":142308.2304},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BQ$12))","v":147867.14564999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BR$12))","v":153426.06089999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BS$12))","v":158984.97614999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BT$12))","v":164543.89139999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BU$12))","v":170102.80665000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BV$12))","v":175661.7219},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BW$12))","v":190281.66900749999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BX$12))","v":196118.53001999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BY$12))","v":201955.39103249999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,BZ$12))","v":207792.25204499994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CA$12))","v":213629.11305749998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CB$12))","v":219465.97406999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CC$12))","v":225302.83508249998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CD$12))","v":231139.69609499999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CE$12))","v":236976.55710749998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CF$12))","v":242813.41811999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CG$12))","v":248650.2791325},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CH$12))","v":254487.14014499998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CI$12))","v":273340.20121537498},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CJ$12))","v":279468.90527849999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CK$12))","v":285597.60934162501},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CL$12))","v":291726.31340474996},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CM$12))","v":297855.01746787503},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CN$12))","v":303983.72153100005},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CO$12))","v":310112.425594125},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CP$12))","v":316241.12965724996},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CQ$12))","v":322369.83372037503},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CR$12))","v":328498.53778349998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CS$12))","v":334627.24184662494},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CT$12))","v":340755.94590975001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CU$12))","v":364228.88247151871},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CV$12))","v":370664.02173779998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CW$12))","v":377099.16100408125},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CX$12))","v":383534.30027036247},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CY$12))","v":389969.43953664374},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,CZ$12))","v":396404.57880292501},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DA$12))","v":402839.71806920622},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DB$12))","v":409274.8573354875},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DC$12))","v":415709.99660176877},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DD$12))","v":422145.13586804998},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DE$12))","v":428580.27513433126},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DF$12))","v":435015.41440061241},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DG$12))","v":463523.08135023847},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DH$12))","v":470279.97757983377},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DI$12))","v":477036.87380942906},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DJ$12))","v":483793.77003902441},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DK$12))","v":490550.66626861977},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DL$12))","v":497307.56249821506},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DM$12))","v":504064.45872781036},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DN$12))","v":510821.35495740559},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DO$12))","v":517578.25118700095},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DP$12))","v":524335.1474165963},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DQ$12))","v":531092.0436461916},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DR$12))","v":537848.93987578701},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DS$12))","v":571836.12791065127},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DT$12))","v":578930.86895172636},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DU$12))","v":586025.60999280133},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DV$12))","v":593120.35103387653},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DW$12))","v":600215.09207495162},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DX$12))","v":607309.8331160266},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DY$12))","v":614404.57415710168},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,DZ$12))","v":621499.31519817689},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EA$12))","v":628594.05623925186},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EB$12))","v":635688.79728032695},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EC$12))","v":642783.53832140204},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,ED$12))","v":649878.27936247713},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EE$12))","v":689821.67142372986},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EF$12))","v":697271.14951685863},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EG$12))","v":704720.62760998751},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EH$12))","v":712170.10570311628},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EI$12))","v":719619.58379624516},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EJ$12))","v":727069.06188937393},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EK$12))","v":734518.53998250281},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EL$12))","v":741968.0180756317},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EM$12))","v":749417.49616876047},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EN$12))","v":756866.97426188935},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EO$12))","v":764316.45235501812},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EP$12))","v":771765.93044814689},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$FD19,$Z$2:$FD$2,Periods!$Q$18),SUM($Z19:$FD19))","v":62533324.857512094},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AA$12))","v":1547.6159999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AB$12))","v":3256.9084800000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AC$12))","v":5128.86528},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AD$12))","v":7164.4742400000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AE$12))","v":9364.7232000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AF$12))","v":11730.6},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AG$12))","v":14263.092479999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AH$12))","v":16963.188480000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AI$12))","v":19831.875840000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AJ$12))","v":22870.142400000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AK$12))","v":26078.975999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AL$12))","v":29459.364479999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AM$12))","v":34662.910463999993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AN$12))","v":38575.695311999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AO$12))","v":42671.724479999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AP$12))","v":46952.035199999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AQ$12))","v":51417.664703999995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AR$12))","v":56069.650223999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AS$12))","v":60909.028991999992},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AT$12))","v":65936.838239999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AU$12))","v":71154.115199999986},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AV$12))","v":76561.897103999989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AW$12))","v":82161.221184000009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AX$12))","v":87953.124671999991},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AY$12))","v":98635.577040000004},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,AZ$12))","v":105124.75973999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BA$12))","v":111819.41809920002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BB$12))","v":118720.64121119998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BC$12))","v":125829.51816960002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BD$12))","v":133147.138068},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BE$12))","v":140674.59},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BF$12))","v":148116.72960000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BG$12))","v":155740.3848},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BH$12))","v":163545.55559999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BI$12))","v":171532.242},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BJ$12))","v":179700.44399999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BK$12))","v":197452.66968000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BL$12))","v":206410.46454000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BM$12))","v":215558.85078000004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BN$12))","v":224897.8284},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BO$12))","v":234427.39739999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BP$12))","v":243956.96639999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BQ$12))","v":253486.53539999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BR$12))","v":263016.10440000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BS$12))","v":272545.67340000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BT$12))","v":282075.24239999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BU$12))","v":291604.81140000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BV$12))","v":301134.38039999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BW$12))","v":326197.14687},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BX$12))","v":336203.19432000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BY$12))","v":346209.24176999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,BZ$12))","v":356215.28921999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CA$12))","v":366221.33666999993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CB$12))","v":376227.38412},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CC$12))","v":386233.43156999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CD$12))","v":396239.47902000003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CE$12))","v":406245.52646999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CF$12))","v":416251.57391999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CG$12))","v":426257.62137000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CH$12))","v":436263.66881999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CI$12))","v":468583.20208350004},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CJ$12))","v":479089.55190600001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CK$12))","v":489595.90172850003},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CL$12))","v":500102.25155100005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CM$12))","v":510608.60137349996},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CN$12))","v":521114.9511960001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CO$12))","v":531621.3010185},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CP$12))","v":542127.65084100002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CQ$12))","v":552634.00066349993},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CR$12))","v":563140.35048599995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CS$12))","v":573646.70030849997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CT$12))","v":584153.050131},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CU$12))","v":624392.36995117494},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CV$12))","v":635424.03726479993},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CW$12))","v":646455.70457842492},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CX$12))","v":657487.37189204991},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CY$12))","v":668519.0392056749},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,CZ$12))","v":679550.70651929989},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DA$12))","v":690582.37383292499},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DB$12))","v":701614.04114654986},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DC$12))","v":712645.70846017485},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DD$12))","v":723677.37577379984},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DE$12))","v":734709.04308742494},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DF$12))","v":745740.71040104982},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DG$12))","v":794610.99660040881},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DH$12))","v":806194.24727971514},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DI$12))","v":817777.49795902125},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DJ$12))","v":829360.74863832758},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DK$12))","v":840943.99931763369},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DL$12))","v":852527.24999694014},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DM$12))","v":864110.50067624624},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DN$12))","v":875693.75135555258},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DO$12))","v":887277.0020348588},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DP$12))","v":898860.25271416502},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DQ$12))","v":910443.50339347136},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DR$12))","v":922026.75407277758},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DS$12))","v":980290.50498968782},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DT$12))","v":992452.91820295947},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DU$12))","v":1004615.331416231},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DV$12))","v":1016777.7446295026},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DW$12))","v":1028940.1578427741},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DX$12))","v":1041102.5710560457},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DY$12))","v":1053264.9842693172},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,DZ$12))","v":1065427.3974825889},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EA$12))","v":1077589.8106958603},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EB$12))","v":1089752.2239091319},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EC$12))","v":1101914.6371224036},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,ED$12))","v":1114077.050335675},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EE$12))","v":1182551.4367263941},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EF$12))","v":1195321.9706003293},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EG$12))","v":1208092.5044742641},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EH$12))","v":1220863.0383481993},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EI$12))","v":1233633.5722221346},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EJ$12))","v":1246404.1060960698},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EK$12))","v":1259174.6399700048},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EL$12))","v":1271945.17384394},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EM$12))","v":1284715.7077178753},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EN$12))","v":1297486.2415918102},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EO$12))","v":1310256.7754657455},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EP$12))","v":1323027.3093396807},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z183:$FD183,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":20},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$FD20,$Z$2:$FD$2,Periods!$Q$18),SUM($Z20:$FD20))","v":188710971.68000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AA$12))","v":6448.4},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AB$12))","v":13570.451999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AC$12))","v":21370.271999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AD$12))","v":29851.976000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AE$12))","v":39019.68},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AF$12))","v":48877.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AG$12))","v":59429.551999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AH$12))","v":70679.95199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AI$12))","v":82632.816000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AJ$12))","v":95292.26},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AK$12))","v":108662.39999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AL$12))","v":122747.352},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AM$12))","v":137551.23199999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AN$12))","v":153078.15599999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AO$12))","v":169332.24},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AP$12))","v":186317.6},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AQ$12))","v":204038.35199999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AR$12))","v":222498.61200000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AS$12))","v":241702.49599999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AT$12))","v":261654.12},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AU$12))","v":282357.59999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AV$12))","v":303817.05199999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AW$12))","v":326036.592},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AX$12))","v":349020.33599999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AY$12))","v":372772.39999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,AZ$12))","v":397296.89999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BA$12))","v":422597.95199999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BB$12))","v":448679.67199999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BC$12))","v":475546.17600000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BD$12))","v":503201.57999999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BE$12))","v":531650},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BF$12))","v":559776},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BG$12))","v":588588},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BH$12))","v":618086},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BI$12))","v":648270},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BJ$12))","v":679140},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BK$12))","v":710696},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BL$12))","v":742938},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BM$12))","v":775866},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BN$12))","v":809480},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BO$12))","v":843780},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BP$12))","v":878080},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BQ$12))","v":912379.99999999988},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BR$12))","v":946679.99999999988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BS$12))","v":980979.99999999988},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BT$12))","v":1015279.9999999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BU$12))","v":1049580},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BV$12))","v":1083880},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BW$12))","v":1118180},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BX$12))","v":1152480},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BY$12))","v":1186780},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,BZ$12))","v":1221080},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CA$12))","v":1255380},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CB$12))","v":1289680},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CC$12))","v":1323980},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CD$12))","v":1358280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CE$12))","v":1392580},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CF$12))","v":1426880},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CG$12))","v":1461180},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CH$12))","v":1495480},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CI$12))","v":1529780},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CJ$12))","v":1564080},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CK$12))","v":1598380},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CL$12))","v":1632680},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CM$12))","v":1666980},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CN$12))","v":1701280},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CO$12))","v":1735580},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CP$12))","v":1769880},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CQ$12))","v":1804179.9999999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CR$12))","v":1838479.9999999998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CS$12))","v":1872779.9999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CT$12))","v":1907079.9999999998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CU$12))","v":1941379.9999999998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CV$12))","v":1975679.9999999998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CW$12))","v":2009979.9999999998},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CX$12))","v":2044279.9999999998},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CY$12))","v":2078580},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,CZ$12))","v":2112880},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DA$12))","v":2147180},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DB$12))","v":2181480},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DC$12))","v":2215780},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DD$12))","v":2250080},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DE$12))","v":2284380},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DF$12))","v":2318680},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DG$12))","v":2352980},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DH$12))","v":2387280},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DI$12))","v":2421580},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DJ$12))","v":2455880},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DK$12))","v":2490180},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DL$12))","v":2524480},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DM$12))","v":2558780},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DN$12))","v":2593080},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DO$12))","v":2627380},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DP$12))","v":2661680},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DQ$12))","v":2695980},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DR$12))","v":2730280},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DS$12))","v":2764580},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DT$12))","v":2798880},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DU$12))","v":2833180},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DV$12))","v":2867480},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DW$12))","v":2901780},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DX$12))","v":2936080},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DY$12))","v":2970380},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,DZ$12))","v":3004680},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EA$12))","v":3038980},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EB$12))","v":3073280},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EC$12))","v":3107580},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,ED$12))","v":3141880},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EE$12))","v":3176180},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EF$12))","v":3210480},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EG$12))","v":3244780},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EH$12))","v":3279080},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EI$12))","v":3313380},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EJ$12))","v":3347680},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EK$12))","v":3381980},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EL$12))","v":3416280},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EM$12))","v":3450580},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EN$12))","v":3484880},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EO$12))","v":3519180},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EP$12))","v":3553480},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z184:$FD184,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":21},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$FD21,$Z$2:$FD$2,Periods!$Q$18),SUM($Z21:$FD21))","v":865215849.01752067},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AB$12))","v":2480.6628000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AC$12))","v":50536.080387692309},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AD$12))","v":107581.35838153845},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AE$12))","v":182040.17618769236},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AF$12))","v":282406.8288461538},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AG$12))","v":416694.68773476913},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AH$12))","v":582949.51076492306},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AI$12))","v":779198.89754215383},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AJ$12))","v":1003452.2893661535},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AK$12))","v":1253700.9692307692},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AL$12))","v":1527918.0618239997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AM$12))","v":1824058.5335279999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AN$12))","v":2140059.1924190773},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AO$12))","v":2473838.688267692},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AP$12))","v":2748826.9862307697},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AQ$12))","v":3024125.822824616},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AR$12))","v":3286644.1615107688},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AS$12))","v":3523183.482516923},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AT$12))","v":3720437.7828369229},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AU$12))","v":3881545.9942430765},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AV$12))","v":4009674.6870535379},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AW$12))","v":4108018.0701323072},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AX$12))","v":4179797.9908892298},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AY$12))","v":4228263.9352799999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,AZ$12))","v":4282763.6878061537},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BA$12))","v":4325208.2699150769},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BB$12))","v":4363538.5331999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BC$12))","v":4405759.8353999993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BD$12))","v":4459942.0403999994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BE$12))","v":4524971.2200000007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BF$12))","v":4590542.88},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BG$12))","v":4664409.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BH$12))","v":4745386.8},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BI$12))","v":4832289},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BJ$12))","v":4923931.3199999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BK$12))","v":5019128.7299999995},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BL$12))","v":5116696.2},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BM$12))","v":5215448.7},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BN$12))","v":5314201.2},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BO$12))","v":5412953.6999999993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BP$12))","v":5511706.1999999993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BQ$12))","v":5610458.6999999993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BR$12))","v":5709211.1999999993},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BS$12))","v":5807963.6999999993},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BT$12))","v":5906716.1999999993},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BU$12))","v":6005468.7000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BV$12))","v":6104221.2000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BW$12))","v":6202973.7000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BX$12))","v":6301726.2000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BY$12))","v":6400478.7000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,BZ$12))","v":6499231.2000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CA$12))","v":6597983.7000000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CB$12))","v":6696736.2000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CC$12))","v":6795488.7000000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CD$12))","v":6894241.2000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CE$12))","v":6992993.7000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CF$12))","v":7091746.2000000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CG$12))","v":7190498.7000000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CH$12))","v":7289251.2000000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CI$12))","v":7388003.7000000002},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CJ$12))","v":7486756.2000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CK$12))","v":7585508.7000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CL$12))","v":7684261.2000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CM$12))","v":7783013.7000000002},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CN$12))","v":7881766.2000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CO$12))","v":7980518.6999999993},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CP$12))","v":8079271.1999999993},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CQ$12))","v":8178023.6999999993},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CR$12))","v":8276776.1999999993},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CS$12))","v":8375528.6999999993},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CT$12))","v":8474281.1999999993},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CU$12))","v":8573033.6999999993},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CV$12))","v":8671786.1999999993},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CW$12))","v":8770538.6999999993},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CX$12))","v":8869291.1999999993},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CY$12))","v":8968043.6999999993},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,CZ$12))","v":9066796.1999999993},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DA$12))","v":9165548.6999999993},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DB$12))","v":9264301.1999999993},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DC$12))","v":9363053.6999999993},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DD$12))","v":9461806.1999999993},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DE$12))","v":9560558.6999999993},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DF$12))","v":9659311.1999999993},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DG$12))","v":9758063.6999999993},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DH$12))","v":9856816.1999999993},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DI$12))","v":9955568.6999999993},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DJ$12))","v":10054321.199999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DK$12))","v":10153073.699999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DL$12))","v":10251826.199999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DM$12))","v":10350578.699999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DN$12))","v":10449331.199999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DO$12))","v":10548083.699999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DP$12))","v":10646836.199999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DQ$12))","v":10745588.699999999},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DR$12))","v":10844341.199999999},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DS$12))","v":10943093.699999999},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DT$12))","v":11041846.199999999},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DU$12))","v":11140598.699999999},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DV$12))","v":11239351.199999999},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DW$12))","v":11338103.699999999},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DX$12))","v":11436856.199999999},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DY$12))","v":11535608.699999999},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,DZ$12))","v":11634361.199999999},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EA$12))","v":11733113.699999999},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EB$12))","v":11831866.199999999},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EC$12))","v":11930618.699999999},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,ED$12))","v":12029371.199999999},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EE$12))","v":12128123.699999999},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EF$12))","v":12226876.199999999},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EG$12))","v":12325628.699999999},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EH$12))","v":12424381.199999999},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EI$12))","v":12523133.699999999},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EJ$12))","v":12621886.199999999},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EK$12))","v":12720638.699999999},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EL$12))","v":12819391.199999999},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EM$12))","v":12918143.699999999},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EN$12))","v":13016896.199999999},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EO$12))","v":13115648.699999999},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EP$12))","v":13214401.199999999},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z185:$FD185,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$FD22,$Z$2:$FD$2,Periods!$Q$18),SUM($Z22:$FD22))","v":131093310.45720001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AB$12))","v":375.85799999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AC$12))","v":7656.9818769230769},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AD$12))","v":16300.205815384612},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AE$12))","v":27581.844876923078},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AF$12))","v":42788.913461538461},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AG$12))","v":63135.558747692296},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AH$12))","v":88325.683449230783},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AI$12))","v":118060.43902153845},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AJ$12))","v":152038.22566153842},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AK$12))","v":189954.69230769228},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AL$12))","v":231502.73663999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AM$12))","v":276372.50507999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AN$12))","v":324251.39279076929},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AO$12))","v":374824.04367692309},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AP$12))","v":416488.93730769237},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AQ$12))","v":458200.88224615389},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AR$12))","v":497976.3881076923},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AS$12))","v":533815.67916923075},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AT$12))","v":563702.69436923065},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AU$12))","v":588113.02943076915},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AV$12))","v":607526.46773538459},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AW$12))","v":622426.98032307695},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AX$12))","v":633302.72589230782},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AY$12))","v":640646.05080000008},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,AZ$12))","v":648903.58906153857},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BA$12))","v":655334.58635076915},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BB$12))","v":661142.20199999993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BC$12))","v":667539.36899999995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BD$12))","v":675748.79399999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BE$12))","v":685601.70000000007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BF$12))","v":695536.79999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BG$12))","v":706728.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BH$12))","v":718998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BI$12))","v":732165},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BJ$12))","v":746050.2},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BK$12))","v":760474.05},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BL$12))","v":775257},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BM$12))","v":790219.5},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BN$12))","v":805182},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BO$12))","v":820144.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BP$12))","v":835107},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BQ$12))","v":850069.5},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BR$12))","v":865032},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BS$12))","v":879994.49999999988},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BT$12))","v":894956.99999999988},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BU$12))","v":909919.49999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BV$12))","v":924881.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BW$12))","v":939844.49999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BX$12))","v":954806.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BY$12))","v":969769.49999999988},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,BZ$12))","v":984731.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CA$12))","v":999694.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CB$12))","v":1014657},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CC$12))","v":1029619.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CD$12))","v":1044582},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CE$12))","v":1059544.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CF$12))","v":1074507},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CG$12))","v":1089469.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CH$12))","v":1104432},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CI$12))","v":1119394.5},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CJ$12))","v":1134357},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CK$12))","v":1149319.5},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CL$12))","v":1164282},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CM$12))","v":1179244.5},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CN$12))","v":1194207},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CO$12))","v":1209169.5},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CP$12))","v":1224132},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CQ$12))","v":1239094.5},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CR$12))","v":1254057},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CS$12))","v":1269019.5},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CT$12))","v":1283982},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CU$12))","v":1298944.5},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CV$12))","v":1313907},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CW$12))","v":1328869.5},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CX$12))","v":1343832},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CY$12))","v":1358794.5},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,CZ$12))","v":1373757},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DA$12))","v":1388719.5},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DB$12))","v":1403682},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DC$12))","v":1418644.5},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DD$12))","v":1433607},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DE$12))","v":1448569.5},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DF$12))","v":1463532},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DG$12))","v":1478494.5},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DH$12))","v":1493457},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DI$12))","v":1508419.5},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DJ$12))","v":1523382},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DK$12))","v":1538344.5},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DL$12))","v":1553307},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DM$12))","v":1568269.5},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DN$12))","v":1583232},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DO$12))","v":1598194.5},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DP$12))","v":1613157},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DQ$12))","v":1628119.5},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DR$12))","v":1643082},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DS$12))","v":1658044.5},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DT$12))","v":1673007},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DU$12))","v":1687969.5},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DV$12))","v":1702932},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DW$12))","v":1717894.5},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DX$12))","v":1732857},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DY$12))","v":1747819.4999999998},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,DZ$12))","v":1762781.9999999998},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EA$12))","v":1777744.4999999998},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EB$12))","v":1792706.9999999998},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EC$12))","v":1807669.4999999998},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,ED$12))","v":1822631.9999999998},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EE$12))","v":1837594.4999999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EF$12))","v":1852556.9999999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EG$12))","v":1867519.4999999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EH$12))","v":1882481.9999999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EI$12))","v":1897444.4999999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EJ$12))","v":1912406.9999999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EK$12))","v":1927369.4999999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EL$12))","v":1942331.9999999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EM$12))","v":1957294.4999999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EN$12))","v":1972256.9999999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EO$12))","v":1987219.4999999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EP$12))","v":2002182},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z186:$FD186,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$FD25,$Z$2:$FD$2,Periods!$Q$18),SUM($Z25:$FD25))","v":680379253.09165442},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AA$12))","v":3957.8629999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AB$12))","v":13158.333461538463},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AC$12))","v":29234.32507692308},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AD$12))","v":58370.932846153846},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AE$12))","v":92578.329846153851},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AF$12))","v":135144.32082307694},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AG$12))","v":188677.1295123077},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AH$12))","v":256769.22318923075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AI$12))","v":334113.45498461532},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AJ$12))","v":422227.78690615389},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AK$12))","v":520361.41499999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AL$12))","v":629394.44097470772},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AM$12))","v":748832.36410532298},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AN$12))","v":884717.43751246156},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AO$12))","v":1015443.9423265846},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AP$12))","v":1146931.0728565846},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AQ$12))","v":1264186.0480652309},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AR$12))","v":1383411.075317286},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AS$12))","v":1500258.9472943651},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AT$12))","v":1623373.1777434982},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AU$12))","v":1713481.7792869878},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AV$12))","v":1792069.3678520764},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AW$12))","v":1860324.9021067456},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AX$12))","v":1923435.7763027588},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AY$12))","v":1983596.6324639407},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,AZ$12))","v":2059147.8987466823},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BA$12))","v":2108793.9585913043},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BB$12))","v":2156229.7850543717},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BC$12))","v":2204285.8108403459},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BD$12))","v":2260161.0838522175},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BE$12))","v":2325838.8389729736},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BF$12))","v":2419810.6503758784},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BG$12))","v":2485989.8631722894},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BH$12))","v":2555978.3313926696},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BI$12))","v":2629351.7567843487},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BJ$12))","v":2711350.9205027018},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BK$12))","v":2801715.8031496434},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BL$12))","v":2922849.5693296888},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BM$12))","v":3007173.2463108683},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BN$12))","v":3092828.9369399287},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BO$12))","v":3179432.4250058038},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BP$12))","v":3273613.1953298463},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BQ$12))","v":3374934.1358521543},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BR$12))","v":3510673.4434672799},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BS$12))","v":3599942.4014429767},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BT$12))","v":3689211.3594186725},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BU$12))","v":3778480.3173943684},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BV$12))","v":3875770.4345863275},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BW$12))","v":3981260.2489105007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BX$12))","v":4127212.9351478871},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BY$12))","v":4218267.2722830968},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,BZ$12))","v":4309321.6094183056},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CA$12))","v":4400375.9465535171},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CB$12))","v":4500704.5181349376},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CC$12))","v":4610489.4328368381},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CD$12))","v":4767009.7371183299},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CE$12))","v":4859885.1609962443},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CF$12))","v":4952760.5848741587},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CG$12))","v":5045636.0087520732},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CH$12))","v":5149085.6568516567},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CI$12))","v":5263295.2800206644},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CJ$12))","v":5430747.5259935316},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CK$12))","v":5525480.4583490044},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CL$12))","v":5620213.3907044772},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CM$12))","v":5714946.32305995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CN$12))","v":5821601.7593097901},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CO$12))","v":5940369.1653187107},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CP$12))","v":6119128.0225288924},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CQ$12))","v":6215755.6135314759},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CR$12))","v":6312383.2045340575},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CS$12))","v":6409010.7955366392},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CT$12))","v":6518958.8716035075},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CU$12))","v":6642420.6879166691},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CV$12))","v":6832871.4399152743},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CW$12))","v":6931431.5827379078},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CX$12))","v":7029991.7255605422},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CY$12))","v":7128551.8683831766},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,CZ$12))","v":7241881.6276852526},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DA$12))","v":7370178.1237524208},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DB$12))","v":7572716.942788098},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DC$12))","v":7673248.2884671837},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DD$12))","v":7773779.6341462703},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DE$12))","v":7874310.979825356},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DF$12))","v":7991113.7104616249},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DG$12))","v":8124388.888746433},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DH$12))","v":8339423.117199868},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DI$12))","v":8441965.0897925384},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DJ$12))","v":8544507.0623852052},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DK$12))","v":8647049.0349778719},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DL$12))","v":8767418.3238979783},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DM$12))","v":8905820.0130907074},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DN$12))","v":9133768.4518109914},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DO$12))","v":9238361.2638555132},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DP$12))","v":9342954.075900035},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DQ$12))","v":9447546.8879445549},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DR$12))","v":9571578.6763875987},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DS$12))","v":9715258.6268532518},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DT$12))","v":9956551.8305596858},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DU$12))","v":10063236.498845097},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DV$12))","v":10169921.167130508},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DW$12))","v":10276605.835415922},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DX$12))","v":10404398.475647248},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DY$12))","v":10553512.457161063},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,DZ$12))","v":10808593.0370776},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EA$12))","v":10917411.398728717},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EB$12))","v":11026229.76037984},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EC$12))","v":11135048.12203096},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,ED$12))","v":11266702.435406726},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EE$12))","v":11421410.337230444},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EF$12))","v":11690733.271124003},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EG$12))","v":11801728.000008147},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EH$12))","v":11912722.728892289},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EI$12))","v":12023717.457776431},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EJ$12))","v":12159336.794166323},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EK$12))","v":12319802.727519736},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EL$12))","v":12603835.677317437},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EM$12))","v":12717050.300779261},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EN$12))","v":12830264.924241085},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EO$12))","v":12943479.54770291},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EP$12))","v":11732910.41429437},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z189:$FD189,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственного персонала"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$FD27,$Z$2:$FD$2,Periods!$Q$18),SUM($Z27:$FD27))","v":326083529.08775705},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AA$12))","v":1544.6229166666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AB$12))","v":5707.0810416666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AC$12))","v":15376.026850961538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AD$12))","v":30511.70673878205},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AE$12))","v":48484.198830128211},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AF$12))","v":70833.292788461535},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AG$12))","v":99048.247027243575},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AH$12))","v":133650.45217147435},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AI$12))","v":174243.9623076923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AJ$12))","v":220432.83152243588},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AK$12))","v":271821.11390224355},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AL$12))","v":328012.86353365378},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AM$12))","v":394911.59685945505},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AN$12))","v":466819.67032435897},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AO$12))","v":537092.94050697121},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AP$12))","v":603785.32253565709},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AQ$12))","v":665292.63473974378},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AR$12))","v":725904.76645817317},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AS$12))","v":783207.71090008016},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AT$12))","v":834787.46127459942},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AU$12))","v":879747.38648798084},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AV$12))","v":918708.23114358983},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AW$12))","v":952290.73984479171},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AX$12))","v":981115.6571949519},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AY$12))","v":1021061.5949647435},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,AZ$12))","v":1060221.7218307771},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BA$12))","v":1084346.5725208339},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BB$12))","v":1107407.8680961207},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BC$12))","v":1130897.8396387291},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BD$12))","v":1156308.7182307499},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BE$12))","v":1184276.9654522915},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BF$12))","v":1214583.2733814789},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BG$12))","v":1247008.3340964373},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BH$12))","v":1281332.8396752914},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BI$12))","v":1317337.4821961666},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BJ$12))","v":1354802.9537371872},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BK$12))","v":1414707.1425186861},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BL$12))","v":1476236.3267579316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BM$12))","v":1517984.4011602462},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BN$12))","v":1560333.5808151858},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BO$12))","v":1603170.9221429853},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BP$12))","v":1646327.6400270583},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BQ$12))","v":1689559.6536309747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BR$12))","v":1732791.6672348916},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BS$12))","v":1776023.680838808},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BT$12))","v":1819255.6944427248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BU$12))","v":1862487.7080466417},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BV$12))","v":1905719.7216505585},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BW$12))","v":1978510.2513853214},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BX$12))","v":2051949.2613241435},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BY$12))","v":2096478.2353361775},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,BZ$12))","v":2141007.209348212},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CA$12))","v":2185536.183360246},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CB$12))","v":2230065.15737228},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CC$12))","v":2274594.131384314},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CD$12))","v":2319123.1053963481},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CE$12))","v":2363652.0794083821},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CF$12))","v":2408181.0534204165},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CG$12))","v":2452710.027432451},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CH$12))","v":2497239.001444485},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CI$12))","v":2580228.4623934571},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CJ$12))","v":2663885.8579526097},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CK$12))","v":2709750.7011850048},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CL$12))","v":2755615.5444173999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CM$12))","v":2801480.387649795},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CN$12))","v":2847345.2308821902},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CO$12))","v":2893210.0741145853},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CP$12))","v":2939074.9173469804},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CQ$12))","v":2984939.7605793756},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CR$12))","v":3030804.6038117711},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CS$12))","v":3076669.4470441663},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CT$12))","v":3122534.2902765614},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CU$12))","v":3216269.1068358342},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CV$12))","v":3310691.8960435931},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CW$12))","v":3357932.6845729603},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CX$12))","v":3405173.4731023265},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CY$12))","v":3452414.2616316937},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,CZ$12))","v":3499655.0501610609},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DA$12))","v":3546895.8386904281},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DB$12))","v":3594136.6272197952},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DC$12))","v":3641377.4157491615},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DD$12))","v":3688618.2042785287},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DE$12))","v":3735858.9928078959},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DF$12))","v":3783099.7813372631},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DG$12))","v":3888149.9843285996},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DH$12))","v":3993908.7991478774},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DI$12))","v":4042566.8113331255},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DJ$12))","v":4091224.8235183731},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DK$12))","v":4139882.8357036216},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DL$12))","v":4188540.8478888692},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DM$12))","v":4237198.8600741168},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DN$12))","v":4285856.8722593654},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DO$12))","v":4334514.884444613},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DP$12))","v":4383172.8966298616},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DQ$12))","v":4431830.9088151092},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DR$12))","v":4480488.9210003577},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DS$12))","v":4597449.072274778},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DT$12))","v":4715139.0937319789},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DU$12))","v":4765256.8462827839},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DV$12))","v":4815374.5988335907},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DW$12))","v":4865492.3513843957},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DX$12))","v":4915610.1039352007},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DY$12))","v":4965727.8564860057},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,DZ$12))","v":5015845.6090368116},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EA$12))","v":5065963.3615876175},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EB$12))","v":5116081.1141384225},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EC$12))","v":5166198.8666892275},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,ED$12))","v":5216316.6192400334},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EE$12))","v":5345806.7705118321},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EF$12))","v":5476048.6880718935},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EG$12))","v":5527669.9731992241},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EH$12))","v":5579291.2583265528},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EI$12))","v":5630912.5434538824},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EJ$12))","v":5682533.8285812121},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EK$12))","v":5734155.1137085427},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EL$12))","v":5785776.3988358714},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EM$12))","v":5837397.6839632019},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EN$12))","v":5889018.9690905316},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EO$12))","v":5940640.2542178612},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EP$12))","v":5992261.5393451899},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z191:$FD191,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$FD29,$Z$2:$FD$2,Periods!$Q$18),SUM($Z29:$FD29))","v":96922347.899040744},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AB$12))","v":926.77374999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AC$12))","v":2497.4748749999999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AD$12))","v":6728.1412355769226},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AE$12))","v":11578.882807692307},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AF$12))","v":17511.636490384615},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AG$12))","v":24988.339182692307},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AH$12))","v":34440.60903365384},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AI$12))","v":45749.662269230765},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AJ$12))","v":58796.715115384606},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AK$12))","v":73462.983798076908},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AL$12))","v":89629.684543269235},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AM$12))","v":107178.03357692306},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AN$12))","v":129768.92453874997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AO$12))","v":150322.87765586539},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AP$12))","v":171932.88664831728},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AQ$12))","v":190338.30687307694},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AR$12))","v":208837.27397076925},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AS$12))","v":226705.58590413458},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AT$12))","v":243219.04063591349},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AU$12))","v":257653.43612884617},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AV$12))","v":270194.99576394231},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AW$12))","v":281029.94292221154},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AX$12))","v":290344.50098466343},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AY$12))","v":298324.89333230775},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,AZ$12))","v":314312.06364653842},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BA$12))","v":321820.96945192781},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BB$12))","v":328786.97406057257},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BC$12))","v":335657.74679709988},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BD$12))","v":342880.95698613749},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BE$12))","v":350904.27395231248},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BF$12))","v":359661.90531906247},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BG$12))","v":369088.05870982492},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BH$12))","v":379116.94174803747},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BI$12))","v":389682.76205713744},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BJ$12))","v":400719.72726056242},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BK$12))","v":412162.0449817499},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BL$12))","v":436662.24052946159},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BM$12))","v":449079.5555252973},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BN$12))","v":461711.08517085033},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BO$12))","v":474489.06331826118},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BP$12))","v":487413.48996752989},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BQ$12))","v":500383.09404870495},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BR$12))","v":513352.69812987989},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BS$12))","v":526322.30221105495},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BT$12))","v":539291.90629222989},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BU$12))","v":552261.51037340483},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BV$12))","v":565231.11445458001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BW$12))","v":578200.71853575506},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BX$12))","v":608905.4322954379},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BY$12))","v":622264.12449904811},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,BZ$12))","v":635622.81670265831},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CA$12))","v":648981.50890626863},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CB$12))","v":662340.20110987884},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CC$12))","v":675698.89331348916},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CD$12))","v":689057.58551709924},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CE$12))","v":702416.27772070956},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CF$12))","v":715774.96992431977},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CG$12))","v":729133.66212793009},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CH$12))","v":742492.35433154029},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CI$12))","v":755851.04653515061},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CJ$12))","v":792286.03090092365},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CK$12))","v":806045.48387064214},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CL$12))","v":819804.93684036063},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CM$12))","v":833564.38981007924},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CN$12))","v":847323.84277979785},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CO$12))","v":861083.29574951634},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CP$12))","v":874842.74871923483},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CQ$12))","v":888602.20168895356},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CR$12))","v":902361.65465867193},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CS$12))","v":916121.10762839054},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CT$12))","v":929880.56059810915},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CU$12))","v":943640.01356782764},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CV$12))","v":986121.45053367282},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CW$12))","v":1000293.6870924828},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CX$12))","v":1014465.9236512929},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CY$12))","v":1028638.160210103},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,CZ$12))","v":1042810.3967689131},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DA$12))","v":1056982.6333277232},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DB$12))","v":1071154.8698865334},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DC$12))","v":1085327.1064453435},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DD$12))","v":1099499.3430041536},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DE$12))","v":1113671.5795629639},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DF$12))","v":1127843.816121774},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DG$12))","v":1142016.0526805839},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DH$12))","v":1190873.9379165759},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DI$12))","v":1205471.3415721504},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DJ$12))","v":1220068.7452277248},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DK$12))","v":1234666.1488832992},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DL$12))","v":1249263.5525388736},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DM$12))","v":1263860.9561944481},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DN$12))","v":1278458.3598500225},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DO$12))","v":1293055.7635055967},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DP$12))","v":1307653.1671611713},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DQ$12))","v":1322250.5708167455},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DR$12))","v":1336847.9744723199},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DS$12))","v":1351445.3781278946},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DT$12))","v":1407024.0652369729},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DU$12))","v":1422059.3910022145},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DV$12))","v":1437094.7167674564},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DW$12))","v":1452130.0425326978},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DX$12))","v":1467165.3682979392},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DY$12))","v":1482200.6940631808},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,DZ$12))","v":1497236.0198284227},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EA$12))","v":1512271.3455936641},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EB$12))","v":1527306.671358906},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EC$12))","v":1542341.9971241474},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,ED$12))","v":1557377.3228893892},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EE$12))","v":1572412.6486546306},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EF$12))","v":1635071.4136524685},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EG$12))","v":1650557.7991906675},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EH$12))","v":1666044.1847288662},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EI$12))","v":1681530.5702670654},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EJ$12))","v":1697016.9558052644},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EK$12))","v":1712503.3413434632},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EL$12))","v":1727989.7268816622},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EM$12))","v":1743476.1124198609},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EN$12))","v":1758962.4979580599},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EO$12))","v":1774448.8834962586},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EP$12))","v":1789935.2690344576},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X31-SUMIFS($X32:$X63,$J32:$J63,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$FD31,$Z$2:$FD$2,Periods!$Q$18),SUM($Z31:$FD31))","v":270709653.82106531},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AA$12))","v":90952.989166666652},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AB$12))","v":187089.61434615386},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AC$12))","v":204545.98344310897},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AD$12))","v":238357.28466666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AE$12))","v":272273.51599694835},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AF$12))","v":305682.26773326949},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AG$12))","v":341895.6369943273},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AH$12))","v":398099.80019579805},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AI$12))","v":443756.68284879887},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AJ$12))","v":504669.1969866805},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AK$12))","v":590607.01427652827},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AL$12))","v":645702.05222933134},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AM$12))","v":706984.94525969017},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AN$12))","v":770919.42319696071},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AO$12))","v":831188.71501962142},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AP$12))","v":885477.58088544372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AQ$12))","v":915505.1402532194},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AR$12))","v":946166.6825772255},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AS$12))","v":974762.71838914161},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AT$12))","v":1004487.8215830445},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AU$12))","v":1027852.689353267},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AV$12))","v":1048567.5829192272},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AW$12))","v":1073804.2992026575},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AX$12))","v":1089025.7893908627},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AY$12))","v":1109081.0158637515},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,AZ$12))","v":1131079.4335357214},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BA$12))","v":1155353.3366172053},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BB$12))","v":1178638.6559178787},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BC$12))","v":1201536.0951478933},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BD$12))","v":1226785.685238047},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BE$12))","v":1252000.1532403375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BF$12))","v":1283440.2016846081},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BG$12))","v":1311956.3614050068},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BH$12))","v":1340150.4031131249},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BI$12))","v":1381108.4882115163},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BJ$12))","v":1411641.2180942455},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BK$12))","v":1449985.0551824239},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BL$12))","v":1490892.2481191859},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BM$12))","v":1523637.0084952558},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BN$12))","v":1556845.5625269273},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BO$12))","v":1590424.0111115682},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BP$12))","v":1619591.4089082922},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BQ$12))","v":1648425.4733716827},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BR$12))","v":1681291.5378350732},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BS$12))","v":1710125.6022984639},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BT$12))","v":1740374.9167618544},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BU$12))","v":1778424.9812252452},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BV$12))","v":1807259.0456886359},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BW$12))","v":1844349.4729902071},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BX$12))","v":1885627.7033538795},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BY$12))","v":1914877.989751172},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,BZ$12))","v":1944128.2761484645},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CA$12))","v":1973378.5625457568},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CB$12))","v":2002628.8489430491},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CC$12))","v":2031879.1353403414},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CD$12))","v":2065967.8217376338},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CE$12))","v":2095218.1081349258},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CF$12))","v":2126084.0070322184},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CG$12))","v":2166393.4934295109},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CH$12))","v":2195643.7798268031},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CI$12))","v":2235388.3512370465},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CJ$12))","v":2280621.9765750291},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CK$12))","v":2310300.9715642403},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CL$12))","v":2339979.9665534515},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CM$12))","v":2369658.9615426622},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CN$12))","v":2399337.9565318739},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CO$12))","v":2429016.9515210846},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CP$12))","v":2464502.0265102959},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CQ$12))","v":2494181.0214995071},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CR$12))","v":2525711.9296137183},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CS$12))","v":2568661.9646029295},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CT$12))","v":2598340.9595921407},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CU$12))","v":2640879.2378980052},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CV$12))","v":2690281.8955014297},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CW$12))","v":2720402.4603403173},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CX$12))","v":2750523.0251792045},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CY$12))","v":2780643.5900180917},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,CZ$12))","v":2810764.1548569794},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DA$12))","v":2840884.719695867},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DB$12))","v":2877972.5805347543},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DC$12))","v":2908093.1453736415},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DD$12))","v":2940344.8429937791},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DE$12))","v":2986390.6558326669},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DF$12))","v":3016511.2206715541},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DG$12))","v":3061988.7652737577},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DH$12))","v":3115783.3508157465},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DI$12))","v":3146358.7325998005},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DJ$12))","v":3176934.1143838544},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DK$12))","v":3207509.4961679084},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DL$12))","v":3238084.8779519629},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DM$12))","v":3268660.2597360164},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DN$12))","v":3307596.3967200709},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DO$12))","v":3338171.7785041248},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DP$12))","v":3371208.7985084914},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DQ$12))","v":3420894.477892546},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DR$12))","v":3451469.8596765995},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DS$12))","v":3500038.46135876},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DT$12))","v":3558457.4921237826},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DU$12))","v":3589501.3353613587},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DV$12))","v":3620545.1785989348},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DW$12))","v":3651589.0218365104},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DX$12))","v":3682632.865074086},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DY$12))","v":3713676.7083116616},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,DZ$12))","v":3754753.4577892367},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EA$12))","v":3785797.3010268128},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EB$12))","v":3819694.6029557167},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EC$12))","v":3873670.8033132926},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,ED$12))","v":3904714.6465508677},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EE$12))","v":3956532.570966769},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EF$12))","v":4019818.5625412213},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EG$12))","v":4051344.9210759243},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EH$12))","v":4082871.2796106273},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EI$12))","v":4114397.6381453304},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EJ$12))","v":4145923.9966800334},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EK$12))","v":4177450.355214736},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EL$12))","v":4221016.2012374382},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EM$12))","v":4252542.5597721413},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EN$12))","v":4287387.5362047385},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EO$12))","v":4346432.7232834417},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EP$12))","v":4190207.6018181453},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z195:$FD195,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X32-SUM($X33:$X39))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$FD32,$Z$2:$FD$2,Periods!$Q$18),SUM($Z32:$FD32))","v":11652591.575040001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AH$12))","v":14000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AI$12))","v":14000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AJ$12))","v":14000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AK$12))","v":44000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AL$12))","v":44000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AM$12))","v":44000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AN$12))","v":44000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AO$12))","v":44000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AP$12))","v":44000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AQ$12))","v":44000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AR$12))","v":44000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AS$12))","v":44000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AT$12))","v":46800},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AU$12))","v":46800},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AV$12))","v":46800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AW$12))","v":52800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AX$12))","v":52800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AY$12))","v":52800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,AZ$12))","v":52800},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BA$12))","v":52800},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BB$12))","v":52800},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BC$12))","v":52800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BD$12))","v":52800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BE$12))","v":52800},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BF$12))","v":56160},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BG$12))","v":56160},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BH$12))","v":56160},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BI$12))","v":63360},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BJ$12))","v":63360},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BK$12))","v":63360},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BL$12))","v":63360},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BM$12))","v":63360},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BN$12))","v":63360},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BO$12))","v":63360},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BP$12))","v":63360},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BQ$12))","v":63360},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BR$12))","v":67392},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BS$12))","v":67392},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BT$12))","v":67392},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BU$12))","v":76032},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BV$12))","v":76032},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BW$12))","v":76032},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BX$12))","v":76032},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BY$12))","v":76032},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,BZ$12))","v":76032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CA$12))","v":76032},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CB$12))","v":76032},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CC$12))","v":76032},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CD$12))","v":80870.400000000023},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CE$12))","v":80870.400000000023},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CF$12))","v":80870.400000000023},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CG$12))","v":91238.400000000023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CH$12))","v":91238.400000000023},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CI$12))","v":91238.400000000023},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CJ$12))","v":91238.400000000023},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CK$12))","v":91238.400000000023},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CL$12))","v":91238.400000000023},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CM$12))","v":91238.400000000023},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CN$12))","v":91238.400000000023},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CO$12))","v":91238.400000000023},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CP$12))","v":97044.48000000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CQ$12))","v":97044.48000000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CR$12))","v":97044.48000000001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CS$12))","v":109486.08000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CT$12))","v":109486.08000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CU$12))","v":109486.08000000002},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CV$12))","v":109486.08000000002},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CW$12))","v":109486.08000000002},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CX$12))","v":109486.08000000002},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CY$12))","v":109486.08000000002},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,CZ$12))","v":109486.08000000002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DA$12))","v":109486.08000000002},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DB$12))","v":116453.37599999997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DC$12))","v":116453.37599999997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DD$12))","v":116453.37599999997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DE$12))","v":131383.29599999997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DF$12))","v":131383.29599999997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DG$12))","v":131383.29599999997},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DH$12))","v":131383.29599999997},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DI$12))","v":131383.29599999997},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DJ$12))","v":131383.29599999997},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DK$12))","v":131383.29599999997},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DL$12))","v":131383.29599999997},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DM$12))","v":131383.29599999997},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DN$12))","v":139744.05119999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DO$12))","v":139744.05119999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DP$12))","v":139744.05119999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DQ$12))","v":157659.9552},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DR$12))","v":157659.9552},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DS$12))","v":157659.9552},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DT$12))","v":157659.9552},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DU$12))","v":157659.9552},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DV$12))","v":157659.9552},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DW$12))","v":157659.9552},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DX$12))","v":157659.9552},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DY$12))","v":157659.9552},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,DZ$12))","v":167692.86143999995},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EA$12))","v":167692.86143999995},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EB$12))","v":167692.86143999995},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EC$12))","v":189191.94623999996},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,ED$12))","v":189191.94623999996},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EE$12))","v":189191.94623999996},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EF$12))","v":189191.94623999996},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EG$12))","v":189191.94623999996},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EH$12))","v":189191.94623999996},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EI$12))","v":189191.94623999996},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EJ$12))","v":189191.94623999996},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EK$12))","v":189191.94623999996},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EL$12))","v":201231.43372799997},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EM$12))","v":201231.43372799997},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EN$12))","v":201231.43372799997},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EO$12))","v":227030.33548799998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EP$12))","v":227030.33548799998},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z196:$FD196,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":33},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)=0,$L33=0,$L33=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)))","v":"Размещения поставщика"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$FD33,$Z$2:$FD$2,Periods!$Q$18),SUM($Z33:$FD33))","v":7797191.4547199933},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AK$12))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AL$12))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AM$12))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AN$12))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AO$12))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AP$12))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AQ$12))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AR$12))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AS$12))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AT$12))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AU$12))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AV$12))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AX$12))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AY$12))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,AZ$12))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BA$12))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BB$12))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BC$12))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BD$12))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BE$12))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BF$12))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BG$12))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BH$12))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BI$12))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BJ$12))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BK$12))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BL$12))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BM$12))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BN$12))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BO$12))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BP$12))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BQ$12))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BR$12))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BS$12))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BT$12))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BU$12))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BV$12))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BW$12))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BX$12))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BY$12))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,BZ$12))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CA$12))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CB$12))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CC$12))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CD$12))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CE$12))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CF$12))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CG$12))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CH$12))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CI$12))","v":62208},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CJ$12))","v":62208},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CK$12))","v":62208},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CL$12))","v":62208},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CM$12))","v":62208},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CN$12))","v":62208},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CO$12))","v":62208},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CP$12))","v":62208},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CQ$12))","v":62208},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CR$12))","v":62208},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CS$12))","v":74649.599999999991},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CT$12))","v":74649.599999999991},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CU$12))","v":74649.599999999991},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CV$12))","v":74649.599999999991},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CW$12))","v":74649.599999999991},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CX$12))","v":74649.599999999991},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CY$12))","v":74649.599999999991},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,CZ$12))","v":74649.599999999991},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DA$12))","v":74649.599999999991},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DB$12))","v":74649.599999999991},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DC$12))","v":74649.599999999991},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DD$12))","v":74649.599999999991},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DE$12))","v":89579.51999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DF$12))","v":89579.51999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DG$12))","v":89579.51999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DH$12))","v":89579.51999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DI$12))","v":89579.51999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DJ$12))","v":89579.51999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DK$12))","v":89579.51999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DL$12))","v":89579.51999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DM$12))","v":89579.51999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DN$12))","v":89579.51999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DO$12))","v":89579.51999999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DP$12))","v":89579.51999999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DQ$12))","v":107495.42399999998},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DR$12))","v":107495.42399999998},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DS$12))","v":107495.42399999998},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DT$12))","v":107495.42399999998},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DU$12))","v":107495.42399999998},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DV$12))","v":107495.42399999998},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DW$12))","v":107495.42399999998},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DX$12))","v":107495.42399999998},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DY$12))","v":107495.42399999998},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,DZ$12))","v":107495.42399999998},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EA$12))","v":107495.42399999998},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EB$12))","v":107495.42399999998},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EC$12))","v":128994.50879999998},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,ED$12))","v":128994.50879999998},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EE$12))","v":128994.50879999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EF$12))","v":128994.50879999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EG$12))","v":128994.50879999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EH$12))","v":128994.50879999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EI$12))","v":128994.50879999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EJ$12))","v":128994.50879999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EK$12))","v":128994.50879999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EL$12))","v":128994.50879999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EM$12))","v":128994.50879999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EN$12))","v":128994.50879999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EO$12))","v":154793.41055999999},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EP$12))","v":154793.41055999999},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z197:$FD197,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)=0,$L34=0,$L34=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)))","v":"Пользователь поставщика"},null,{"$f":"L33+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$FD34,$Z$2:$FD$2,Periods!$Q$18),SUM($Z34:$FD34))","v":2753857.2288000016},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CI$12))","v":20736},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CJ$12))","v":20736},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CK$12))","v":20736},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CL$12))","v":20736},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CM$12))","v":20736},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CN$12))","v":20736},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CO$12))","v":20736},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CP$12))","v":24883.199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CQ$12))","v":24883.199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CR$12))","v":24883.199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CS$12))","v":24883.199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CT$12))","v":24883.199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CU$12))","v":24883.199999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CV$12))","v":24883.199999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CW$12))","v":24883.199999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CX$12))","v":24883.199999999997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CY$12))","v":24883.199999999997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,CZ$12))","v":24883.199999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DA$12))","v":24883.199999999997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DB$12))","v":29859.839999999997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DC$12))","v":29859.839999999997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DD$12))","v":29859.839999999997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DE$12))","v":29859.839999999997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DF$12))","v":29859.839999999997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DG$12))","v":29859.839999999997},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DH$12))","v":29859.839999999997},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DI$12))","v":29859.839999999997},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DJ$12))","v":29859.839999999997},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DK$12))","v":29859.839999999997},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DL$12))","v":29859.839999999997},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DM$12))","v":29859.839999999997},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DN$12))","v":35831.807999999997},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DO$12))","v":35831.807999999997},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DP$12))","v":35831.807999999997},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DQ$12))","v":35831.807999999997},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DR$12))","v":35831.807999999997},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DS$12))","v":35831.807999999997},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DT$12))","v":35831.807999999997},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DU$12))","v":35831.807999999997},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DV$12))","v":35831.807999999997},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DW$12))","v":35831.807999999997},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DX$12))","v":35831.807999999997},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DY$12))","v":35831.807999999997},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,DZ$12))","v":42998.169599999994},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EA$12))","v":42998.169599999994},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EB$12))","v":42998.169599999994},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EC$12))","v":42998.169599999994},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,ED$12))","v":42998.169599999994},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EE$12))","v":42998.169599999994},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EF$12))","v":42998.169599999994},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EG$12))","v":42998.169599999994},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EH$12))","v":42998.169599999994},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EI$12))","v":42998.169599999994},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EJ$12))","v":42998.169599999994},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EK$12))","v":42998.169599999994},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EL$12))","v":51597.803519999994},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EM$12))","v":51597.803519999994},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EN$12))","v":51597.803519999994},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EO$12))","v":51597.803519999994},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EP$12))","v":51597.803519999994},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z198:$FD198,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)=0,$L35=0,$L35=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)))","v":"Поставщик-магазин"},null,{"$f":"L34+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$FD35,$Z$2:$FD$2,Periods!$Q$18),SUM($Z35:$FD35))","v":275385.72288000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AH$12))","v":1000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AI$12))","v":1000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AJ$12))","v":1000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AK$12))","v":1000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AL$12))","v":1000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AM$12))","v":1000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AN$12))","v":1000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AO$12))","v":1000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AP$12))","v":1000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AQ$12))","v":1000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AR$12))","v":1000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AS$12))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AT$12))","v":1200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AU$12))","v":1200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AV$12))","v":1200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AW$12))","v":1200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AX$12))","v":1200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AY$12))","v":1200},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,AZ$12))","v":1200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BA$12))","v":1200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BB$12))","v":1200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BC$12))","v":1200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BD$12))","v":1200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BE$12))","v":1200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BF$12))","v":1440},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BG$12))","v":1440},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BH$12))","v":1440},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BI$12))","v":1440},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BJ$12))","v":1440},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BK$12))","v":1440},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BL$12))","v":1440},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BM$12))","v":1440},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BN$12))","v":1440},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BO$12))","v":1440},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BP$12))","v":1440},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BQ$12))","v":1440},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BR$12))","v":1728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BS$12))","v":1728},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BT$12))","v":1728},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BU$12))","v":1728},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BV$12))","v":1728},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BW$12))","v":1728},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BX$12))","v":1728},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BY$12))","v":1728},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,BZ$12))","v":1728},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CA$12))","v":1728},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CB$12))","v":1728},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CC$12))","v":1728},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CD$12))","v":2073.6},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CE$12))","v":2073.6},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CF$12))","v":2073.6},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CG$12))","v":2073.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CH$12))","v":2073.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CI$12))","v":2073.6},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CJ$12))","v":2073.6},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CK$12))","v":2073.6},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CL$12))","v":2073.6},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CM$12))","v":2073.6},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CN$12))","v":2073.6},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CO$12))","v":2073.6},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CP$12))","v":2488.3199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CQ$12))","v":2488.3199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CR$12))","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CS$12))","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CT$12))","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CU$12))","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CV$12))","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CW$12))","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CX$12))","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CY$12))","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,CZ$12))","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DA$12))","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DB$12))","v":2985.9839999999999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DC$12))","v":2985.9839999999999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DD$12))","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DE$12))","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DF$12))","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DG$12))","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DH$12))","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DI$12))","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DJ$12))","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DK$12))","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DL$12))","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DM$12))","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DN$12))","v":3583.1807999999996},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DO$12))","v":3583.1807999999996},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DP$12))","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DQ$12))","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DR$12))","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DS$12))","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DT$12))","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DU$12))","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DV$12))","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DW$12))","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DX$12))","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DY$12))","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,DZ$12))","v":4299.8169599999992},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EA$12))","v":4299.8169599999992},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EB$12))","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EC$12))","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,ED$12))","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EE$12))","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EF$12))","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EG$12))","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EH$12))","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EI$12))","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EJ$12))","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EK$12))","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EL$12))","v":5159.7803519999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EM$12))","v":5159.7803519999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EN$12))","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EO$12))","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EP$12))","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)=0,$L36=0,$L36=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)))","v":"Все сервисы поставщика"},null,{"$f":"L35+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$FD36,$Z$2:$FD$2,Periods!$Q$18),SUM($Z36:$FD36))","v":275385.72288000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AH$12))","v":1000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AI$12))","v":1000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AJ$12))","v":1000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AK$12))","v":1000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AL$12))","v":1000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AM$12))","v":1000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AN$12))","v":1000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AO$12))","v":1000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AP$12))","v":1000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AQ$12))","v":1000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AR$12))","v":1000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AS$12))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AT$12))","v":1200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AU$12))","v":1200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AV$12))","v":1200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AW$12))","v":1200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AX$12))","v":1200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AY$12))","v":1200},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,AZ$12))","v":1200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BA$12))","v":1200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BB$12))","v":1200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BC$12))","v":1200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BD$12))","v":1200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BE$12))","v":1200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BF$12))","v":1440},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BG$12))","v":1440},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BH$12))","v":1440},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BI$12))","v":1440},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BJ$12))","v":1440},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BK$12))","v":1440},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BL$12))","v":1440},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BM$12))","v":1440},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BN$12))","v":1440},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BO$12))","v":1440},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BP$12))","v":1440},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BQ$12))","v":1440},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BR$12))","v":1728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BS$12))","v":1728},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BT$12))","v":1728},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BU$12))","v":1728},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BV$12))","v":1728},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BW$12))","v":1728},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BX$12))","v":1728},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BY$12))","v":1728},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,BZ$12))","v":1728},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CA$12))","v":1728},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CB$12))","v":1728},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CC$12))","v":1728},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CD$12))","v":2073.6},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CE$12))","v":2073.6},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CF$12))","v":2073.6},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CG$12))","v":2073.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CH$12))","v":2073.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CI$12))","v":2073.6},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CJ$12))","v":2073.6},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CK$12))","v":2073.6},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CL$12))","v":2073.6},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CM$12))","v":2073.6},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CN$12))","v":2073.6},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CO$12))","v":2073.6},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CP$12))","v":2488.3199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CQ$12))","v":2488.3199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CR$12))","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CS$12))","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CT$12))","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CU$12))","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CV$12))","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CW$12))","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CX$12))","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CY$12))","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,CZ$12))","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DA$12))","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DB$12))","v":2985.9839999999999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DC$12))","v":2985.9839999999999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DD$12))","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DE$12))","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DF$12))","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DG$12))","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DH$12))","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DI$12))","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DJ$12))","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DK$12))","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DL$12))","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DM$12))","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DN$12))","v":3583.1807999999996},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DO$12))","v":3583.1807999999996},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DP$12))","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DQ$12))","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DR$12))","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DS$12))","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DT$12))","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DU$12))","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DV$12))","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DW$12))","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DX$12))","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DY$12))","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,DZ$12))","v":4299.8169599999992},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EA$12))","v":4299.8169599999992},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EB$12))","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EC$12))","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,ED$12))","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EE$12))","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EF$12))","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EG$12))","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EH$12))","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EI$12))","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EJ$12))","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EK$12))","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EL$12))","v":5159.7803519999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EM$12))","v":5159.7803519999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EN$12))","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EO$12))","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EP$12))","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z200:$FD200,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)=0,$L37=0,$L37=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L36+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$FD37,$Z$2:$FD$2,Periods!$Q$18),SUM($Z37:$FD37))","v":275385.72288000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AH$12))","v":1000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AI$12))","v":1000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AJ$12))","v":1000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AK$12))","v":1000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AL$12))","v":1000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AM$12))","v":1000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AN$12))","v":1000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AO$12))","v":1000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AP$12))","v":1000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AQ$12))","v":1000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AR$12))","v":1000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AS$12))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AT$12))","v":1200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AU$12))","v":1200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AV$12))","v":1200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AW$12))","v":1200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AX$12))","v":1200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AY$12))","v":1200},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,AZ$12))","v":1200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BA$12))","v":1200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BB$12))","v":1200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BC$12))","v":1200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BD$12))","v":1200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BE$12))","v":1200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BF$12))","v":1440},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BG$12))","v":1440},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BH$12))","v":1440},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BI$12))","v":1440},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BJ$12))","v":1440},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BK$12))","v":1440},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BL$12))","v":1440},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BM$12))","v":1440},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BN$12))","v":1440},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BO$12))","v":1440},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BP$12))","v":1440},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BQ$12))","v":1440},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BR$12))","v":1728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BS$12))","v":1728},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BT$12))","v":1728},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BU$12))","v":1728},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BV$12))","v":1728},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BW$12))","v":1728},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BX$12))","v":1728},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BY$12))","v":1728},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,BZ$12))","v":1728},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CA$12))","v":1728},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CB$12))","v":1728},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CC$12))","v":1728},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CD$12))","v":2073.6},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CE$12))","v":2073.6},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CF$12))","v":2073.6},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CG$12))","v":2073.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CH$12))","v":2073.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CI$12))","v":2073.6},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CJ$12))","v":2073.6},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CK$12))","v":2073.6},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CL$12))","v":2073.6},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CM$12))","v":2073.6},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CN$12))","v":2073.6},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CO$12))","v":2073.6},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CP$12))","v":2488.3199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CQ$12))","v":2488.3199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CR$12))","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CS$12))","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CT$12))","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CU$12))","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CV$12))","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CW$12))","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CX$12))","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CY$12))","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,CZ$12))","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DA$12))","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DB$12))","v":2985.9839999999999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DC$12))","v":2985.9839999999999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DD$12))","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DE$12))","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DF$12))","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DG$12))","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DH$12))","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DI$12))","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DJ$12))","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DK$12))","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DL$12))","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DM$12))","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DN$12))","v":3583.1807999999996},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DO$12))","v":3583.1807999999996},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DP$12))","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DQ$12))","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DR$12))","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DS$12))","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DT$12))","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DU$12))","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DV$12))","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DW$12))","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DX$12))","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DY$12))","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,DZ$12))","v":4299.8169599999992},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EA$12))","v":4299.8169599999992},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EB$12))","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EC$12))","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,ED$12))","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EE$12))","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EF$12))","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EG$12))","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EH$12))","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EI$12))","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EJ$12))","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EK$12))","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EL$12))","v":5159.7803519999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EM$12))","v":5159.7803519999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EN$12))","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EO$12))","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EP$12))","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z201:$FD201,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":38},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)=0,$L38=0,$L38=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)))","v":"Все сервисы магазина"},null,{"$f":"L37+1","v":6},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$FD38,$Z$2:$FD$2,Periods!$Q$18),SUM($Z38:$FD38))","v":275385.72288000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AH$12))","v":1000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AI$12))","v":1000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AJ$12))","v":1000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AK$12))","v":1000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AL$12))","v":1000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AM$12))","v":1000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AN$12))","v":1000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AO$12))","v":1000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AP$12))","v":1000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AQ$12))","v":1000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AR$12))","v":1000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AS$12))","v":1000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AT$12))","v":1200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AU$12))","v":1200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AV$12))","v":1200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AW$12))","v":1200},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AX$12))","v":1200},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AY$12))","v":1200},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,AZ$12))","v":1200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BA$12))","v":1200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BB$12))","v":1200},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BC$12))","v":1200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BD$12))","v":1200},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BE$12))","v":1200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BF$12))","v":1440},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BG$12))","v":1440},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BH$12))","v":1440},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BI$12))","v":1440},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BJ$12))","v":1440},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BK$12))","v":1440},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BL$12))","v":1440},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BM$12))","v":1440},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BN$12))","v":1440},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BO$12))","v":1440},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BP$12))","v":1440},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BQ$12))","v":1440},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BR$12))","v":1728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BS$12))","v":1728},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BT$12))","v":1728},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BU$12))","v":1728},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BV$12))","v":1728},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BW$12))","v":1728},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BX$12))","v":1728},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BY$12))","v":1728},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,BZ$12))","v":1728},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CA$12))","v":1728},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CB$12))","v":1728},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CC$12))","v":1728},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CD$12))","v":2073.6},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CE$12))","v":2073.6},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CF$12))","v":2073.6},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CG$12))","v":2073.6},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CH$12))","v":2073.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CI$12))","v":2073.6},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CJ$12))","v":2073.6},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CK$12))","v":2073.6},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CL$12))","v":2073.6},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CM$12))","v":2073.6},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CN$12))","v":2073.6},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CO$12))","v":2073.6},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CP$12))","v":2488.3199999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CQ$12))","v":2488.3199999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CR$12))","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CS$12))","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CT$12))","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CU$12))","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CV$12))","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CW$12))","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CX$12))","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CY$12))","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,CZ$12))","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DA$12))","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DB$12))","v":2985.9839999999999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DC$12))","v":2985.9839999999999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DD$12))","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DE$12))","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DF$12))","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DG$12))","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DH$12))","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DI$12))","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DJ$12))","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DK$12))","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DL$12))","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DM$12))","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DN$12))","v":3583.1807999999996},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DO$12))","v":3583.1807999999996},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DP$12))","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DQ$12))","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DR$12))","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DS$12))","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DT$12))","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DU$12))","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DV$12))","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DW$12))","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DX$12))","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DY$12))","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,DZ$12))","v":4299.8169599999992},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EA$12))","v":4299.8169599999992},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EB$12))","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EC$12))","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,ED$12))","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EE$12))","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EF$12))","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EG$12))","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EH$12))","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EI$12))","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EJ$12))","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EK$12))","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EL$12))","v":5159.7803519999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EM$12))","v":5159.7803519999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EN$12))","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EO$12))","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EP$12))","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z202:$FD202,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X40-SUM($X41:$X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$FD40,$Z$2:$FD$2,Periods!$Q$18),SUM($Z40:$FD40))","v":46910548.146785982},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AA$12))","v":46766.666666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AB$12))","v":86882.051282051281},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AC$12))","v":98328.205128205125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AD$12))","v":122482.05128205128},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AE$12))","v":145199.79095047401},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AF$12))","v":165063.89788519259},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AG$12))","v":184653.27589641063},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AH$12))","v":206720.75836054169},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AI$12))","v":228936.11312379883},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AJ$12))","v":250310.09455462924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AK$12))","v":274820.2166552142},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AL$12))","v":297806.23927163903},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AM$12))","v":321789.10354672535},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AN$12))","v":345141.29091791587},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AO$12))","v":366430.07279472233},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AP$12))","v":381901.52137912961},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AQ$12))","v":376655.79070177703},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AR$12))","v":372233.03586257796},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AS$12))","v":367178.96342341247},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AT$12))","v":363041.24047778797},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AU$12))","v":358651.62060892401},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AV$12))","v":353500.17177132971},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AW$12))","v":350238.49762182898},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AX$12))","v":345709.35608281795},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AY$12))","v":343303.13007214741},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,AZ$12))","v":341836.24056455953},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BA$12))","v":348602.37624168047},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BB$12))","v":354856.64867026592},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BC$12))","v":360443.22780459112},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BD$12))","v":367396.04203496361},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BE$12))","v":372862.3501079416},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BF$12))","v":379854.03964247467},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BG$12))","v":386052.82656181732},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BH$12))","v":389566.66666666657},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BI$12))","v":398402.906448683},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BJ$12))","v":403598.33239103743},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BK$12))","v":409666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BL$12))","v":414666.66666666669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BM$12))","v":419666.66666666663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BN$12))","v":424666.66666666663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BO$12))","v":429666.66666666669},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BP$12))","v":430000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BQ$12))","v":430000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BR$12))","v":430000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BS$12))","v":430000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BT$12))","v":430000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BU$12))","v":430000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BV$12))","v":430000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BW$12))","v":430000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BX$12))","v":430000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BY$12))","v":430000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,BZ$12))","v":430000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CA$12))","v":430000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CB$12))","v":430000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CC$12))","v":430000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CD$12))","v":430000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CE$12))","v":430000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CF$12))","v":430000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CG$12))","v":430000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CH$12))","v":430000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CI$12))","v":430000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CJ$12))","v":430000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CK$12))","v":430000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CL$12))","v":430000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CM$12))","v":430000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CN$12))","v":430000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CO$12))","v":430000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CP$12))","v":430000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CQ$12))","v":430000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CR$12))","v":430000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CS$12))","v":430000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CT$12))","v":430000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CU$12))","v":430000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CV$12))","v":430000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CW$12))","v":430000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CX$12))","v":430000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CY$12))","v":430000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,CZ$12))","v":430000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DA$12))","v":430000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DB$12))","v":430000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DC$12))","v":430000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DD$12))","v":430000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DE$12))","v":430000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DF$12))","v":430000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DG$12))","v":430000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DH$12))","v":430000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DI$12))","v":430000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DJ$12))","v":430000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DK$12))","v":430000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DL$12))","v":430000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DM$12))","v":430000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DN$12))","v":430000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DO$12))","v":430000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DP$12))","v":430000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DQ$12))","v":430000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DR$12))","v":430000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DS$12))","v":430000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DT$12))","v":430000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DU$12))","v":430000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DV$12))","v":430000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DW$12))","v":430000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DX$12))","v":430000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DY$12))","v":430000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,DZ$12))","v":430000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EA$12))","v":430000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EB$12))","v":430000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EC$12))","v":430000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,ED$12))","v":430000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EE$12))","v":430000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EF$12))","v":430000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EG$12))","v":430000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EH$12))","v":430000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EI$12))","v":430000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EJ$12))","v":430000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EK$12))","v":430000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EL$12))","v":430000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EM$12))","v":430000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EN$12))","v":430000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EO$12))","v":430000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EP$12))","v":415000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z204:$FD204,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L41=0,$L41=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L41)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L41)))","v":"Расходы на привлечение магазинов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$FD41,$Z$2:$FD$2,Periods!$Q$18),SUM($Z41:$FD41))","v":17852000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AA$12))","v":99.999999999999986},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AB$12))","v":2215.3846153846152},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AC$12))","v":8661.538461538461},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AD$12))","v":27815.384615384617},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AE$12))","v":46969.230769230766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AF$12))","v":66123.076923076922},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AG$12))","v":85276.923076923078},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AH$12))","v":104430.76923076925},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AI$12))","v":123584.61538461539},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AJ$12))","v":142738.46153846153},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AK$12))","v":161892.30769230769},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AL$12))","v":181046.15384615381},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AM$12))","v":200200.00000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AN$12))","v":219353.84615384619},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AO$12))","v":235592.30769230769},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AP$12))","v":246000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AQ$12))","v":236000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AR$12))","v":226000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AS$12))","v":216000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AT$12))","v":206000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AU$12))","v":196000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AV$12))","v":186000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AW$12))","v":176000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AX$12))","v":166000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AY$12))","v":157000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,AZ$12))","v":150000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BA$12))","v":150000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BB$12))","v":150000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BC$12))","v":150000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BD$12))","v":150000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BE$12))","v":150000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BF$12))","v":150000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BG$12))","v":150000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BH$12))","v":150000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BI$12))","v":150000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BJ$12))","v":150000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BK$12))","v":150000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BL$12))","v":150000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BM$12))","v":150000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BN$12))","v":150000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BO$12))","v":150000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BP$12))","v":150000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BQ$12))","v":150000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BR$12))","v":150000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BS$12))","v":150000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BT$12))","v":150000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BU$12))","v":150000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BV$12))","v":150000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BW$12))","v":150000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BX$12))","v":150000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BY$12))","v":150000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,BZ$12))","v":150000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CA$12))","v":150000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CB$12))","v":150000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CC$12))","v":150000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CD$12))","v":150000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CE$12))","v":150000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CF$12))","v":150000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CG$12))","v":150000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CH$12))","v":150000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CI$12))","v":150000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CJ$12))","v":150000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CK$12))","v":150000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CL$12))","v":150000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CM$12))","v":150000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CN$12))","v":150000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CO$12))","v":150000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CP$12))","v":150000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CQ$12))","v":150000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CR$12))","v":150000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CS$12))","v":150000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CT$12))","v":150000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CU$12))","v":150000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CV$12))","v":150000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CW$12))","v":150000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CX$12))","v":150000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CY$12))","v":150000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,CZ$12))","v":150000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DA$12))","v":150000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DB$12))","v":150000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DC$12))","v":150000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DD$12))","v":150000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DE$12))","v":150000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DF$12))","v":150000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DG$12))","v":150000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DH$12))","v":150000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DI$12))","v":150000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DJ$12))","v":150000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DK$12))","v":150000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DL$12))","v":150000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DM$12))","v":150000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DN$12))","v":150000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DO$12))","v":150000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DP$12))","v":150000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DQ$12))","v":150000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DR$12))","v":150000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DS$12))","v":150000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DT$12))","v":150000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DU$12))","v":150000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DV$12))","v":150000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DW$12))","v":150000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DX$12))","v":150000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DY$12))","v":150000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,DZ$12))","v":150000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EA$12))","v":150000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EB$12))","v":150000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EC$12))","v":150000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,ED$12))","v":150000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EE$12))","v":150000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EF$12))","v":150000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EG$12))","v":150000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EH$12))","v":150000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EI$12))","v":150000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EJ$12))","v":150000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EK$12))","v":150000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EL$12))","v":150000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EM$12))","v":150000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EN$12))","v":150000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EO$12))","v":150000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EP$12))","v":135000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L42)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L42)))","v":"Расходы на продвижение площадки"},null,{"$f":"L41+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$FD42,$Z$2:$FD$2,Periods!$Q$18),SUM($Z42:$FD42))","v":25883333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AA$12))","v":46666.666666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AB$12))","v":54666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AC$12))","v":59666.666666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AD$12))","v":64666.666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AE$12))","v":69666.666666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AF$12))","v":74666.666666666672},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AG$12))","v":79666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AH$12))","v":84666.666666666657},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AI$12))","v":89666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AJ$12))","v":94666.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AK$12))","v":99666.666666666657},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AL$12))","v":104666.66666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AM$12))","v":109666.66666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AN$12))","v":114666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AO$12))","v":119666.66666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AP$12))","v":124666.66666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AQ$12))","v":129666.66666666666},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AR$12))","v":134666.66666666666},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AS$12))","v":139666.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AT$12))","v":144666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AU$12))","v":149666.66666666666},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AV$12))","v":154666.66666666666},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AW$12))","v":159666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AX$12))","v":164666.66666666666},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AY$12))","v":169666.66666666666},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,AZ$12))","v":174666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BA$12))","v":179666.66666666666},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BB$12))","v":184666.66666666666},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BC$12))","v":189666.66666666669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BD$12))","v":194666.66666666666},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BE$12))","v":199666.66666666666},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BF$12))","v":204666.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BG$12))","v":209666.66666666666},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BH$12))","v":214666.66666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BI$12))","v":219666.66666666669},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BJ$12))","v":224666.66666666666},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BK$12))","v":229666.66666666666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BL$12))","v":234666.66666666669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BM$12))","v":239666.66666666666},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BN$12))","v":244666.66666666666},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BO$12))","v":249666.66666666669},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BP$12))","v":250000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BQ$12))","v":250000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BR$12))","v":250000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BS$12))","v":250000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BT$12))","v":250000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BU$12))","v":250000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BV$12))","v":250000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BW$12))","v":250000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BX$12))","v":250000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BY$12))","v":250000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,BZ$12))","v":250000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CA$12))","v":250000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CB$12))","v":250000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CC$12))","v":250000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CD$12))","v":250000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CE$12))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CF$12))","v":250000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CG$12))","v":250000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CH$12))","v":250000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CI$12))","v":250000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CJ$12))","v":250000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CK$12))","v":250000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CL$12))","v":250000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CM$12))","v":250000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CN$12))","v":250000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CO$12))","v":250000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CP$12))","v":250000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CQ$12))","v":250000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CR$12))","v":250000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CS$12))","v":250000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CT$12))","v":250000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CU$12))","v":250000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CV$12))","v":250000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CW$12))","v":250000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CX$12))","v":250000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CY$12))","v":250000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,CZ$12))","v":250000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DA$12))","v":250000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DB$12))","v":250000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DC$12))","v":250000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DD$12))","v":250000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DE$12))","v":250000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DF$12))","v":250000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DG$12))","v":250000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DH$12))","v":250000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DI$12))","v":250000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DJ$12))","v":250000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DK$12))","v":250000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DL$12))","v":250000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DM$12))","v":250000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DN$12))","v":250000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DO$12))","v":250000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DP$12))","v":250000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DQ$12))","v":250000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DR$12))","v":250000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DS$12))","v":250000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DT$12))","v":250000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DU$12))","v":250000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DV$12))","v":250000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DW$12))","v":250000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DX$12))","v":250000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DY$12))","v":250000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,DZ$12))","v":250000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EA$12))","v":250000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EB$12))","v":250000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EC$12))","v":250000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,ED$12))","v":250000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EE$12))","v":250000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EF$12))","v":250000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EG$12))","v":250000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EH$12))","v":250000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EI$12))","v":250000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EJ$12))","v":250000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EK$12))","v":250000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EL$12))","v":250000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EM$12))","v":250000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EN$12))","v":250000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EO$12))","v":250000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EP$12))","v":250000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z206:$FD206,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":43},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L43=0,$L43=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L43)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L43)))","v":"Прочие рекламные расходы"},null,{"$f":"L42+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$FD43,$Z$2:$FD$2,Periods!$Q$18),SUM($Z43:$FD43))","v":3175214.8134526527},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AB$12))","v":30000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AC$12))","v":30000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AD$12))","v":30000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AE$12))","v":28563.893514576561},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AF$12))","v":24274.154295449011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AG$12))","v":19709.686152820876},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AH$12))","v":17623.322463105782},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AI$12))","v":15684.831072516779},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AJ$12))","v":12904.966349501041},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AK$12))","v":13261.242296239865},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AL$12))","v":12093.418758818521},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AM$12))","v":11922.436880058685},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AN$12))","v":11120.778097402983},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AO$12))","v":11171.098435747948},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AP$12))","v":11234.854712462909},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AQ$12))","v":10989.12403511039},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AR$12))","v":11566.369195911331},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AS$12))","v":11512.296756745809},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AT$12))","v":12374.573811121289},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AU$12))","v":12984.953942257371},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AV$12))","v":12833.505104663087},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AW$12))","v":14571.830955162273},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AX$12))","v":15042.68941615131},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AY$12))","v":16636.46340548079},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,AZ$12))","v":17169.573897892857},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BA$12))","v":18935.709575013829},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BB$12))","v":20189.98200359926},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BC$12))","v":20776.561137924411},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BD$12))","v":22729.375368296965},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BE$12))","v":23195.683441274989},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BF$12))","v":25187.372975808001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BG$12))","v":26386.159895150682},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BH$12))","v":24899.999999999967},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BI$12))","v":28736.239782016299},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BJ$12))","v":28931.665724370778},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BK$12))","v":30000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BL$12))","v":30000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BM$12))","v":30000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BN$12))","v":30000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BO$12))","v":30000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BP$12))","v":30000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BQ$12))","v":30000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BR$12))","v":30000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BS$12))","v":30000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BT$12))","v":30000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BU$12))","v":30000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BV$12))","v":30000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BW$12))","v":30000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BX$12))","v":30000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BY$12))","v":30000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,BZ$12))","v":30000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CA$12))","v":30000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CB$12))","v":30000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CC$12))","v":30000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CD$12))","v":30000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CE$12))","v":30000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CF$12))","v":30000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CG$12))","v":30000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CH$12))","v":30000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CI$12))","v":30000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CJ$12))","v":30000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CK$12))","v":30000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CL$12))","v":30000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CM$12))","v":30000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CN$12))","v":30000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CO$12))","v":30000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CP$12))","v":30000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CQ$12))","v":30000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CR$12))","v":30000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CS$12))","v":30000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CT$12))","v":30000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CU$12))","v":30000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CV$12))","v":30000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CW$12))","v":30000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CX$12))","v":30000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CY$12))","v":30000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,CZ$12))","v":30000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DA$12))","v":30000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DB$12))","v":30000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DC$12))","v":30000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DD$12))","v":30000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DE$12))","v":30000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DF$12))","v":30000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DG$12))","v":30000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DH$12))","v":30000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DI$12))","v":30000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DJ$12))","v":30000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DK$12))","v":30000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DL$12))","v":30000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DM$12))","v":30000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DN$12))","v":30000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DO$12))","v":30000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DP$12))","v":30000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DQ$12))","v":30000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DR$12))","v":30000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DS$12))","v":30000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DT$12))","v":30000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DU$12))","v":30000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DV$12))","v":30000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DW$12))","v":30000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DX$12))","v":30000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DY$12))","v":30000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,DZ$12))","v":30000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EA$12))","v":30000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EB$12))","v":30000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EC$12))","v":30000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,ED$12))","v":30000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EE$12))","v":30000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EF$12))","v":30000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EG$12))","v":30000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EH$12))","v":30000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EI$12))","v":30000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EJ$12))","v":30000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EK$12))","v":30000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EL$12))","v":30000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EM$12))","v":30000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EN$12))","v":30000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EO$12))","v":30000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EP$12))","v":30000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z207:$FD207,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X45-SUM($X46:$X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$FD45,$Z$2:$FD$2,Periods!$Q$18),SUM($Z45:$FD45))","v":13065872.520538056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AA$12))","v":42500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AB$12))","v":94500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AC$12))","v":94500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AD$12))","v":94500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AE$12))","v":94500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AF$12))","v":94500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AG$12))","v":94500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AH$12))","v":94500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AI$12))","v":94500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AJ$12))","v":94500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AK$12))","v":94500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AL$12))","v":94500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AM$12))","v":95975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AN$12))","v":97535},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AO$12))","v":97535},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AP$12))","v":97535},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AQ$12))","v":97535},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AR$12))","v":97535},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AS$12))","v":97535},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AT$12))","v":97535},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AU$12))","v":97535},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AV$12))","v":97535},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AW$12))","v":97535},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AX$12))","v":97535},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AY$12))","v":99064.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,AZ$12))","v":100671.05},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BA$12))","v":100671.05},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BB$12))","v":100671.05},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BC$12))","v":100671.05},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BD$12))","v":100671.05},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BE$12))","v":100671.05},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BF$12))","v":100671.05},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BG$12))","v":100671.05},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BH$12))","v":100671.05},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BI$12))","v":100671.05},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BJ$12))","v":100671.05},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BK$12))","v":102256.67750000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BL$12))","v":103911.68150000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BM$12))","v":103911.68150000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BN$12))","v":103911.68150000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BO$12))","v":103911.68150000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BP$12))","v":103911.68150000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BQ$12))","v":103911.68150000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BR$12))","v":103911.68150000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BS$12))","v":103911.68150000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BT$12))","v":103911.68150000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BU$12))","v":103911.68150000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BV$12))","v":103911.68150000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BW$12))","v":105555.902825},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BX$12))","v":107260.55694499999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BY$12))","v":107260.55694499999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,BZ$12))","v":107260.55694499999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CA$12))","v":107260.55694499999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CB$12))","v":107260.55694499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CC$12))","v":107260.55694499999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CD$12))","v":107260.55694499999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CE$12))","v":107260.55694499999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CF$12))","v":107260.55694499999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CG$12))","v":107260.55694499999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CH$12))","v":107260.55694499999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CI$12))","v":108965.68115974999},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CJ$12))","v":110721.47490334998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CK$12))","v":110721.47490334998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CL$12))","v":110721.47490334998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CM$12))","v":110721.47490334998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CN$12))","v":110721.47490334998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CO$12))","v":110721.47490334998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CP$12))","v":110721.47490334998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CQ$12))","v":110721.47490334998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CR$12))","v":110721.47490334998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CS$12))","v":110721.47490334998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CT$12))","v":110721.47490334998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CU$12))","v":112489.90790704249},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CV$12))","v":114298.3754629505},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CW$12))","v":114298.3754629505},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CX$12))","v":114298.3754629505},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CY$12))","v":114298.3754629505},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,CZ$12))","v":114298.3754629505},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DA$12))","v":114298.3754629505},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DB$12))","v":114298.3754629505},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DC$12))","v":114298.3754629505},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DD$12))","v":114298.3754629505},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DE$12))","v":114298.3754629505},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DF$12))","v":114298.3754629505},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DG$12))","v":116132.62427237877},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DH$12))","v":117995.34585496402},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DI$12))","v":117995.34585496402},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DJ$12))","v":117995.34585496402},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DK$12))","v":117995.34585496402},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DL$12))","v":117995.34585496402},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DM$12))","v":117995.34585496402},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DN$12))","v":117995.34585496402},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DO$12))","v":117995.34585496402},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DP$12))","v":117995.34585496402},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DQ$12))","v":117995.34585496402},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DR$12))","v":117995.34585496402},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DS$12))","v":119898.02308508138},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DT$12))","v":121816.62631514415},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DU$12))","v":121816.62631514415},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DV$12))","v":121816.62631514415},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DW$12))","v":121816.62631514415},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DX$12))","v":121816.62631514415},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DY$12))","v":121816.62631514415},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,DZ$12))","v":121816.62631514415},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EA$12))","v":121816.62631514415},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EB$12))","v":121816.62631514415},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EC$12))","v":121816.62631514415},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,ED$12))","v":121816.62631514415},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EE$12))","v":123790.45486639162},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EF$12))","v":125766.61619335631},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EG$12))","v":125766.61619335631},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EH$12))","v":125766.61619335631},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EI$12))","v":125766.61619335631},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EJ$12))","v":125766.61619335631},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EK$12))","v":125766.61619335631},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EL$12))","v":125766.61619335631},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EM$12))","v":125766.61619335631},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EN$12))","v":125766.61619335631},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EO$12))","v":125766.61619335631},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EP$12))","v":125766.61619335631},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z209:$FD209,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L46=0,$L46=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L46)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L46)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$FD46,$Z$2:$FD$2,Periods!$Q$18),SUM($Z46:$FD46))","v":8899420.7344727237},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AM$12))","v":65975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AY$12))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BK$12))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BW$12))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CI$12))","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CJ$12))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CK$12))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CL$12))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CM$12))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CN$12))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CO$12))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CP$12))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CQ$12))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CR$12))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CS$12))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CT$12))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CU$12))","v":76483.107051942497},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CV$12))","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CW$12))","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CX$12))","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CY$12))","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,CZ$12))","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DA$12))","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DB$12))","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DC$12))","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DD$12))","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DE$12))","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DF$12))","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DG$12))","v":78777.600263500775},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DH$12))","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DI$12))","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DJ$12))","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DK$12))","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DL$12))","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DM$12))","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DN$12))","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DO$12))","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DP$12))","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DQ$12))","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DR$12))","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DS$12))","v":81140.928271405792},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DT$12))","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DU$12))","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DV$12))","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DW$12))","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DX$12))","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DY$12))","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,DZ$12))","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EA$12))","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EB$12))","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EC$12))","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,ED$12))","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EE$12))","v":83575.156119547959},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EF$12))","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EG$12))","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EH$12))","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EI$12))","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EJ$12))","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EK$12))","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EL$12))","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EM$12))","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EN$12))","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EO$12))","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EP$12))","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$FD47,$Z$2:$FD$2,Periods!$Q$18),SUM($Z47:$FD47))","v":2657104.681799483},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AB$12))","v":19500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AC$12))","v":19500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AD$12))","v":19500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AE$12))","v":19500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AF$12))","v":19500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AG$12))","v":19500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AH$12))","v":19500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AI$12))","v":19500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AJ$12))","v":19500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AK$12))","v":19500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AL$12))","v":19500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AM$12))","v":19500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AN$12))","v":20085},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AO$12))","v":20085},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AP$12))","v":20085},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AQ$12))","v":20085},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AR$12))","v":20085},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AS$12))","v":20085},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AT$12))","v":20085},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AU$12))","v":20085},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AV$12))","v":20085},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AW$12))","v":20085},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AX$12))","v":20085},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AY$12))","v":20085},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,AZ$12))","v":20687.55},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BA$12))","v":20687.55},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BB$12))","v":20687.55},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BC$12))","v":20687.55},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BD$12))","v":20687.55},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BE$12))","v":20687.55},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BF$12))","v":20687.55},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BG$12))","v":20687.55},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BH$12))","v":20687.55},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BI$12))","v":20687.55},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BJ$12))","v":20687.55},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BK$12))","v":20687.55},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BL$12))","v":21308.176500000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BM$12))","v":21308.176500000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BN$12))","v":21308.176500000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BO$12))","v":21308.176500000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BP$12))","v":21308.176500000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BQ$12))","v":21308.176500000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BR$12))","v":21308.176500000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BS$12))","v":21308.176500000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BT$12))","v":21308.176500000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BU$12))","v":21308.176500000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BV$12))","v":21308.176500000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BW$12))","v":21308.176500000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BX$12))","v":21947.421794999995},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BY$12))","v":21947.421794999995},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,BZ$12))","v":21947.421794999995},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CA$12))","v":21947.421794999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CB$12))","v":21947.421794999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CC$12))","v":21947.421794999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CD$12))","v":21947.421794999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CE$12))","v":21947.421794999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CF$12))","v":21947.421794999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CG$12))","v":21947.421794999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CH$12))","v":21947.421794999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CI$12))","v":21947.421794999995},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CJ$12))","v":22605.844448849995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CK$12))","v":22605.844448849995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CL$12))","v":22605.844448849995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CM$12))","v":22605.844448849995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CN$12))","v":22605.844448849995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CO$12))","v":22605.844448849995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CP$12))","v":22605.844448849995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CQ$12))","v":22605.844448849995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CR$12))","v":22605.844448849995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CS$12))","v":22605.844448849995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CT$12))","v":22605.844448849995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CU$12))","v":22605.844448849995},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CV$12))","v":23284.019782315499},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CW$12))","v":23284.019782315499},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CX$12))","v":23284.019782315499},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CY$12))","v":23284.019782315499},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,CZ$12))","v":23284.019782315499},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DA$12))","v":23284.019782315499},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DB$12))","v":23284.019782315499},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DC$12))","v":23284.019782315499},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DD$12))","v":23284.019782315499},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DE$12))","v":23284.019782315499},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DF$12))","v":23284.019782315499},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DG$12))","v":23284.019782315499},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DH$12))","v":23982.540375784967},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DI$12))","v":23982.540375784967},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DJ$12))","v":23982.540375784967},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DK$12))","v":23982.540375784967},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DL$12))","v":23982.540375784967},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DM$12))","v":23982.540375784967},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DN$12))","v":23982.540375784967},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DO$12))","v":23982.540375784967},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DP$12))","v":23982.540375784967},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DQ$12))","v":23982.540375784967},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DR$12))","v":23982.540375784967},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DS$12))","v":23982.540375784967},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DT$12))","v":24702.016587058508},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DU$12))","v":24702.016587058508},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DV$12))","v":24702.016587058508},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DW$12))","v":24702.016587058508},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DX$12))","v":24702.016587058508},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DY$12))","v":24702.016587058508},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,DZ$12))","v":24702.016587058508},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EA$12))","v":24702.016587058508},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EB$12))","v":24702.016587058508},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EC$12))","v":24702.016587058508},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,ED$12))","v":24702.016587058508},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EE$12))","v":24702.016587058508},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EF$12))","v":25443.077084670265},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EG$12))","v":25443.077084670265},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EH$12))","v":25443.077084670265},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EI$12))","v":25443.077084670265},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EJ$12))","v":25443.077084670265},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EK$12))","v":25443.077084670265},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EL$12))","v":25443.077084670265},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EM$12))","v":25443.077084670265},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EN$12))","v":25443.077084670265},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EO$12))","v":25443.077084670265},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EP$12))","v":25443.077084670265},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":48},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L48=0,$L48=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L48)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L48)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$46:L47)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$FD48,$Z$2:$FD$2,Periods!$Q$18),SUM($Z48:$FD48))","v":1509347.1042658617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AA$12))","v":10000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AB$12))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AM$12))","v":10500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AN$12))","v":10500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AO$12))","v":10500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AP$12))","v":10500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AQ$12))","v":10500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AR$12))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AS$12))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AT$12))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AU$12))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AV$12))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AW$12))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AX$12))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AY$12))","v":11025},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,AZ$12))","v":11025},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BA$12))","v":11025},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BB$12))","v":11025},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BC$12))","v":11025},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BD$12))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BE$12))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BF$12))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BG$12))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BH$12))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BI$12))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BJ$12))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BK$12))","v":11576.250000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BL$12))","v":11576.250000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BM$12))","v":11576.250000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BN$12))","v":11576.250000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BO$12))","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BP$12))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BQ$12))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BR$12))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BS$12))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BT$12))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BU$12))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BV$12))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BW$12))","v":12155.0625},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BX$12))","v":12155.0625},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BY$12))","v":12155.0625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,BZ$12))","v":12155.0625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CA$12))","v":12155.0625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CB$12))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CC$12))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CD$12))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CE$12))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CF$12))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CG$12))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CH$12))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CI$12))","v":12762.815625000001},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CJ$12))","v":12762.815625000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CK$12))","v":12762.815625000001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CL$12))","v":12762.815625000001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CM$12))","v":12762.815625000001},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CN$12))","v":12762.815625000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CO$12))","v":12762.815625000001},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CP$12))","v":12762.815625000001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CQ$12))","v":12762.815625000001},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CR$12))","v":12762.815625000001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CS$12))","v":12762.815625000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CT$12))","v":12762.815625000001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CU$12))","v":13400.956406249999},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CV$12))","v":13400.956406249999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CW$12))","v":13400.956406249999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CX$12))","v":13400.956406249999},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CY$12))","v":13400.956406249999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,CZ$12))","v":13400.956406249999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DA$12))","v":13400.956406249999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DB$12))","v":13400.956406249999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DC$12))","v":13400.956406249999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DD$12))","v":13400.956406249999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DE$12))","v":13400.956406249999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DF$12))","v":13400.956406249999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DG$12))","v":14071.004226562502},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DH$12))","v":14071.004226562502},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DI$12))","v":14071.004226562502},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DJ$12))","v":14071.004226562502},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DK$12))","v":14071.004226562502},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DL$12))","v":14071.004226562502},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DM$12))","v":14071.004226562502},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DN$12))","v":14071.004226562502},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DO$12))","v":14071.004226562502},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DP$12))","v":14071.004226562502},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DQ$12))","v":14071.004226562502},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DR$12))","v":14071.004226562502},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DS$12))","v":14774.554437890625},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DT$12))","v":14774.554437890625},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DU$12))","v":14774.554437890625},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DV$12))","v":14774.554437890625},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DW$12))","v":14774.554437890625},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DX$12))","v":14774.554437890625},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DY$12))","v":14774.554437890625},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,DZ$12))","v":14774.554437890625},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EA$12))","v":14774.554437890625},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EB$12))","v":14774.554437890625},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EC$12))","v":14774.554437890625},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,ED$12))","v":14774.554437890625},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EE$12))","v":15513.282159785158},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EF$12))","v":15513.282159785158},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EG$12))","v":15513.282159785158},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EH$12))","v":15513.282159785158},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EI$12))","v":15513.282159785158},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EJ$12))","v":15513.282159785158},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EK$12))","v":15513.282159785158},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EL$12))","v":15513.282159785158},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EM$12))","v":15513.282159785158},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EN$12))","v":15513.282159785158},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EO$12))","v":15513.282159785158},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EP$12))","v":15513.282159785158},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z212:$FD212,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X50-SUM($X51:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$FD50,$Z$2:$FD$2,Periods!$Q$18),SUM($Z50:$FD50))","v":98769881.46999988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AA$12))","v":991.01},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AB$12))","v":3097.392230769231},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AC$12))","v":6264.345538461539},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AD$12))","v":11665.287923076923},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AE$12))","v":17956.730923076924},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AF$12))","v":25616.851492307695},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AG$12))","v":35060.156553846151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AH$12))","v":46564.335369230765},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AI$12))","v":60005.615784615387},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AJ$12))","v":75260.225646153849},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AK$12))","v":92204.392800000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AL$12))","v":110714.34509230769},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AM$12))","v":130666.31036923076},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AN$12))","v":151936.51647692308},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AO$12))","v":173982.54203076925},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AP$12))","v":196189.34823076925},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AQ$12))","v":216133.79553846156},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AR$12))","v":235931.67530769235},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AS$12))","v":254850.35138461538},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AT$12))","v":272249.29044615384},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AU$12))","v":287672.16483076924},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AV$12))","v":301307.3666923077},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AW$12))","v":313343.28818461538},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AX$12))","v":323968.32146153843},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AY$12))","v":333514.45867692307},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,AZ$12))","v":342338.82198461541},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BA$12))","v":351423.19353846152},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BB$12))","v":360202.06549230765},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BC$12))","v":369115.13},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BD$12))","v":378551.64799999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BE$12))","v":388800.01799999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BF$12))","v":399795.62000000005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BG$12))","v":411473.83399999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BH$12))","v":423770.04},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BI$12))","v":436619.61799999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BJ$12))","v":449957.94799999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BK$12))","v":463720.41000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BL$12))","v":477842.38399999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BM$12))","v":492259.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BN$12))","v":506912.85},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BO$12))","v":521738.8},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BP$12))","v":536698.80000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BQ$12))","v":551658.80000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BR$12))","v":566618.80000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BS$12))","v":581578.80000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BT$12))","v":596538.80000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BU$12))","v":611498.80000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BV$12))","v":626458.80000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BW$12))","v":641418.80000000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BX$12))","v":656378.80000000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BY$12))","v":671338.8},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,BZ$12))","v":686298.8},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CA$12))","v":701258.8},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CB$12))","v":716218.8},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CC$12))","v":731178.8},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CD$12))","v":746138.8},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CE$12))","v":761098.8},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CF$12))","v":776058.8},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CG$12))","v":791018.8},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CH$12))","v":805978.8},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CI$12))","v":820938.8},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CJ$12))","v":835898.8},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CK$12))","v":850858.8},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CL$12))","v":865818.8},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CM$12))","v":880778.8},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CN$12))","v":895738.8},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CO$12))","v":910698.8},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CP$12))","v":925658.8},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CQ$12))","v":940618.8},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CR$12))","v":955578.8},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CS$12))","v":970538.8},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CT$12))","v":985498.8},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CU$12))","v":1000458.8},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CV$12))","v":1015418.8},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CW$12))","v":1030378.8},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CX$12))","v":1045338.8},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CY$12))","v":1060298.8},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,CZ$12))","v":1075258.8},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DA$12))","v":1090218.8},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DB$12))","v":1105178.8},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DC$12))","v":1120138.8},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DD$12))","v":1135098.8},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DE$12))","v":1150058.8},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DF$12))","v":1165018.8},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DG$12))","v":1179978.8},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DH$12))","v":1194938.8},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DI$12))","v":1209898.8},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DJ$12))","v":1224858.8},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DK$12))","v":1239818.8},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DL$12))","v":1254778.8},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DM$12))","v":1269738.8},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DN$12))","v":1284698.8},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DO$12))","v":1299658.8},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DP$12))","v":1314618.8},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DQ$12))","v":1329578.8},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DR$12))","v":1344538.8},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DS$12))","v":1359498.8},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DT$12))","v":1374458.8},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DU$12))","v":1389418.8},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DV$12))","v":1404378.8},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DW$12))","v":1419338.8},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DX$12))","v":1434298.8},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DY$12))","v":1449258.8},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,DZ$12))","v":1464218.8},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EA$12))","v":1479178.8},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EB$12))","v":1494138.8},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EC$12))","v":1509098.8},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,ED$12))","v":1524058.8},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EE$12))","v":1539018.7999999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EF$12))","v":1553978.7999999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EG$12))","v":1568938.7999999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EH$12))","v":1583898.7999999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EI$12))","v":1598858.7999999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EJ$12))","v":1613818.7999999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EK$12))","v":1628778.7999999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EL$12))","v":1643738.7999999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EM$12))","v":1658698.7999999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EN$12))","v":1673658.7999999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EO$12))","v":1688618.7999999998},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EP$12))","v":1530827.32},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z214:$FD214,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)=0,$L51=0,$L51=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)))","v":"Размещения поставщика"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$FD51,$Z$2:$FD$2,Periods!$Q$18),SUM($Z51:$FD51))","v":18335295},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AA$12))","v":344.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AB$12))","v":978.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AC$12))","v":1748.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AD$12))","v":2585.25},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AE$12))","v":3489.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AF$12))","v":4461.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AG$12))","v":5501.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AH$12))","v":6608.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AI$12))","v":7782.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AJ$12))","v":9024.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AK$12))","v":10334.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AL$12))","v":11711.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AM$12))","v":13155.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AN$12))","v":14667.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AO$12))","v":16247.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AP$12))","v":17894.25},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AQ$12))","v":19608.75},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AR$12))","v":21390.750000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AS$12))","v":23240.25},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AT$12))","v":25157.25},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AU$12))","v":27141.75},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AV$12))","v":29193.75},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AW$12))","v":31313.25},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AX$12))","v":33500.25},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AY$12))","v":35754.75},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,AZ$12))","v":38076.75},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BA$12))","v":40466.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BB$12))","v":42923.25},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BC$12))","v":45447.75},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BD$12))","v":48039.75},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BE$12))","v":50699.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BF$12))","v":53426.25},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BG$12))","v":56220.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BH$12))","v":59082.75},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BI$12))","v":62012.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BJ$12))","v":65009.25},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BK$12))","v":68073.75},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BL$12))","v":71205.75},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BM$12))","v":74405.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BN$12))","v":77672.25},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BO$12))","v":81000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BP$12))","v":84375},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BQ$12))","v":87750},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BR$12))","v":91125},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BS$12))","v":94500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BT$12))","v":97875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BU$12))","v":101250},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BV$12))","v":104625},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BW$12))","v":108000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BX$12))","v":111375},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BY$12))","v":114750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,BZ$12))","v":118125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CA$12))","v":121500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CB$12))","v":124875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CC$12))","v":128250},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CD$12))","v":131625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CE$12))","v":135000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CF$12))","v":138375},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CG$12))","v":141750},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CH$12))","v":145125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CI$12))","v":148500},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CJ$12))","v":151875},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CK$12))","v":155250},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CL$12))","v":158625},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CM$12))","v":162000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CN$12))","v":165375},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CO$12))","v":168750},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CP$12))","v":172125},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CQ$12))","v":175500},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CR$12))","v":178875},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CS$12))","v":182250},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CT$12))","v":185625},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CU$12))","v":189000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CV$12))","v":192375},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CW$12))","v":195750},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CX$12))","v":199125},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CY$12))","v":202500},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,CZ$12))","v":205875},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DA$12))","v":209250},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DB$12))","v":212625},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DC$12))","v":216000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DD$12))","v":219375},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DE$12))","v":222750},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DF$12))","v":226125},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DG$12))","v":229500},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DH$12))","v":232875},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DI$12))","v":236250},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DJ$12))","v":239625},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DK$12))","v":243000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DL$12))","v":246375},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DM$12))","v":249750},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DN$12))","v":253125},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DO$12))","v":256500},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DP$12))","v":259875},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DQ$12))","v":263250},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DR$12))","v":266625},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DS$12))","v":270000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DT$12))","v":273375},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DU$12))","v":276750},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DV$12))","v":280125},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DW$12))","v":283500},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DX$12))","v":286875},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DY$12))","v":290250},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,DZ$12))","v":293625},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EA$12))","v":297000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EB$12))","v":300375},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EC$12))","v":303750},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,ED$12))","v":307125},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EE$12))","v":310500},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EF$12))","v":313875},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EG$12))","v":317250},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EH$12))","v":320625},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EI$12))","v":324000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EJ$12))","v":327375},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EK$12))","v":330750},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EL$12))","v":334125},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EM$12))","v":337500},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EN$12))","v":340875},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EO$12))","v":344250},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EP$12))","v":312322.5},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z215:$FD215,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)=0,$L52=0,$L52=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)))","v":"Пользователь поставщика"},null,{"$f":"L51+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$FD52,$Z$2:$FD$2,Periods!$Q$18),SUM($Z52:$FD52))","v":14260785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AA$12))","v":267.75},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AB$12))","v":761.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AC$12))","v":1359.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AD$12))","v":2010.7499999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AE$12))","v":2714.2499999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AF$12))","v":3470.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AG$12))","v":4278.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AH$12))","v":5139.75},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AI$12))","v":6053.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AJ$12))","v":7019.2499999999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AK$12))","v":8037.75},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AL$12))","v":9108.7499999999982},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AM$12))","v":10232.25},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AN$12))","v":11408.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AO$12))","v":12636.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AP$12))","v":13917.75},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AQ$12))","v":15251.25},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AR$12))","v":16637.25},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AS$12))","v":18075.75},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AT$12))","v":19566.75},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AU$12))","v":21110.25},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AV$12))","v":22706.25},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AW$12))","v":24354.75},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AX$12))","v":26055.749999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AY$12))","v":27809.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,AZ$12))","v":29615.25},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BA$12))","v":31473.75},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BB$12))","v":33384.75},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BC$12))","v":35348.25},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BD$12))","v":37364.25},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BE$12))","v":39432.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BF$12))","v":41553.75},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BG$12))","v":43727.249999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BH$12))","v":45953.249999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BI$12))","v":48231.749999999993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BJ$12))","v":50562.75},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BK$12))","v":52946.25},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BL$12))","v":55382.249999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BM$12))","v":57870.749999999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BN$12))","v":60411.749999999993},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BO$12))","v":63000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BP$12))","v":65625},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BQ$12))","v":68250},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BR$12))","v":70874.999999999985},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BS$12))","v":73499.999999999985},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BT$12))","v":76124.999999999985},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BU$12))","v":78750},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BV$12))","v":81375},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BW$12))","v":84000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BX$12))","v":86625},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BY$12))","v":89250},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,BZ$12))","v":91875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CA$12))","v":94500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CB$12))","v":97125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CC$12))","v":99750},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CD$12))","v":102375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CE$12))","v":105000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CF$12))","v":107625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CG$12))","v":110250},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CH$12))","v":112875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CI$12))","v":115500},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CJ$12))","v":118125},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CK$12))","v":120750},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CL$12))","v":123375},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CM$12))","v":126000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CN$12))","v":128625},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CO$12))","v":131250},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CP$12))","v":133875},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CQ$12))","v":136499.99999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CR$12))","v":139124.99999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CS$12))","v":141749.99999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CT$12))","v":144374.99999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CU$12))","v":146999.99999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CV$12))","v":149624.99999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CW$12))","v":152249.99999999997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CX$12))","v":154875},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CY$12))","v":157500},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,CZ$12))","v":160125},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DA$12))","v":162750},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DB$12))","v":165375},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DC$12))","v":168000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DD$12))","v":170625},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DE$12))","v":173250},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DF$12))","v":175875},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DG$12))","v":178500},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DH$12))","v":181125},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DI$12))","v":183750},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DJ$12))","v":186375},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DK$12))","v":189000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DL$12))","v":191625},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DM$12))","v":194250},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DN$12))","v":196875},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DO$12))","v":199500},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DP$12))","v":202125},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DQ$12))","v":204750},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DR$12))","v":207375},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DS$12))","v":210000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DT$12))","v":212625},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DU$12))","v":215250},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DV$12))","v":217875},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DW$12))","v":220500},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DX$12))","v":223125},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DY$12))","v":225750},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,DZ$12))","v":228375},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EA$12))","v":231000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EB$12))","v":233625},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EC$12))","v":236250},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,ED$12))","v":238875},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EE$12))","v":241500},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EF$12))","v":244125},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EG$12))","v":246750},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EH$12))","v":249375},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EI$12))","v":252000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EJ$12))","v":254625},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EK$12))","v":257250},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EL$12))","v":259875},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EM$12))","v":262500},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EN$12))","v":265125},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EO$12))","v":267750},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EP$12))","v":242917.49999999994},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":53},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)=0,$L53=0,$L53=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)))","v":"Поставщик-магазин"},null,{"$f":"L52+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$FD53,$Z$2:$FD$2,Periods!$Q$18),SUM($Z53:$FD53))","v":17384576},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AA$12))","v":326.39999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AB$12))","v":928},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AC$12))","v":1657.6000000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AD$12))","v":2451.1999999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AE$12))","v":3308.8},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AF$12))","v":4230.3999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AG$12))","v":5216},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AH$12))","v":6265.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AI$12))","v":7379.2},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AJ$12))","v":8556.8000000000011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AK$12))","v":9798.4},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AL$12))","v":11104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AM$12))","v":12473.599999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AN$12))","v":13907.2},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AO$12))","v":15404.8},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AP$12))","v":16966.400000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AQ$12))","v":18592},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AR$12))","v":20281.599999999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AS$12))","v":22035.200000000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AT$12))","v":23852.799999999999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AU$12))","v":25734.400000000001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AV$12))","v":27680},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AW$12))","v":29689.599999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AX$12))","v":31763.200000000004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AY$12))","v":33900.800000000003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,AZ$12))","v":36102.400000000001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BA$12))","v":38368},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BB$12))","v":40697.599999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BC$12))","v":43091.199999999997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BD$12))","v":45548.800000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BE$12))","v":48070.400000000001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BF$12))","v":50656},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BG$12))","v":53305.600000000006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BH$12))","v":56019.200000000004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BI$12))","v":58796.800000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BJ$12))","v":61638.400000000001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BK$12))","v":64544},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BL$12))","v":67513.599999999991},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BM$12))","v":70547.199999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BN$12))","v":73644.799999999988},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BO$12))","v":76800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BP$12))","v":80000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BQ$12))","v":83200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BR$12))","v":86400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BS$12))","v":89600},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BT$12))","v":92800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BU$12))","v":96000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BV$12))","v":99200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BW$12))","v":102400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BX$12))","v":105600},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BY$12))","v":108800},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,BZ$12))","v":112000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CA$12))","v":115200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CB$12))","v":118400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CC$12))","v":121600},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CD$12))","v":124800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CE$12))","v":128000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CF$12))","v":131200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CG$12))","v":134400},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CH$12))","v":137600},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CI$12))","v":140800},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CJ$12))","v":144000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CK$12))","v":147200},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CL$12))","v":150400},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CM$12))","v":153600},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CN$12))","v":156800},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CO$12))","v":160000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CP$12))","v":163200},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CQ$12))","v":166400},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CR$12))","v":169600},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CS$12))","v":172800},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CT$12))","v":176000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CU$12))","v":179200},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CV$12))","v":182400},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CW$12))","v":185600},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CX$12))","v":188800},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CY$12))","v":192000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,CZ$12))","v":195200},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DA$12))","v":198400},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DB$12))","v":201600},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DC$12))","v":204800},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DD$12))","v":208000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DE$12))","v":211200},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DF$12))","v":214400},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DG$12))","v":217600},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DH$12))","v":220800},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DI$12))","v":224000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DJ$12))","v":227200},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DK$12))","v":230400},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DL$12))","v":233600},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DM$12))","v":236800},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DN$12))","v":240000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DO$12))","v":243200},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DP$12))","v":246400},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DQ$12))","v":249600},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DR$12))","v":252800},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DS$12))","v":256000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DT$12))","v":259200},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DU$12))","v":262400},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DV$12))","v":265600},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DW$12))","v":268800},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DX$12))","v":272000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DY$12))","v":275200},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,DZ$12))","v":278400},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EA$12))","v":281600},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EB$12))","v":284800},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EC$12))","v":288000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,ED$12))","v":291200},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EE$12))","v":294400},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EF$12))","v":297600},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EG$12))","v":300800},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EH$12))","v":304000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EI$12))","v":307200},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EJ$12))","v":310400},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EK$12))","v":313600},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EL$12))","v":316800},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EM$12))","v":320000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EN$12))","v":323200},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EO$12))","v":326400},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EP$12))","v":296128},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z217:$FD217,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":54},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)=0,$L54=0,$L54=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)))","v":"Все сервисы поставщика"},null,{"$f":"L53+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$FD54,$Z$2:$FD$2,Periods!$Q$18),SUM($Z54:$FD54))","v":2037255},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AA$12))","v":38.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AB$12))","v":108.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AC$12))","v":194.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AD$12))","v":287.25},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AE$12))","v":387.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AF$12))","v":495.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AG$12))","v":611.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AH$12))","v":734.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AI$12))","v":864.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AJ$12))","v":1002.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AK$12))","v":1148.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AL$12))","v":1301.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AM$12))","v":1461.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AN$12))","v":1629.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AO$12))","v":1805.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AP$12))","v":1988.25},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AQ$12))","v":2178.75},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AR$12))","v":2376.75},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AS$12))","v":2582.25},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AT$12))","v":2795.25},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AU$12))","v":3015.75},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AV$12))","v":3243.75},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AW$12))","v":3479.25},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AX$12))","v":3722.25},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AY$12))","v":3972.75},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,AZ$12))","v":4230.75},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BA$12))","v":4496.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BB$12))","v":4769.25},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BC$12))","v":5049.75},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BD$12))","v":5337.75},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BE$12))","v":5633.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BF$12))","v":5936.25},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BG$12))","v":6246.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BH$12))","v":6564.75},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BI$12))","v":6890.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BJ$12))","v":7223.25},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BK$12))","v":7563.75},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BL$12))","v":7911.75},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BM$12))","v":8267.25},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BN$12))","v":8630.25},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BO$12))","v":9000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BP$12))","v":9375},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BQ$12))","v":9750},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BR$12))","v":10125},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BS$12))","v":10500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BT$12))","v":10875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BU$12))","v":11250},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BV$12))","v":11625},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BW$12))","v":12000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BX$12))","v":12375},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BY$12))","v":12750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,BZ$12))","v":13125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CA$12))","v":13500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CB$12))","v":13875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CC$12))","v":14250},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CD$12))","v":14625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CE$12))","v":15000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CF$12))","v":15375},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CG$12))","v":15750},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CH$12))","v":16125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CI$12))","v":16500},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CJ$12))","v":16875},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CK$12))","v":17250},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CL$12))","v":17625},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CM$12))","v":18000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CN$12))","v":18375},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CO$12))","v":18750},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CP$12))","v":19125},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CQ$12))","v":19500},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CR$12))","v":19875},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CS$12))","v":20250},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CT$12))","v":20625},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CU$12))","v":21000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CV$12))","v":21375},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CW$12))","v":21750},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CX$12))","v":22125},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CY$12))","v":22500},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,CZ$12))","v":22875},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DA$12))","v":23250},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DB$12))","v":23625},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DC$12))","v":24000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DD$12))","v":24375},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DE$12))","v":24750},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DF$12))","v":25125},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DG$12))","v":25500},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DH$12))","v":25875},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DI$12))","v":26250},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DJ$12))","v":26625},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DK$12))","v":27000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DL$12))","v":27375},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DM$12))","v":27750},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DN$12))","v":28125},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DO$12))","v":28500},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DP$12))","v":28875},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DQ$12))","v":29250},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DR$12))","v":29625},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DS$12))","v":30000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DT$12))","v":30375},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DU$12))","v":30750},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DV$12))","v":31125},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DW$12))","v":31500},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DX$12))","v":31875},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DY$12))","v":32250},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,DZ$12))","v":32625},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EA$12))","v":33000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EB$12))","v":33375},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EC$12))","v":33750},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,ED$12))","v":34125},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EE$12))","v":34500},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EF$12))","v":34875},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EG$12))","v":35250},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EH$12))","v":35625},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EI$12))","v":36000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EJ$12))","v":36375},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EK$12))","v":36750},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EL$12))","v":37125},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EM$12))","v":37500},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EN$12))","v":37875},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EO$12))","v":38250},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EP$12))","v":34702.5},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z218:$FD218,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":55},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)=0,$L55=0,$L55=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L54+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$FD55,$Z$2:$FD$2,Periods!$Q$18),SUM($Z55:$FD55))","v":42193978.920000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AA$12))","v":12.959999999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AB$12))","v":289.38184615384614},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AC$12))","v":1177.3163076923079},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AD$12))","v":3908.6113846153848},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AE$12))","v":7270.759384615385},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AF$12))","v":11695.31833846154},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AG$12))","v":17556.383630769229},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AH$12))","v":25104.57175384615},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AI$12))","v":34228.177476923076},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AJ$12))","v":44815.49556923077},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AK$12))","v":56754.820799999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AL$12))","v":69934.447938461526},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AM$12))","v":84242.671753846138},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AN$12))","v":99567.787015384616},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AO$12))","v":115420.25464615386},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AP$12))","v":131244.99784615386},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AQ$12))","v":144855.11630769234},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AR$12))","v":158160.12646153849},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AS$12))","v":170498.81907692307},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AT$12))","v":181293.10836923076},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AU$12))","v":190131.15544615383},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AV$12))","v":197182.98553846154},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AW$12))","v":202618.62387692308},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AX$12))","v":206608.09569230766},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AY$12))","v":209451.0262153846},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,AZ$12))","v":211469.72067692305},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BA$12))","v":213550.24430769231},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BB$12))","v":215182.22233846155},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BC$12))","v":216762.47999999998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BD$12))","v":218642.32799999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BE$12))","v":221082.04799999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BF$12))","v":224023.32000000007},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BG$12))","v":227407.82400000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BH$12))","v":231177.24},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BI$12))","v":235273.24799999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BJ$12))","v":239637.52799999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BK$12))","v":244211.76},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BL$12))","v":248937.62400000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BM$12))","v":253756.79999999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BN$12))","v":258616.8},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BO$12))","v":263476.8},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BP$12))","v":268336.8},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BQ$12))","v":273196.79999999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BR$12))","v":278056.8},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BS$12))","v":282916.8},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BT$12))","v":287776.8},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BU$12))","v":292636.79999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BV$12))","v":297496.80000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BW$12))","v":302356.80000000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BX$12))","v":307216.80000000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BY$12))","v":312076.80000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,BZ$12))","v":316936.80000000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CA$12))","v":321796.80000000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CB$12))","v":326656.80000000005},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CC$12))","v":331516.80000000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CD$12))","v":336376.80000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CE$12))","v":341236.80000000005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CF$12))","v":346096.80000000005},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CG$12))","v":350956.80000000005},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CH$12))","v":355816.80000000005},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CI$12))","v":360676.80000000005},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CJ$12))","v":365536.80000000005},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CK$12))","v":370396.80000000005},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CL$12))","v":375256.80000000005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CM$12))","v":380116.80000000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CN$12))","v":384976.80000000005},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CO$12))","v":389836.80000000005},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CP$12))","v":394696.80000000005},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CQ$12))","v":399556.80000000005},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CR$12))","v":404416.80000000005},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CS$12))","v":409276.80000000005},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CT$12))","v":414136.80000000005},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CU$12))","v":418996.80000000005},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CV$12))","v":423856.80000000005},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CW$12))","v":428716.80000000005},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CX$12))","v":433576.80000000005},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CY$12))","v":438436.80000000005},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,CZ$12))","v":443296.80000000005},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DA$12))","v":448156.80000000005},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DB$12))","v":453016.80000000005},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DC$12))","v":457876.80000000005},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DD$12))","v":462736.80000000005},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DE$12))","v":467596.80000000005},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DF$12))","v":472456.80000000005},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DG$12))","v":477316.80000000005},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DH$12))","v":482176.80000000005},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DI$12))","v":487036.80000000005},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DJ$12))","v":491896.80000000005},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DK$12))","v":496756.80000000005},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DL$12))","v":501616.80000000005},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DM$12))","v":506476.80000000005},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DN$12))","v":511336.80000000005},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DO$12))","v":516196.80000000005},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DP$12))","v":521056.80000000005},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DQ$12))","v":525916.80000000005},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DR$12))","v":530776.80000000005},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DS$12))","v":535636.80000000005},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DT$12))","v":540496.80000000005},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DU$12))","v":545356.80000000005},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DV$12))","v":550216.80000000005},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DW$12))","v":555076.80000000005},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DX$12))","v":559936.80000000005},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DY$12))","v":564796.80000000005},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,DZ$12))","v":569656.80000000005},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EA$12))","v":574516.80000000005},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EB$12))","v":579376.80000000005},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EC$12))","v":584236.80000000005},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,ED$12))","v":589096.80000000005},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EE$12))","v":593956.79999999993},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EF$12))","v":598816.79999999993},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EG$12))","v":603676.79999999993},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EH$12))","v":608536.79999999993},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EI$12))","v":613396.79999999993},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EJ$12))","v":618256.79999999993},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EK$12))","v":623116.79999999993},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EL$12))","v":627976.79999999993},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EM$12))","v":632836.79999999993},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EN$12))","v":637696.79999999993},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EO$12))","v":642556.79999999993},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EP$12))","v":581897.5199999999},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)=0,$L56=0,$L56=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)))","v":"Все сервисы магазина"},null,{"$f":"L55+1","v":6},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$FD56,$Z$2:$FD$2,Periods!$Q$18),SUM($Z56:$FD56))","v":4557991.55},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AA$12))","v":1.3999999999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AB$12))","v":31.260384615384613},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AC$12))","v":127.17923076923077},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AD$12))","v":422.2265384615385},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AE$12))","v":785.4215384615386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AF$12))","v":1263.3831538461541},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AG$12))","v":1896.5229230769232},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AH$12))","v":2711.9136153846152},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AI$12))","v":3697.4883076923079},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AJ$12))","v":4841.1800769230767},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AK$12))","v":6130.9219999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AL$12))","v":7554.6471538461556},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AM$12))","v":9100.2886153846157},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AN$12))","v":10755.779461538463},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AO$12))","v":12468.237384615386},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AP$12))","v":14177.700384615386},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AQ$12))","v":15647.929230769234},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AR$12))","v":17085.198846153849},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AS$12))","v":18418.082307692308},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AT$12))","v":19584.132076923077},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AU$12))","v":20538.859384615382},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AV$12))","v":21300.631153846152},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AW$12))","v":21887.814307692308},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AX$12))","v":22318.775769230771},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AY$12))","v":22625.882461538462},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,AZ$12))","v":22843.95130769231},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BA$12))","v":23068.699230769234},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BB$12))","v":23244.993153846153},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BC$12))","v":23415.7},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BD$12))","v":23618.770000000004},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BE$12))","v":23882.320000000003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BF$12))","v":24200.050000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BG$12))","v":24565.66},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BH$12))","v":24972.85},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BI$12))","v":25415.320000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BJ$12))","v":25886.77},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BK$12))","v":26380.9},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BL$12))","v":26891.410000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BM$12))","v":27412},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BN$12))","v":27937},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BO$12))","v":28462},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BP$12))","v":28987},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BQ$12))","v":29512},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BR$12))","v":30037},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BS$12))","v":30562},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BT$12))","v":31087},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BU$12))","v":31612},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BV$12))","v":32137},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BW$12))","v":32662},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BX$12))","v":33187},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BY$12))","v":33712},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,BZ$12))","v":34237},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CA$12))","v":34762},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CB$12))","v":35287},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CC$12))","v":35812},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CD$12))","v":36337},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CE$12))","v":36862},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CF$12))","v":37387},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CG$12))","v":37912},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CH$12))","v":38437},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CI$12))","v":38962},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CJ$12))","v":39487},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CK$12))","v":40012},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CL$12))","v":40537},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CM$12))","v":41062},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CN$12))","v":41587},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CO$12))","v":42112},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CP$12))","v":42637},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CQ$12))","v":43162},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CR$12))","v":43687},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CS$12))","v":44212},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CT$12))","v":44737},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CU$12))","v":45262},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CV$12))","v":45787},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CW$12))","v":46312},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CX$12))","v":46837},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CY$12))","v":47362},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,CZ$12))","v":47887},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DA$12))","v":48412},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DB$12))","v":48937},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DC$12))","v":49461.999999999993},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DD$12))","v":49986.999999999993},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DE$12))","v":50511.999999999993},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DF$12))","v":51036.999999999993},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DG$12))","v":51561.999999999993},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DH$12))","v":52086.999999999993},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DI$12))","v":52611.999999999993},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DJ$12))","v":53136.999999999993},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DK$12))","v":53661.999999999993},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DL$12))","v":54186.999999999993},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DM$12))","v":54711.999999999993},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DN$12))","v":55236.999999999993},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DO$12))","v":55761.999999999993},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DP$12))","v":56286.999999999993},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DQ$12))","v":56811.999999999993},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DR$12))","v":57336.999999999993},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DS$12))","v":57861.999999999993},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DT$12))","v":58386.999999999993},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DU$12))","v":58911.999999999993},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DV$12))","v":59436.999999999993},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DW$12))","v":59961.999999999993},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DX$12))","v":60486.999999999993},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DY$12))","v":61011.999999999993},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,DZ$12))","v":61536.999999999993},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EA$12))","v":62061.999999999993},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EB$12))","v":62586.999999999993},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EC$12))","v":63111.999999999993},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,ED$12))","v":63636.999999999993},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EE$12))","v":64161.999999999993},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EF$12))","v":64686.999999999993},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EG$12))","v":65211.999999999993},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EH$12))","v":65737},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EI$12))","v":66262},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EJ$12))","v":66787},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EK$12))","v":67312},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EL$12))","v":67837},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EM$12))","v":68362},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EN$12))","v":68887},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EO$12))","v":69412},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EP$12))","v":62859.299999999996},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z220:$FD220,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$FD58,$Z$2:$FD$2,Periods!$Q$18),SUM($Z58:$FD58))","v":100310760.1087012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AA$12))","v":695.31250000000011},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AB$12))","v":2610.1708333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AC$12))","v":5453.4327764423069},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AD$12))","v":9709.9454615384602},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AE$12))","v":14616.994123397437},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AF$12))","v":20501.518355769233},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AG$12))","v":27682.204544070515},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AH$12))","v":36314.706466025644},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AI$12))","v":46314.953940384614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AJ$12))","v":70598.876785897432},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AK$12))","v":85082.404821314092},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AL$12))","v":98681.467865384606},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AM$12))","v":114554.53134373398},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AN$12))","v":132306.61580212181},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AO$12))","v":149241.1001941298},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AP$12))","v":165851.71127554486},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AQ$12))","v":181180.55401298078},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AR$12))","v":196466.97140695516},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AS$12))","v":211198.40358111379},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AT$12))","v":224862.29065910255},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AU$12))","v":237193.90391357371},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AV$12))","v":249425.04445558973},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AW$12))","v":259887.51339621312},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AX$12))","v":269013.11184650636},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AY$12))","v":280399.17711468111},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,AZ$12))","v":293433.32098654646},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BA$12))","v":301856.71683706343},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BB$12))","v":310108.89175530535},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BC$12))","v":318506.68734330207},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BD$12))","v":327366.94520308333},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BE$12))","v":336866.73513239587},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BF$12))","v":346959.49204213329},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BG$12))","v":357598.65084318956},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BH$12))","v":369982.64644645824},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BI$12))","v":382054.91376283334},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BJ$12))","v":394053.88770320825},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BK$12))","v":410981.30101575737},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BL$12))","v":431111.51595251937},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BM$12))","v":444439.41032858903},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BN$12))","v":457994.36436026084},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BO$12))","v":471746.86294490146},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BP$12))","v":485620.92740829213},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BQ$12))","v":499494.99187168275},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BR$12))","v":513369.05633507331},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BS$12))","v":527243.12079846393},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BT$12))","v":542532.43526185444},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BU$12))","v":556982.49972524517},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BV$12))","v":570856.56418863591},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BW$12))","v":591342.7701652071},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BX$12))","v":615956.3464088795},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BY$12))","v":630246.6328061719},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,BZ$12))","v":644536.91920346429},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CA$12))","v":658827.20560075657},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CB$12))","v":673117.49199804896},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CC$12))","v":687407.77839534136},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CD$12))","v":701698.06479263376},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CE$12))","v":715988.35118992592},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CF$12))","v":731894.25008721836},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CG$12))","v":746875.73648451082},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CH$12))","v":761166.02288180299},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CI$12))","v":784245.47007729649},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CJ$12))","v":812763.30167167925},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CK$12))","v":827482.29666089034},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CL$12))","v":842201.29165010154},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CM$12))","v":856920.28663931252},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CN$12))","v":871639.28162852372},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CO$12))","v":886358.27661773469},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CP$12))","v":901077.2716069459},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CQ$12))","v":915796.2665961571},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CR$12))","v":932367.17471036816},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CS$12))","v":947915.60969957931},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CT$12))","v":962634.60468879051},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CU$12))","v":988444.44999096252},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CV$12))","v":1021078.640038479},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CW$12))","v":1036239.2048773667},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CX$12))","v":1051399.7697162537},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CY$12))","v":1066560.3345551414},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,CZ$12))","v":1081720.8993940288},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DA$12))","v":1096881.4642329162},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DB$12))","v":1112042.0290718037},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DC$12))","v":1127202.5939106909},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DD$12))","v":1144494.2915308287},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DE$12))","v":1160650.1843697161},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DF$12))","v":1175810.7492086035},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DG$12))","v":1204494.045001379},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DH$12))","v":1241465.9089607825},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DI$12))","v":1257081.2907448364},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DJ$12))","v":1272696.6725288904},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DK$12))","v":1288312.0543129446},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DL$12))","v":1303927.4360969989},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DM$12))","v":1319542.8178810526},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DN$12))","v":1335158.1996651068},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DO$12))","v":1350773.5814491608},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DP$12))","v":1368850.6014535273},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DQ$12))","v":1385660.3768375816},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DR$12))","v":1401275.7586216356},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DS$12))","v":1432981.6830736785},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DT$12))","v":1474522.1106086387},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DU$12))","v":1490605.9538462143},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DV$12))","v":1506689.7970837902},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DW$12))","v":1522773.640321366},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DX$12))","v":1538857.4835589419},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DY$12))","v":1554941.3267965172},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,DZ$12))","v":1571025.1700340929},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EA$12))","v":1587109.0132716687},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EB$12))","v":1606046.3152005731},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EC$12))","v":1623563.4307581482},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,ED$12))","v":1639647.2739957238},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EE$12))","v":1674531.3698603776},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EF$12))","v":1720881.2001078648},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EG$12))","v":1737447.5586425681},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EH$12))","v":1754013.9171772709},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EI$12))","v":1770580.2757119741},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EJ$12))","v":1787146.6342466769},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EK$12))","v":1803712.9927813797},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EL$12))","v":1820279.3513160828},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EM$12))","v":1836845.7098507858},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EN$12))","v":1856730.6862833828},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EO$12))","v":1875016.9716020857},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EP$12))","v":1891583.330136789},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z222:$FD222,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L59=0,$L59=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$FD59,$Z$2:$FD$2,Periods!$Q$18),SUM($Z59:$FD59))","v":75262069.55980207},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AA$12))","v":695.31250000000011},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AB$12))","v":2192.9833333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AC$12))","v":4554.830276442307},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AD$12))","v":7875.6497956730764},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AE$12))","v":11725.899911858975},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AF$12))","v":16357.07262019231},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AG$12))","v":22012.406707532053},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AH$12))","v":28777.060278044875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AI$12))","v":36586.36396153846},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AJ$12))","v":45375.648387820511},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AK$12))","v":55080.244186698714},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AL$12))","v":65635.481987980762},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AM$12))","v":78219.22802834936},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AN$12))","v":91710.3823004968},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AO$12))","v":104811.10431545673},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AP$12))","v":117395.04456494391},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AQ$12))","v":129200.1939846154},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AR$12))","v":140927.2150445513},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AS$12))","v":152181.83091678686},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AT$12))","v":162569.76477335737},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AU$12))","v":171944.57093530448},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AV$12))","v":180407.63487267628},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AW$12))","v":188060.34205552083},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AX$12))","v":195004.07795388621},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AY$12))","v":204405.76423496954},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,AZ$12))","v":213783.27532527625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BA$12))","v":220236.79730316784},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BB$12))","v":226586.73290730023},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BC$12))","v":233076.80644692708},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BD$12))","v":239950.74223130205},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BE$12))","v":247312.49276539584},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BF$12))","v":255126.2387498958},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BG$12))","v":263356.16088548955},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BH$12))","v":271966.43987286452},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BI$12))","v":280921.25641270832},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BJ$12))","v":290184.79120570829},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BK$12))","v":304289.52278983238},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BL$12))","v":318779.58050454495},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BM$12))","v":329053.5974738365},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BN$12))","v":339498.01873071148},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BO$12))","v":350094.39733602398},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BP$12))","v":360766.75461555523},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BQ$12))","v":371439.11189508648},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BR$12))","v":382111.46917461773},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BS$12))","v":392783.82645414892},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BT$12))","v":403456.18373368011},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BU$12))","v":414128.54101321142},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BV$12))","v":424800.89829274273},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BW$12))","v":442085.39708545455},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BX$12))","v":459529.98123735929},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BY$12))","v":470522.50923527649},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,BZ$12))","v":481515.03723319375},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CA$12))","v":492507.5652311109},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CB$12))","v":503500.09322902816},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CC$12))","v":514492.62122694537},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CD$12))","v":525485.14922486257},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CE$12))","v":536477.6772227796},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CF$12))","v":547470.20522069687},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CG$12))","v":558462.73321861413},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CH$12))","v":569455.26121653116},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CI$12))","v":589236.95001264953},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CJ$12))","v":609183.52672873647},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CK$12))","v":620505.83056659123},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CL$12))","v":631828.134404446},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CM$12))","v":643150.43824230053},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CN$12))","v":654472.74208015529},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CO$12))","v":665795.04591800994},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CP$12))","v":677117.34975586471},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CQ$12))","v":688439.65359371947},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CR$12))","v":699761.95743157412},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CS$12))","v":711084.26126942888},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CT$12))","v":722406.56510728365},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CU$12))","v":744819.71925809921},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CV$12))","v":767402.70796648273},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CW$12))","v":779064.68091947318},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CX$12))","v":790726.65387246339},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CY$12))","v":802388.62682545383},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,CZ$12))","v":814050.59977844416},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DA$12))","v":825712.57273143448},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DB$12))","v":837374.54568442481},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DC$12))","v":849036.51863741502},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DD$12))","v":860698.49159040547},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DE$12))","v":872360.46454339591},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DF$12))","v":884022.43749638624},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DG$12))","v":909207.1414032646},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DH$12))","v":934566.77490443795},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DI$12))","v":946578.60704601801},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DJ$12))","v":958590.43918759807},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DK$12))","v":970602.27132917813},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DL$12))","v":982614.1034707583},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DM$12))","v":994625.93561233813},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DN$12))","v":1006637.7677539182},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DO$12))","v":1018649.5998954982},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DP$12))","v":1030661.4320370783},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DQ$12))","v":1042673.2641786586},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DR$12))","v":1054685.0963202387},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DS$12))","v":1082787.4711298076},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DT$12))","v":1111070.0234215003},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DU$12))","v":1123442.2105273278},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DV$12))","v":1135814.3976331553},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DW$12))","v":1148186.5847389828},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DX$12))","v":1160558.7718448103},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DY$12))","v":1172930.9589506376},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,DZ$12))","v":1185303.1460564651},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EA$12))","v":1197675.3331622926},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EB$12))","v":1210047.5202681203},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EC$12))","v":1222419.7073739474},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,ED$12))","v":1234791.8944797749},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EE$12))","v":1265964.3342126803},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EF$12))","v":1297322.3567521726},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EG$12))","v":1310065.7094711752},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EH$12))","v":1322809.0621901774},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EI$12))","v":1335552.4149091798},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EJ$12))","v":1348295.767628182},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EK$12))","v":1361039.1203471841},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EL$12))","v":1373782.4730661865},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EM$12))","v":1386525.8257851887},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EN$12))","v":1399269.1785041906},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EO$12))","v":1412012.531223193},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EP$12))","v":1424755.8839421957},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z223:$FD223,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$FD60,$Z$2:$FD$2,Periods!$Q$18),SUM($Z60:$FD60))","v":22363951.733895361},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AB$12))","v":417.18750000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AC$12))","v":898.60249999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AD$12))","v":1834.2956658653848},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AE$12))","v":2891.0942115384619},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AF$12))","v":4144.4457355769237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AG$12))","v":5669.7978365384624},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AH$12))","v":7537.6461879807684},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AI$12))","v":9728.5899788461538},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AJ$12))","v":12223.228398076924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AK$12))","v":15002.160634615384},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AL$12))","v":18045.985877403844},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AM$12))","v":21335.303315384612},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AN$12))","v":25596.233501625004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AO$12))","v":29429.995878673082},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AP$12))","v":33456.666710600955},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AQ$12))","v":36980.360028365387},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AR$12))","v":40539.756362403867},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AS$12))","v":44016.572664326923},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AT$12))","v":47292.525885745192},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AU$12))","v":50249.332978269216},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AV$12))","v":52917.40958291346},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AW$12))","v":55327.171340692308},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AX$12))","v":57509.033892620188},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AY$12))","v":59493.412879711541},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,AZ$12))","v":63150.045661270182},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BA$12))","v":65119.919533895561},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BB$12))","v":67022.158848005143},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BC$12))","v":68929.880896374991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BD$12))","v":70916.202971781255},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BE$12))","v":73054.242366999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BF$12))","v":75333.253292237496},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BG$12))","v":77742.489957700003},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BH$12))","v":80271.206573593736},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BI$12))","v":82908.657350124995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BJ$12))","v":85644.096497499981},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BK$12))","v":88466.77822592498},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BL$12))","v":94106.935447974436},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BM$12))","v":97160.812854752527},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BN$12))","v":100271.34562954937},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BO$12))","v":103427.46560887751},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BP$12))","v":106629.17279273689},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BQ$12))","v":109830.87997659626},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BR$12))","v":113032.58716045562},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BS$12))","v":116234.294344315},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BT$12))","v":119436.00152817437},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BU$12))","v":122637.70871203372},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BV$12))","v":125839.41589589314},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BW$12))","v":129041.12307975251},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BX$12))","v":136210.11517152021},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BY$12))","v":139507.87357089538},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,BZ$12))","v":142805.63197027051},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CA$12))","v":146103.3903696457},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CB$12))","v":149401.14876902083},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CC$12))","v":152698.90716839599},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CD$12))","v":155996.66556777115},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CE$12))","v":159294.42396714631},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CF$12))","v":162592.18236652148},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CG$12))","v":165889.94076589664},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CH$12))","v":169187.6991652718},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CI$12))","v":172485.45756464696},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CJ$12))","v":181056.71244294278},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CK$12))","v":184453.40359429916},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CL$12))","v":187850.09474565557},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CM$12))","v":191246.78589701199},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CN$12))","v":194643.47704836843},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CO$12))","v":198040.16819972481},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CP$12))","v":201436.85935108122},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CQ$12))","v":204833.5505024376},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CR$12))","v":208230.24165379404},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CS$12))","v":211626.93280515043},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CT$12))","v":215023.62395650681},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CU$12))","v":218420.31510786328},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CV$12))","v":228471.51644699628},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CW$12))","v":231970.1083328934},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CX$12))","v":235468.70021879047},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CY$12))","v":238967.29210468754},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,CZ$12))","v":242465.8839905847},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DA$12))","v":245964.47587648183},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DB$12))","v":249463.06776237889},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DC$12))","v":252961.65964827599},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DD$12))","v":256460.25153417303},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DE$12))","v":259958.84342007019},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DF$12))","v":263457.43530596729},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DG$12))","v":266956.02719186438},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DH$12))","v":278568.25765009434},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DI$12))","v":282171.80729256838},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DJ$12))","v":285775.35693504242},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DK$12))","v":289378.90657751641},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DL$12))","v":292982.45621999045},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DM$12))","v":296586.00586246443},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DN$12))","v":300189.55550493847},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DO$12))","v":303793.1051474124},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DP$12))","v":307396.6547898865},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DQ$12))","v":311000.20443236054},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DR$12))","v":314603.75407483458},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DS$12))","v":318207.3037173085},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DT$12))","v":331465.17896057595},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DU$12))","v":335176.83509232412},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DV$12))","v":338888.49122407247},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DW$12))","v":342600.14735582069},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DX$12))","v":346311.80348756898},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DY$12))","v":350023.45961931715},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,DZ$12))","v":353735.11575106537},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EA$12))","v":357446.77188281371},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EB$12))","v":361158.42801456188},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EC$12))","v":364870.08414631017},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,ED$12))","v":368581.74027805834},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EE$12))","v":372293.39640980656},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EF$12))","v":387285.20411780145},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EG$12))","v":391108.20993350219},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EH$12))","v":394931.21574920282},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EI$12))","v":398754.22156490356},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EJ$12))","v":402577.22738060431},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EK$12))","v":406400.23319630488},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EL$12))","v":410223.23901200556},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EM$12))","v":414046.24482770631},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EN$12))","v":417869.25064340694},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EO$12))","v":421692.25645910762},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EP$12))","v":425515.26227480831},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z224:$FD224,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L61=0,$L61=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$59:L60)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$FD61,$Z$2:$FD$2,Periods!$Q$18),SUM($Z61:$FD61))","v":2684738.8150037904},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AJ$12))","v":13000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AM$12))","v":15000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AN$12))","v":15000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AO$12))","v":15000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AP$12))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AQ$12))","v":15000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AR$12))","v":15000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AS$12))","v":15000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AT$12))","v":15000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AU$12))","v":15000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AV$12))","v":16100},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AW$12))","v":16500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AX$12))","v":16500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AY$12))","v":16500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,AZ$12))","v":16500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BA$12))","v":16500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BB$12))","v":16500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BC$12))","v":16500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BD$12))","v":16500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BE$12))","v":16500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BF$12))","v":16500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BG$12))","v":16500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BH$12))","v":17745},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BI$12))","v":18225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BJ$12))","v":18225},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BK$12))","v":18225},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BL$12))","v":18225},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BM$12))","v":18225},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BN$12))","v":18225},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BO$12))","v":18225},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BP$12))","v":18225},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BQ$12))","v":18225},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BR$12))","v":18225},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BS$12))","v":18225},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BT$12))","v":19640.25},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BU$12))","v":20216.25},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BV$12))","v":20216.25},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BW$12))","v":20216.25},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BX$12))","v":20216.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BY$12))","v":20216.25},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,BZ$12))","v":20216.25},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CA$12))","v":20216.25},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CB$12))","v":20216.25},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CC$12))","v":20216.25},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CD$12))","v":20216.25},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CE$12))","v":20216.25},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CF$12))","v":21831.862499999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CG$12))","v":22523.062499999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CH$12))","v":22523.062499999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CI$12))","v":22523.062499999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CJ$12))","v":22523.062499999996},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CK$12))","v":22523.062499999996},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CL$12))","v":22523.062499999996},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CM$12))","v":22523.062499999996},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CN$12))","v":22523.062499999996},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CO$12))","v":22523.062499999996},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CP$12))","v":22523.062499999996},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CQ$12))","v":22523.062499999996},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CR$12))","v":24374.975624999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CS$12))","v":25204.415625000001},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CT$12))","v":25204.415625000001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CU$12))","v":25204.415625000001},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CV$12))","v":25204.415625000001},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CW$12))","v":25204.415625000001},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CX$12))","v":25204.415625000001},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CY$12))","v":25204.415625000001},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,CZ$12))","v":25204.415625000001},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DA$12))","v":25204.415625000001},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DB$12))","v":25204.415625000001},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DC$12))","v":25204.415625000001},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DD$12))","v":27335.54840625},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DE$12))","v":28330.876406250001},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DF$12))","v":28330.876406250001},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DG$12))","v":28330.876406250001},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DH$12))","v":28330.876406250001},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DI$12))","v":28330.876406250001},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DJ$12))","v":28330.876406250001},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DK$12))","v":28330.876406250001},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DL$12))","v":28330.876406250001},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DM$12))","v":28330.876406250001},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DN$12))","v":28330.876406250001},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DO$12))","v":28330.876406250001},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DP$12))","v":30792.514626562497},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DQ$12))","v":31986.908226562493},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DR$12))","v":31986.908226562493},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DS$12))","v":31986.908226562493},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DT$12))","v":31986.908226562493},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DU$12))","v":31986.908226562493},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DV$12))","v":31986.908226562493},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DW$12))","v":31986.908226562493},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DX$12))","v":31986.908226562493},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DY$12))","v":31986.908226562493},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,DZ$12))","v":31986.908226562493},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EA$12))","v":31986.908226562493},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EB$12))","v":34840.36691789062},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EC$12))","v":36273.639237890624},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,ED$12))","v":36273.639237890624},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EE$12))","v":36273.639237890624},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EF$12))","v":36273.639237890624},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EG$12))","v":36273.639237890624},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EH$12))","v":36273.639237890624},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EI$12))","v":36273.639237890624},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EJ$12))","v":36273.639237890624},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EK$12))","v":36273.639237890624},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EL$12))","v":36273.639237890624},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EM$12))","v":36273.639237890624},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EN$12))","v":39592.257135785156},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EO$12))","v":41312.183919785166},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EP$12))","v":41312.183919785166},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z225:$FD225,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X65-SUMIFS($X66:$X92,$J66:$J92,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$FD65,$Z$2:$FD$2,Periods!$Q$18),SUM($Z65:$FD65))","v":245737086.57487744},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AA$12))","v":1544412.9960734583},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AB$12))","v":1050451.0654037609},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AC$12))","v":1064653.216849467},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AD$12))","v":1068360.5616742678},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AE$12))","v":1074544.994649583},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AF$12))","v":1083243.0973754968},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AG$12))","v":1094822.4695969913},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AH$12))","v":1105448.4905005267},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AI$12))","v":1115602.3021297168},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AJ$12))","v":1125275.0047090463},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AK$12))","v":1134457.6566438719},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AL$12))","v":1314782.5996596869},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AM$12))","v":1850222.950980121},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AN$12))","v":1255227.3856195498},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AO$12))","v":1262648.0763722283},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AP$12))","v":1247462.3185324415},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AQ$12))","v":1249600.339949857},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AR$12))","v":1247894.4082428326},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AS$12))","v":1242848.1851331822},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AT$12))","v":1233282.0818055756},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AU$12))","v":1224549.552115883},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AV$12))","v":1216664.8802671202},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AW$12))","v":1209642.4141147095},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AX$12))","v":1861940.7916194461},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AY$12))","v":2274496.7573270984},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,AZ$12))","v":1276096.1684734088},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BA$12))","v":1274007.4854820792},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BB$12))","v":1274301.5157942735},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BC$12))","v":1277013.6793776888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BD$12))","v":1282179.5447596323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BE$12))","v":1287700.8895891125},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BF$12))","v":1292258.2349125184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BG$12))","v":1296511.5681387025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BH$12))","v":1300460.6748621552},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BI$12))","v":1304100.3376536388},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BJ$12))","v":2384006.6689022891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BK$12))","v":2863891.6337282546},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BL$12))","v":1409290.3321933809},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BM$12))","v":1411735.133868922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BN$12))","v":1413829.0811657603},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BO$12))","v":1415938.6628110621},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BP$12))","v":1417367.0828908083},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BQ$12))","v":1419328.3240920235},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BR$12))","v":1420554.207420832},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BS$12))","v":1421780.0907496407},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BT$12))","v":1423005.974078449},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BU$12))","v":1424231.8574072581},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BV$12))","v":2964530.249952442},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BW$12))","v":3522612.6079621986},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BX$12))","v":1532323.9101370287},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BY$12))","v":1533593.7653976581},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,BZ$12))","v":1534863.6206582882},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CA$12))","v":1536133.4759189179},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CB$12))","v":1537403.3311795478},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CC$12))","v":1539515.0976682953},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CD$12))","v":1540784.9529289245},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CE$12))","v":1542054.8081895551},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CF$12))","v":1543324.6634501847},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CG$12))","v":1544594.5187108144},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CH$12))","v":3625779.5417020302},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CI$12))","v":4216556.6113061905},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CJ$12))","v":1660800.4227048249},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CK$12))","v":1662116.3980791755},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CL$12))","v":1663432.3734535247},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CM$12))","v":1664748.3488278738},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CN$12))","v":1666064.3242022244},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CO$12))","v":1668344.203741645},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CP$12))","v":1669660.1791159955},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CQ$12))","v":1670976.1544903447},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CR$12))","v":1672292.1298646936},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CS$12))","v":1673608.1052390439},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CT$12))","v":4327499.5492568724},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CU$12))","v":4952686.7012206484},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CV$12))","v":1798490.3285662252},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CW$12))","v":1799854.6786369935},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CX$12))","v":1801219.0287077627},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CY$12))","v":1802583.3787785317},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,CZ$12))","v":1803947.7288493013},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DA$12))","v":1806415.652798662},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DB$12))","v":1807780.0028694298},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DC$12))","v":1809144.3529401997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DD$12))","v":1810508.7030109675},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DE$12))","v":1811873.0530817378},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DF$12))","v":5071947.7790908432},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DG$12))","v":5734056.9583065324},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DH$12))","v":1946031.4316958331},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DI$12))","v":1947446.5227463956},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DJ$12))","v":1948861.6137969592},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DK$12))","v":1950276.7048475244},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DL$12))","v":1951691.7958980866},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DM$12))","v":1954370.3686822501},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DN$12))","v":1955785.4597328126},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DO$12))","v":1957200.5507833762},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DP$12))","v":1958615.6418339412},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DQ$12))","v":1960030.7328845037},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DR$12))","v":5862214.3774361378},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DS$12))","v":6563924.0793099916},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DT$12))","v":2104104.9616078031},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DU$12))","v":2105573.2771866764},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DV$12))","v":2107041.5927655492},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DW$12))","v":2108509.9083444229},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DX$12))","v":2109978.2239232943},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DY$12))","v":2112893.0997389653},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,DZ$12))","v":2114361.4153178395},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EA$12))","v":2115829.7308967109},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EB$12))","v":2117298.0464755851},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EC$12))","v":2118766.3620544574},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,ED$12))","v":6701594.5227235612},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EE$12))","v":7445760.345124037},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EF$12))","v":2273438.6631479254},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EG$12))","v":2274962.8099110401},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EH$12))","v":2276486.9566741539},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EI$12))","v":2278011.1034372663},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EJ$12))","v":2279535.2502003806},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EK$12))","v":2282715.5637786011},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EL$12))","v":2284239.7105417182},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EM$12))","v":2285763.8573048292},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EN$12))","v":2287288.004067943},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EO$12))","v":2288812.1508310568},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EP$12))","v":6741426.3024819186},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z229:$FD229,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X66-SUM($X67:$X74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$FD66,$Z$2:$FD$2,Periods!$Q$18),SUM($Z66:$FD66))","v":94470773.950556517},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AA$12))","v":345000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AB$12))","v":690000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AC$12))","v":690000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AD$12))","v":690000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AE$12))","v":690000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AF$12))","v":690000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AG$12))","v":690000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AH$12))","v":690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AI$12))","v":690000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AJ$12))","v":690000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AK$12))","v":690000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AL$12))","v":690000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AM$12))","v":700350},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AN$12))","v":710700},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AO$12))","v":710700},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AP$12))","v":710700},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AQ$12))","v":710700},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AR$12))","v":710700},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AS$12))","v":710700},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AT$12))","v":710700},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AU$12))","v":710700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AV$12))","v":710700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AW$12))","v":710700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AX$12))","v":710700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AY$12))","v":721360.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,AZ$12))","v":732021},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BA$12))","v":732021},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BB$12))","v":732021},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BC$12))","v":732021},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BD$12))","v":732021},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BE$12))","v":732021},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BF$12))","v":732021},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BG$12))","v":732021},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BH$12))","v":732021},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BI$12))","v":732021},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BJ$12))","v":732021},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BK$12))","v":743001.31499999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BL$12))","v":753981.63},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BM$12))","v":753981.63},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BN$12))","v":753981.63},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BO$12))","v":753981.63},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BP$12))","v":753981.63},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BQ$12))","v":753981.63},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BR$12))","v":753981.63},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BS$12))","v":753981.63},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BT$12))","v":753981.63},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BU$12))","v":753981.63},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BV$12))","v":753981.63},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BW$12))","v":765291.35444999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BX$12))","v":776601.07889999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BY$12))","v":776601.07889999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,BZ$12))","v":776601.07889999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CA$12))","v":776601.07889999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CB$12))","v":776601.07889999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CC$12))","v":776601.07889999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CD$12))","v":776601.07889999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CE$12))","v":776601.07889999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CF$12))","v":776601.07889999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CG$12))","v":776601.07889999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CH$12))","v":776601.07889999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CI$12))","v":788250.09508349991},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CJ$12))","v":799899.11126699974},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CK$12))","v":799899.11126699974},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CL$12))","v":799899.11126699974},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CM$12))","v":799899.11126699974},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CN$12))","v":799899.11126699974},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CO$12))","v":799899.11126699974},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CP$12))","v":799899.11126699974},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CQ$12))","v":799899.11126699974},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CR$12))","v":799899.11126699974},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CS$12))","v":799899.11126699974},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CT$12))","v":799899.11126699974},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CU$12))","v":811897.59793600487},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CV$12))","v":823896.08460500999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CW$12))","v":823896.08460500999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CX$12))","v":823896.08460500999},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CY$12))","v":823896.08460500999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,CZ$12))","v":823896.08460500999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DA$12))","v":823896.08460500999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DB$12))","v":823896.08460500999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DC$12))","v":823896.08460500999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DD$12))","v":823896.08460500999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DE$12))","v":823896.08460500999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DF$12))","v":823896.08460500999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DG$12))","v":836254.52587408514},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DH$12))","v":848612.96714316029},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DI$12))","v":848612.96714316029},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DJ$12))","v":848612.96714316029},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DK$12))","v":848612.96714316029},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DL$12))","v":848612.96714316029},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DM$12))","v":848612.96714316029},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DN$12))","v":848612.96714316029},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DO$12))","v":848612.96714316029},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DP$12))","v":848612.96714316029},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DQ$12))","v":848612.96714316029},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DR$12))","v":848612.96714316029},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DS$12))","v":861342.16165030771},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DT$12))","v":874071.35615745501},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DU$12))","v":874071.35615745501},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DV$12))","v":874071.35615745501},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DW$12))","v":874071.35615745501},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DX$12))","v":874071.35615745501},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DY$12))","v":874071.35615745501},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,DZ$12))","v":874071.35615745501},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EA$12))","v":874071.35615745501},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EB$12))","v":874071.35615745501},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EC$12))","v":874071.35615745501},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,ED$12))","v":874071.35615745501},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EE$12))","v":887182.42649981682},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EF$12))","v":900293.49684217875},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EG$12))","v":900293.49684217875},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EH$12))","v":900293.49684217875},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EI$12))","v":900293.49684217875},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EJ$12))","v":900293.49684217875},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EK$12))","v":900293.49684217875},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EL$12))","v":900293.49684217875},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EM$12))","v":900293.49684217875},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EN$12))","v":900293.49684217875},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EO$12))","v":900293.49684217875},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EP$12))","v":900293.49684217875},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z230:$FD230,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)=0,$L67=0,$L67=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$FD67,$Z$2:$FD$2,Periods!$Q$18),SUM($Z67:$FD67))","v":27382833.029146839},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AD$12))","v":200000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AE$12))","v":200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AF$12))","v":200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AG$12))","v":200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AH$12))","v":200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AI$12))","v":200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AJ$12))","v":200000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AK$12))","v":200000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AL$12))","v":200000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AM$12))","v":203000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AN$12))","v":206000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AO$12))","v":206000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AP$12))","v":206000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AQ$12))","v":206000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AR$12))","v":206000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AS$12))","v":206000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AT$12))","v":206000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AU$12))","v":206000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AV$12))","v":206000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AW$12))","v":206000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AX$12))","v":206000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AY$12))","v":209090},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,AZ$12))","v":212180},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BA$12))","v":212180},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BB$12))","v":212180},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BC$12))","v":212180},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BD$12))","v":212180},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BE$12))","v":212180},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BF$12))","v":212180},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BG$12))","v":212180},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BH$12))","v":212180},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BI$12))","v":212180},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BJ$12))","v":212180},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BK$12))","v":215362.7},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BL$12))","v":218545.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BM$12))","v":218545.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BN$12))","v":218545.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BO$12))","v":218545.4},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BP$12))","v":218545.4},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BQ$12))","v":218545.4},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BR$12))","v":218545.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BS$12))","v":218545.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BT$12))","v":218545.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BU$12))","v":218545.4},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BV$12))","v":218545.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BW$12))","v":221823.58100000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BX$12))","v":225101.76199999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BY$12))","v":225101.76199999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,BZ$12))","v":225101.76199999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CA$12))","v":225101.76199999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CB$12))","v":225101.76199999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CC$12))","v":225101.76199999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CD$12))","v":225101.76199999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CE$12))","v":225101.76199999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CF$12))","v":225101.76199999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CG$12))","v":225101.76199999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CH$12))","v":225101.76199999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CI$12))","v":228478.28842999996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CJ$12))","v":231854.81485999995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CK$12))","v":231854.81485999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CL$12))","v":231854.81485999995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CM$12))","v":231854.81485999995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CN$12))","v":231854.81485999995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CO$12))","v":231854.81485999995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CP$12))","v":231854.81485999995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CQ$12))","v":231854.81485999995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CR$12))","v":231854.81485999995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CS$12))","v":231854.81485999995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CT$12))","v":231854.81485999995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CU$12))","v":235332.63708289998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CV$12))","v":238810.45930579997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CW$12))","v":238810.45930579997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CX$12))","v":238810.45930579997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CY$12))","v":238810.45930579997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,CZ$12))","v":238810.45930579997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DA$12))","v":238810.45930579997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DB$12))","v":238810.45930579997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DC$12))","v":238810.45930579997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DD$12))","v":238810.45930579997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DE$12))","v":238810.45930579997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DF$12))","v":238810.45930579997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DG$12))","v":242392.61619538697},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DH$12))","v":245974.773084974},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DI$12))","v":245974.773084974},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DJ$12))","v":245974.773084974},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DK$12))","v":245974.773084974},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DL$12))","v":245974.773084974},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DM$12))","v":245974.773084974},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DN$12))","v":245974.773084974},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DO$12))","v":245974.773084974},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DP$12))","v":245974.773084974},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DQ$12))","v":245974.773084974},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DR$12))","v":245974.773084974},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DS$12))","v":249664.39468124858},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DT$12))","v":253354.01627752319},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DU$12))","v":253354.01627752319},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DV$12))","v":253354.01627752319},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DW$12))","v":253354.01627752319},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DX$12))","v":253354.01627752319},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DY$12))","v":253354.01627752319},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,DZ$12))","v":253354.01627752319},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EA$12))","v":253354.01627752319},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EB$12))","v":253354.01627752319},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EC$12))","v":253354.01627752319},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,ED$12))","v":253354.01627752319},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EE$12))","v":257154.32652168605},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EF$12))","v":260954.6367658489},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EG$12))","v":260954.6367658489},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EH$12))","v":260954.6367658489},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EI$12))","v":260954.6367658489},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EJ$12))","v":260954.6367658489},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EK$12))","v":260954.6367658489},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EL$12))","v":260954.6367658489},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EM$12))","v":260954.6367658489},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EN$12))","v":260954.6367658489},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EO$12))","v":260954.6367658489},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EP$12))","v":260954.6367658489},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z231:$FD231,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)))","v":"Заместитель генарального директора"},null,{"$f":"L67+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$FD68,$Z$2:$FD$2,Periods!$Q$18),SUM($Z68:$FD68))","v":20537124.771860108},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AA$12))","v":75000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AB$12))","v":150000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AC$12))","v":150000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AD$12))","v":150000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AE$12))","v":150000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AF$12))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AG$12))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AH$12))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AI$12))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AJ$12))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AK$12))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AL$12))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AM$12))","v":152250},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AN$12))","v":154500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AO$12))","v":154500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AP$12))","v":154500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AQ$12))","v":154500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AR$12))","v":154500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AS$12))","v":154500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AT$12))","v":154500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AU$12))","v":154500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AV$12))","v":154500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AW$12))","v":154500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AX$12))","v":154500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AY$12))","v":156817.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,AZ$12))","v":159135},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BA$12))","v":159135},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BB$12))","v":159135},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BC$12))","v":159135},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BD$12))","v":159135},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BE$12))","v":159135},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BF$12))","v":159135},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BG$12))","v":159135},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BH$12))","v":159135},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BI$12))","v":159135},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BJ$12))","v":159135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BK$12))","v":161522.02499999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BL$12))","v":163909.04999999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BM$12))","v":163909.04999999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BN$12))","v":163909.04999999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BO$12))","v":163909.04999999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BP$12))","v":163909.04999999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BQ$12))","v":163909.04999999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BR$12))","v":163909.04999999999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BS$12))","v":163909.04999999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BT$12))","v":163909.04999999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BU$12))","v":163909.04999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BV$12))","v":163909.04999999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BW$12))","v":166367.68575},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BX$12))","v":168826.32149999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BY$12))","v":168826.32149999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,BZ$12))","v":168826.32149999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CA$12))","v":168826.32149999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CB$12))","v":168826.32149999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CC$12))","v":168826.32149999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CD$12))","v":168826.32149999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CE$12))","v":168826.32149999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CF$12))","v":168826.32149999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CG$12))","v":168826.32149999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CH$12))","v":168826.32149999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CI$12))","v":171358.71632249997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CJ$12))","v":173891.11114499997},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CK$12))","v":173891.11114499997},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CL$12))","v":173891.11114499997},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CM$12))","v":173891.11114499997},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CN$12))","v":173891.11114499997},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CO$12))","v":173891.11114499997},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CP$12))","v":173891.11114499997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CQ$12))","v":173891.11114499997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CR$12))","v":173891.11114499997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CS$12))","v":173891.11114499997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CT$12))","v":173891.11114499997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CU$12))","v":176499.477812175},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CV$12))","v":179107.84447934999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CW$12))","v":179107.84447934999},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CX$12))","v":179107.84447934999},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CY$12))","v":179107.84447934999},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,CZ$12))","v":179107.84447934999},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DA$12))","v":179107.84447934999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DB$12))","v":179107.84447934999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DC$12))","v":179107.84447934999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DD$12))","v":179107.84447934999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DE$12))","v":179107.84447934999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DF$12))","v":179107.84447934999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DG$12))","v":181794.46214654023},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DH$12))","v":184481.0798137305},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DI$12))","v":184481.0798137305},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DJ$12))","v":184481.0798137305},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DK$12))","v":184481.0798137305},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DL$12))","v":184481.0798137305},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DM$12))","v":184481.0798137305},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DN$12))","v":184481.0798137305},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DO$12))","v":184481.0798137305},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DP$12))","v":184481.0798137305},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DQ$12))","v":184481.0798137305},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DR$12))","v":184481.0798137305},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DS$12))","v":187248.29601093644},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DT$12))","v":190015.51220814238},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DU$12))","v":190015.51220814238},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DV$12))","v":190015.51220814238},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DW$12))","v":190015.51220814238},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DX$12))","v":190015.51220814238},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DY$12))","v":190015.51220814238},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,DZ$12))","v":190015.51220814238},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EA$12))","v":190015.51220814238},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EB$12))","v":190015.51220814238},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EC$12))","v":190015.51220814238},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,ED$12))","v":190015.51220814238},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EE$12))","v":192865.74489126453},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EF$12))","v":195715.97757438666},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EG$12))","v":195715.97757438666},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EH$12))","v":195715.97757438666},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EI$12))","v":195715.97757438666},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EJ$12))","v":195715.97757438666},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EK$12))","v":195715.97757438666},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EL$12))","v":195715.97757438666},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EM$12))","v":195715.97757438666},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EN$12))","v":195715.97757438666},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EO$12))","v":195715.97757438666},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EP$12))","v":195715.97757438666},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z232:$FD232,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$FD69,$Z$2:$FD$2,Periods!$Q$18),SUM($Z69:$FD69))","v":21906266.423317466},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AA$12))","v":80000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AB$12))","v":160000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AC$12))","v":160000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AD$12))","v":160000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AE$12))","v":160000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AF$12))","v":160000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AG$12))","v":160000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AH$12))","v":160000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AI$12))","v":160000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AJ$12))","v":160000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AK$12))","v":160000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AL$12))","v":160000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AM$12))","v":162400},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AN$12))","v":164800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AO$12))","v":164800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AP$12))","v":164800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AQ$12))","v":164800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AR$12))","v":164800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AS$12))","v":164800},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AT$12))","v":164800},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AU$12))","v":164800},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AV$12))","v":164800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AW$12))","v":164800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AX$12))","v":164800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AY$12))","v":167272},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,AZ$12))","v":169744},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BA$12))","v":169744},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BB$12))","v":169744},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BC$12))","v":169744},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BD$12))","v":169744},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BE$12))","v":169744},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BF$12))","v":169744},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BG$12))","v":169744},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BH$12))","v":169744},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BI$12))","v":169744},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BJ$12))","v":169744},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BK$12))","v":172290.16},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BL$12))","v":174836.32},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BM$12))","v":174836.32},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BN$12))","v":174836.32},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BO$12))","v":174836.32},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BP$12))","v":174836.32},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BQ$12))","v":174836.32},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BR$12))","v":174836.32},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BS$12))","v":174836.32},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BT$12))","v":174836.32},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BU$12))","v":174836.32},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BV$12))","v":174836.32},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BW$12))","v":177458.86479999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BX$12))","v":180081.40959999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BY$12))","v":180081.40959999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,BZ$12))","v":180081.40959999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CA$12))","v":180081.40959999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CB$12))","v":180081.40959999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CC$12))","v":180081.40959999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CD$12))","v":180081.40959999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CE$12))","v":180081.40959999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CF$12))","v":180081.40959999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CG$12))","v":180081.40959999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CH$12))","v":180081.40959999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CI$12))","v":182782.63074399997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CJ$12))","v":185483.85188799998},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CK$12))","v":185483.85188799998},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CL$12))","v":185483.85188799998},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CM$12))","v":185483.85188799998},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CN$12))","v":185483.85188799998},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CO$12))","v":185483.85188799998},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CP$12))","v":185483.85188799998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CQ$12))","v":185483.85188799998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CR$12))","v":185483.85188799998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CS$12))","v":185483.85188799998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CT$12))","v":185483.85188799998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CU$12))","v":188266.10966631997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CV$12))","v":191048.36744464},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CW$12))","v":191048.36744464},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CX$12))","v":191048.36744464},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CY$12))","v":191048.36744464},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,CZ$12))","v":191048.36744464},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DA$12))","v":191048.36744464},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DB$12))","v":191048.36744464},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DC$12))","v":191048.36744464},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DD$12))","v":191048.36744464},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DE$12))","v":191048.36744464},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DF$12))","v":191048.36744464},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DG$12))","v":193914.09295630961},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DH$12))","v":196779.8184679792},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DI$12))","v":196779.8184679792},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DJ$12))","v":196779.8184679792},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DK$12))","v":196779.8184679792},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DL$12))","v":196779.8184679792},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DM$12))","v":196779.8184679792},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DN$12))","v":196779.8184679792},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DO$12))","v":196779.8184679792},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DP$12))","v":196779.8184679792},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DQ$12))","v":196779.8184679792},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DR$12))","v":196779.8184679792},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DS$12))","v":199731.51574499888},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DT$12))","v":202683.21302201855},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DU$12))","v":202683.21302201855},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DV$12))","v":202683.21302201855},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DW$12))","v":202683.21302201855},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DX$12))","v":202683.21302201855},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DY$12))","v":202683.21302201855},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,DZ$12))","v":202683.21302201855},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EA$12))","v":202683.21302201855},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EB$12))","v":202683.21302201855},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EC$12))","v":202683.21302201855},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,ED$12))","v":202683.21302201855},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EE$12))","v":205723.46121734881},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EF$12))","v":208763.70941267911},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EG$12))","v":208763.70941267911},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EH$12))","v":208763.70941267911},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EI$12))","v":208763.70941267911},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EJ$12))","v":208763.70941267911},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EK$12))","v":208763.70941267911},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EL$12))","v":208763.70941267911},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EM$12))","v":208763.70941267911},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EN$12))","v":208763.70941267911},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EO$12))","v":208763.70941267911},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EP$12))","v":208763.70941267911},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H66","v":"Управленческие расходы"},{"$f":"I67","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$FD70,$Z$2:$FD$2,Periods!$Q$18),SUM($Z70:$FD70))","v":24644549.726232149},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AA$12))","v":90000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AB$12))","v":180000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AC$12))","v":180000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AD$12))","v":180000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AE$12))","v":180000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AF$12))","v":180000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AG$12))","v":180000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AH$12))","v":180000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AI$12))","v":180000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AJ$12))","v":180000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AK$12))","v":180000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AL$12))","v":180000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AM$12))","v":182700},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AN$12))","v":185400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AO$12))","v":185400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AP$12))","v":185400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AQ$12))","v":185400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AR$12))","v":185400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AS$12))","v":185400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AT$12))","v":185400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AU$12))","v":185400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AV$12))","v":185400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AW$12))","v":185400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AX$12))","v":185400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AY$12))","v":188181},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,AZ$12))","v":190962},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BA$12))","v":190962},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BB$12))","v":190962},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BC$12))","v":190962},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BD$12))","v":190962},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BE$12))","v":190962},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BF$12))","v":190962},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BG$12))","v":190962},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BH$12))","v":190962},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BI$12))","v":190962},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BJ$12))","v":190962},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BK$12))","v":193826.43},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BL$12))","v":196690.86},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BM$12))","v":196690.86},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BN$12))","v":196690.86},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BO$12))","v":196690.86},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BP$12))","v":196690.86},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BQ$12))","v":196690.86},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BR$12))","v":196690.86},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BS$12))","v":196690.86},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BT$12))","v":196690.86},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BU$12))","v":196690.86},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BV$12))","v":196690.86},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BW$12))","v":199641.22289999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BX$12))","v":202591.58579999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BY$12))","v":202591.58579999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,BZ$12))","v":202591.58579999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CA$12))","v":202591.58579999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CB$12))","v":202591.58579999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CC$12))","v":202591.58579999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CD$12))","v":202591.58579999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CE$12))","v":202591.58579999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CF$12))","v":202591.58579999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CG$12))","v":202591.58579999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CH$12))","v":202591.58579999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CI$12))","v":205630.45958699996},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CJ$12))","v":208669.33337399995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CK$12))","v":208669.33337399995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CL$12))","v":208669.33337399995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CM$12))","v":208669.33337399995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CN$12))","v":208669.33337399995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CO$12))","v":208669.33337399995},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CP$12))","v":208669.33337399995},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CQ$12))","v":208669.33337399995},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CR$12))","v":208669.33337399995},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CS$12))","v":208669.33337399995},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CT$12))","v":208669.33337399995},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CU$12))","v":211799.37337460998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CV$12))","v":214929.41337521997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CW$12))","v":214929.41337521997},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CX$12))","v":214929.41337521997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CY$12))","v":214929.41337521997},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,CZ$12))","v":214929.41337521997},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DA$12))","v":214929.41337521997},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DB$12))","v":214929.41337521997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DC$12))","v":214929.41337521997},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DD$12))","v":214929.41337521997},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DE$12))","v":214929.41337521997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DF$12))","v":214929.41337521997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DG$12))","v":218153.35457584829},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DH$12))","v":221377.29577647662},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DI$12))","v":221377.29577647662},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DJ$12))","v":221377.29577647662},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DK$12))","v":221377.29577647662},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DL$12))","v":221377.29577647662},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DM$12))","v":221377.29577647662},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DN$12))","v":221377.29577647662},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DO$12))","v":221377.29577647662},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DP$12))","v":221377.29577647662},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DQ$12))","v":221377.29577647662},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DR$12))","v":221377.29577647662},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DS$12))","v":224697.95521312376},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DT$12))","v":228018.61464977087},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DU$12))","v":228018.61464977087},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DV$12))","v":228018.61464977087},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DW$12))","v":228018.61464977087},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DX$12))","v":228018.61464977087},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DY$12))","v":228018.61464977087},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,DZ$12))","v":228018.61464977087},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EA$12))","v":228018.61464977087},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EB$12))","v":228018.61464977087},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EC$12))","v":228018.61464977087},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,ED$12))","v":228018.61464977087},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EE$12))","v":231438.89386951743},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EF$12))","v":234859.17308926402},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EG$12))","v":234859.17308926402},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EH$12))","v":234859.17308926402},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EI$12))","v":234859.17308926402},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EJ$12))","v":234859.17308926402},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EK$12))","v":234859.17308926402},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EL$12))","v":234859.17308926402},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EM$12))","v":234859.17308926402},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EN$12))","v":234859.17308926402},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EO$12))","v":234859.17308926402},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EP$12))","v":234859.17308926402},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z234:$FD234,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)))","v":"Персонал - 8"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$FD71,$Z$2:$FD$2,Periods!$Q$18),SUM($Z71:$FD71))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z235:$FD235,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$FD72,$Z$2:$FD$2,Periods!$Q$18),SUM($Z72:$FD72))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z236:$FD236,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":73},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H69","v":"Управленческие расходы"},{"$f":"I70","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)=0,$L73=0,$L73=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$FD73,$Z$2:$FD$2,Periods!$Q$18),SUM($Z73:$FD73))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$FD75,$Z$2:$FD$2,Periods!$Q$18),SUM($Z75:$FD75))","v":28341232.185166914},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AA$12))","v":103500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AB$12))","v":207000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AC$12))","v":207000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AD$12))","v":207000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AE$12))","v":207000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AF$12))","v":207000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AG$12))","v":207000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AH$12))","v":207000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AI$12))","v":207000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AJ$12))","v":207000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AK$12))","v":207000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AL$12))","v":207000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AM$12))","v":210105},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AN$12))","v":213210},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AO$12))","v":213210},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AP$12))","v":213210},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AQ$12))","v":213210},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AR$12))","v":213210},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AS$12))","v":213210},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AT$12))","v":213210},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AU$12))","v":213210},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AV$12))","v":213210},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AW$12))","v":213210},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AX$12))","v":213210},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AY$12))","v":216408.15},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,AZ$12))","v":219606.3},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BA$12))","v":219606.3},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BB$12))","v":219606.3},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BC$12))","v":219606.3},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BD$12))","v":219606.3},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BE$12))","v":219606.3},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BF$12))","v":219606.3},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BG$12))","v":219606.3},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BH$12))","v":219606.3},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BI$12))","v":219606.3},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BJ$12))","v":219606.3},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BK$12))","v":222900.39449999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BL$12))","v":226194.489},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BM$12))","v":226194.489},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BN$12))","v":226194.489},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BO$12))","v":226194.489},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BP$12))","v":226194.489},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BQ$12))","v":226194.489},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BR$12))","v":226194.489},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BS$12))","v":226194.489},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BT$12))","v":226194.489},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BU$12))","v":226194.489},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BV$12))","v":226194.489},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BW$12))","v":229587.40633499998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BX$12))","v":232980.32366999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BY$12))","v":232980.32366999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,BZ$12))","v":232980.32366999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CA$12))","v":232980.32366999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CB$12))","v":232980.32366999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CC$12))","v":232980.32366999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CD$12))","v":232980.32366999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CE$12))","v":232980.32366999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CF$12))","v":232980.32366999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CG$12))","v":232980.32366999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CH$12))","v":232980.32366999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CI$12))","v":236475.02852504997},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CJ$12))","v":239969.7333800999},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CK$12))","v":239969.7333800999},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CL$12))","v":239969.7333800999},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CM$12))","v":239969.7333800999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CN$12))","v":239969.7333800999},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CO$12))","v":239969.7333800999},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CP$12))","v":239969.7333800999},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CQ$12))","v":239969.7333800999},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CR$12))","v":239969.7333800999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CS$12))","v":239969.7333800999},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CT$12))","v":239969.7333800999},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CU$12))","v":243569.27938080145},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CV$12))","v":247168.82538150297},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CW$12))","v":247168.82538150297},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CX$12))","v":247168.82538150297},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CY$12))","v":247168.82538150297},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,CZ$12))","v":247168.82538150297},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DA$12))","v":247168.82538150297},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DB$12))","v":247168.82538150297},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DC$12))","v":247168.82538150297},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DD$12))","v":247168.82538150297},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DE$12))","v":247168.82538150297},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DF$12))","v":247168.82538150297},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DG$12))","v":250876.35776222553},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DH$12))","v":254583.89014294808},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DI$12))","v":254583.89014294808},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DJ$12))","v":254583.89014294808},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DK$12))","v":254583.89014294808},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DL$12))","v":254583.89014294808},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DM$12))","v":254583.89014294808},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DN$12))","v":254583.89014294808},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DO$12))","v":254583.89014294808},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DP$12))","v":254583.89014294808},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DQ$12))","v":254583.89014294808},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DR$12))","v":254583.89014294808},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DS$12))","v":258402.64849509229},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DT$12))","v":262221.4068472365},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DU$12))","v":262221.4068472365},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DV$12))","v":262221.4068472365},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DW$12))","v":262221.4068472365},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DX$12))","v":262221.4068472365},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DY$12))","v":262221.4068472365},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,DZ$12))","v":262221.4068472365},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EA$12))","v":262221.4068472365},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EB$12))","v":262221.4068472365},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EC$12))","v":262221.4068472365},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,ED$12))","v":262221.4068472365},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EE$12))","v":266154.72794994502},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EF$12))","v":270088.0490526536},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EG$12))","v":270088.0490526536},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EH$12))","v":270088.0490526536},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EI$12))","v":270088.0490526536},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EJ$12))","v":270088.0490526536},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EK$12))","v":270088.0490526536},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EL$12))","v":270088.0490526536},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EM$12))","v":270088.0490526536},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EN$12))","v":270088.0490526536},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EO$12))","v":270088.0490526536},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EP$12))","v":270088.0490526536},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z239:$FD239,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X76-SUM($X77:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$FD76,$Z$2:$FD$2,Periods!$Q$18),SUM($Z76:$FD76))","v":60862628.006039925},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AA$12))","v":929284.53189461527},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AB$12))","v":96317.813080641019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AC$12))","v":110320.61551621795},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AD$12))","v":113799.90697611377},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AE$12))","v":119708.13383865386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AF$12))","v":128062.26668088141},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AG$12))","v":138721.40180650639},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AH$12))","v":148835.37067657852},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AI$12))","v":158399.80942842952},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AJ$12))","v":167410.35419939095},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AK$12))","v":175862.64112679494},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AL$12))","v":245811.98269239577},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AM$12))","v":258514.64201162753},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AN$12))","v":265572.92791034211},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AO$12))","v":272029.2701797192},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AP$12))","v":256005.62454656468},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AQ$12))","v":257296.05535761939},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AR$12))","v":254762.9288723197},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AS$12))","v":248379.25199070206},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AT$12))","v":238118.03161280323},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AU$12))","v":228764.44112673515},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AV$12))","v":220325.42161534622},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AW$12))","v":212807.91416148253},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AX$12))","v":248212.10041201339},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AY$12))","v":245543.50459538295},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,AZ$12))","v":248461.96666253847},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BA$12))","v":245956.53363708174},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BB$12))","v":245833.34810063461},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BC$12))","v":248109.34091762823},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BD$12))","v":252801.44295249524},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BE$12))","v":257171.65469793737},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BF$12))","v":261217.48788471846},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BG$12))","v":264936.45424360258},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BH$12))","v":268326.06550535513},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BI$12))","v":271383.8334007386},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BJ$12))","v":334993.81774039328},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BK$12))","v":341912.42027199187},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BL$12))","v":344052.85142610292},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BM$12))","v":345835.90631625924},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BN$12))","v":347258.98411159241},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BO$12))","v":348688.57353926904},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BP$12))","v":349433.42781301535},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BQ$12))","v":349975.74533582455},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BR$12))","v":350518.062858633},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BS$12))","v":351060.38038144162},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BT$12))","v":351602.69790424994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BU$12))","v":352145.01542705926},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BV$12))","v":419925.3359017428},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BW$12))","v":425724.00739788311},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BX$12))","v":426290.92006221286},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BY$12))","v":426857.83272654231},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,BZ$12))","v":427424.74539087247},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CA$12))","v":427991.65805520222},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CB$12))","v":428558.57071953191},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CC$12))","v":429125.48338386178},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CD$12))","v":429692.39604819106},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CE$12))","v":430259.30871252157},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CF$12))","v":430826.2213768512},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CG$12))","v":431393.13404118083},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CH$12))","v":505331.70608367195},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CI$12))","v":511708.4237967924},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CJ$12))","v":512301.11094502633},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CK$12))","v":512893.79809326184},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CL$12))","v":513486.48524149595},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CM$12))","v":514079.17238973029},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CN$12))","v":514671.85953796568},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CO$12))","v":515264.54668619938},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CP$12))","v":515857.23383443477},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CQ$12))","v":516449.92098266928},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CR$12))","v":517042.6081309031},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CS$12))","v":517635.29527913849},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CT$12))","v":598178.56886706792},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CU$12))","v":605175.77740713267},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CV$12))","v":605795.47634048178},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CW$12))","v":606415.17527382937},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CX$12))","v":607034.87420717767},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CY$12))","v":607654.57314052596},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,CZ$12))","v":608274.27207387495},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DA$12))","v":608893.97100722406},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DB$12))","v":609513.66994057095},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DC$12))","v":610133.36887392018},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DD$12))","v":610753.06780726707},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DE$12))","v":611372.76674061688},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DF$12))","v":698996.44273290446},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DG$12))","v":706659.38994710753},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DH$12))","v":707307.39880338055},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DI$12))","v":707955.40765965125},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DJ$12))","v":708603.41651592311},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DK$12))","v":709251.42537219636},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DL$12))","v":709899.43422846682},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DM$12))","v":710547.44308474008},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DN$12))","v":711195.45194101066},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DO$12))","v":711843.46079728252},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DP$12))","v":712491.46965355566},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DQ$12))","v":713139.47850982624},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DR$12))","v":808350.31764010608},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DS$12))","v":816727.22937900166},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DT$12))","v":817404.91015386872},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DU$12))","v":818082.59092873603},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DV$12))","v":818760.27170360205},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DW$12))","v":819437.95247846935},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DX$12))","v":820115.63325333491},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DY$12))","v":820793.31402820244},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,DZ$12))","v":821470.99480306986},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EA$12))","v":822148.67557793518},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EB$12))","v":822826.35635280283},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EC$12))","v":823504.03712766897},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,ED$12))","v":926841.77677046915},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EE$12))","v":935984.04214533255},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EF$12))","v":936692.82386423904},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EG$12))","v":937401.60558314691},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EH$12))","v":938110.38730205467},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EI$12))","v":938819.16902095987},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EJ$12))","v":939527.95073986764},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EK$12))","v":940236.73245877272},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EL$12))","v":940945.51417768281},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EM$12))","v":941654.29589658731},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EN$12))","v":942363.07761549426},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EO$12))","v":943071.85933440144},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EP$12))","v":202935.97852207182},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z240:$FD240,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$FD77,$Z$2:$FD$2,Periods!$Q$18),SUM($Z77:$FD77))","v":44097071.818173148},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AA$12))","v":142236.16514461537},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AB$12))","v":71118.082572307685},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AC$12))","v":71118.082572307685},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AD$12))","v":71118.082572307685},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AE$12))","v":71118.082572307685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AF$12))","v":71118.082572307685},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AG$12))","v":71118.082572307685},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AH$12))","v":71118.082572307685},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AI$12))","v":71118.082572307685},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AJ$12))","v":71118.082572307685},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AK$12))","v":71118.082572307685},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AL$12))","v":133177.75891673076},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AM$12))","v":133177.75891673076},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AN$12))","v":133177.75891673076},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AO$12))","v":133177.75891673076},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AP$12))","v":133177.75891673076},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AQ$12))","v":133177.75891673076},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AR$12))","v":133177.75891673076},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AS$12))","v":133177.75891673076},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AT$12))","v":133177.75891673076},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AU$12))","v":133177.75891673076},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AV$12))","v":133177.75891673076},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AW$12))","v":133177.75891673076},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AX$12))","v":175170.99948074998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AY$12))","v":175170.99948074998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,AZ$12))","v":175170.99948074998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BA$12))","v":175170.99948074998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BB$12))","v":175170.99948074998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BC$12))","v":175170.99948074998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BD$12))","v":175170.99948074998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BE$12))","v":175170.99948074998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BF$12))","v":175170.99948074998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BG$12))","v":175170.99948074998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BH$12))","v":175170.99948074998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BI$12))","v":175170.99948074998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BJ$12))","v":236057.54756062504},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BK$12))","v":236057.54756062504},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BL$12))","v":236057.54756062504},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BM$12))","v":236057.54756062504},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BN$12))","v":236057.54756062504},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BO$12))","v":236057.54756062504},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BP$12))","v":236057.54756062504},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BQ$12))","v":236057.54756062504},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BR$12))","v":236057.54756062504},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BS$12))","v":236057.54756062504},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BT$12))","v":236057.54756062504},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BU$12))","v":236057.54756062504},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BV$12))","v":303295.55051250005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BW$12))","v":303295.55051250005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BX$12))","v":303295.55051250005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BY$12))","v":303295.55051250005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,BZ$12))","v":303295.55051250005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CA$12))","v":303295.55051250005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CB$12))","v":303295.55051250005},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CC$12))","v":303295.55051250005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CD$12))","v":303295.55051250005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CE$12))","v":303295.55051250005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CF$12))","v":303295.55051250005},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CG$12))","v":303295.55051250005},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CH$12))","v":376667.20989066106},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CI$12))","v":376667.20989066106},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CJ$12))","v":376667.20989066106},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CK$12))","v":376667.20989066106},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CL$12))","v":376667.20989066106},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CM$12))","v":376667.20989066106},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CN$12))","v":376667.20989066106},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CO$12))","v":376667.20989066106},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CP$12))","v":376667.20989066106},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CQ$12))","v":376667.20989066106},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CR$12))","v":376667.20989066106},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CS$12))","v":376667.20989066106},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CT$12))","v":456617.79633035674},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CU$12))","v":456617.79633035674},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CV$12))","v":456617.79633035674},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CW$12))","v":456617.79633035674},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CX$12))","v":456617.79633035674},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CY$12))","v":456617.79633035674},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,CZ$12))","v":456617.79633035674},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DA$12))","v":456617.79633035674},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DB$12))","v":456617.79633035674},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DC$12))","v":456617.79633035674},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DD$12))","v":456617.79633035674},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DE$12))","v":456617.79633035674},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DF$12))","v":543621.77338929556},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DG$12))","v":543621.77338929556},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DH$12))","v":543621.77338929556},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DI$12))","v":543621.77338929556},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DJ$12))","v":543621.77338929556},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DK$12))","v":543621.77338929556},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DL$12))","v":543621.77338929556},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DM$12))","v":543621.77338929556},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DN$12))","v":543621.77338929556},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DO$12))","v":543621.77338929556},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DP$12))","v":543621.77338929556},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DQ$12))","v":543621.77338929556},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DR$12))","v":638184.60366330214},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DS$12))","v":638184.60366330214},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DT$12))","v":638184.60366330214},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DU$12))","v":638184.60366330214},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DV$12))","v":638184.60366330214},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DW$12))","v":638184.60366330214},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DX$12))","v":638184.60366330214},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DY$12))","v":638184.60366330214},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,DZ$12))","v":638184.60366330214},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EA$12))","v":638184.60366330214},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EB$12))","v":638184.60366330214},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EC$12))","v":638184.60366330214},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,ED$12))","v":740844.66253123619},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EE$12))","v":740844.66253123619},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EF$12))","v":740844.66253123619},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EG$12))","v":740844.66253123619},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EH$12))","v":740844.66253123619},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EI$12))","v":740844.66253123619},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EJ$12))","v":740844.66253123619},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EK$12))","v":740844.66253123619},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EL$12))","v":740844.66253123619},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EM$12))","v":740844.66253123619},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EN$12))","v":740844.66253123619},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EO$12))","v":740844.66253123619},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z241:$FD241,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L77+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$FD78,$Z$2:$FD$2,Periods!$Q$18),SUM($Z78:$FD78))","v":4455636.9490780793},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AA$12))","v":352702.78333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AB$12))","v":4079.3335416666678},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AC$12))","v":10271.082530048076},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AD$12))","v":11744.394745592946},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AE$12))","v":14286.205765224366},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AF$12))","v":17896.515588942308},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AG$12))","v":22505.194404246777},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AH$12))","v":26839.116384214743},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AI$12))","v":30898.281528846175},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AJ$12))","v":34682.689838140985},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AK$12))","v":38192.341312099386},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AL$12))","v":41427.235950721129},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AM$12))","v":46162.868704166685},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AN$12))","v":48955.664910833388},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AO$12))","v":51462.714008749936},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AP$12))","v":44018.852747916739},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AQ$12))","v":44277.922583333348},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AR$12))","v":42845.588849999993},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AS$12))","v":39721.851547916645},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AT$12))","v":34906.71067708332},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AU$12))","v":30526.502152499921},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AV$12))","v":26581.225974166769},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AW$12))","v":23070.882142083152},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AX$12))","v":19995.470656250087},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AY$12))","v":18049.191177333309},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,AZ$12))","v":19203.259112266773},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BA$12))","v":17965.191492299869},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BB$12))","v":17782.824917433391},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BC$12))","v":18656.159387666739},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BD$12))","v":20585.194902999971},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BE$12))","v":22359.077771333326},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BF$12))","v":23977.807992666647},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BG$12))","v":25441.385566999834},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BH$12))","v":26749.810494333437},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BI$12))","v":27903.082774666691},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BJ$12))","v":28901.202408000034},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BK$12))","v":30933.936170106797},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BL$12))","v":31649.26308301316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BM$12))","v":32203.231243040023},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BN$12))","v":32595.840650186787},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BO$12))","v":32988.450057333197},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BP$12))","v":33077.033097333238},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BQ$12))","v":33077.033097333464},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BR$12))","v":33077.033097333369},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BS$12))","v":33077.033097333369},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BT$12))","v":33077.033097333209},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BU$12))","v":33077.033097333464},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BV$12))","v":33077.033097333435},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BW$12))","v":34400.11442122671},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BX$12))","v":34400.11442122671},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BY$12))","v":34400.114421226543},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,BZ$12))","v":34400.11442122671},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CA$12))","v":34400.11442122671},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CB$12))","v":34400.114421226644},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CC$12))","v":34400.11442122671},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CD$12))","v":34400.114421226477},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CE$12))","v":34400.114421226768},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CF$12))","v":34400.11442122671},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CG$12))","v":34400.114421226644},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CH$12))","v":34400.114421226768},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CI$12))","v":35776.118998075777},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CJ$12))","v":35776.118998075479},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CK$12))","v":35776.118998075886},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CL$12))","v":35776.118998075734},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CM$12))","v":35776.11899807561},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CN$12))","v":35776.118998075952},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CO$12))","v":35776.11899807561},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CP$12))","v":35776.118998075952},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CQ$12))","v":35776.118998075886},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CR$12))","v":35776.11899807561},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CS$12))","v":35776.118998075952},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CT$12))","v":35776.11899807561},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CU$12))","v":37207.163757998635},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CV$12))","v":37207.163757998991},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CW$12))","v":37207.163757998635},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CX$12))","v":37207.163757998635},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CY$12))","v":37207.163757998569},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,CZ$12))","v":37207.163757998853},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DA$12))","v":37207.163757999195},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DB$12))","v":37207.163757998569},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DC$12))","v":37207.163757998918},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DD$12))","v":37207.163757998336},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DE$12))","v":37207.163757998918},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DF$12))","v":37207.163757999057},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DG$12))","v":38695.450308318505},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DH$12))","v":38695.450308319021},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DI$12))","v":38695.450308318505},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DJ$12))","v":38695.450308318505},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DK$12))","v":38695.450308319021},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DL$12))","v":38695.450308318505},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DM$12))","v":38695.450308319021},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DN$12))","v":38695.450308318505},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DO$12))","v":38695.450308318505},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DP$12))","v":38695.450308319021},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DQ$12))","v":38695.450308318505},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DR$12))","v":38695.450308319021},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DS$12))","v":40243.268320651252},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DT$12))","v":40243.268320651398},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DU$12))","v":40243.268320651638},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DV$12))","v":40243.268320651398},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DW$12))","v":40243.268320651638},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DX$12))","v":40243.268320651106},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DY$12))","v":40243.268320651543},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,DZ$12))","v":40243.268320651783},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EA$12))","v":40243.268320651252},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EB$12))","v":40243.268320651638},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EC$12))","v":40243.268320651398},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,ED$12))","v":40243.268320651106},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EE$12))","v":41852.999053477455},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EF$12))","v":41852.99905347731},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EG$12))","v":41852.99905347771},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EH$12))","v":41852.999053478015},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EI$12))","v":41852.99905347731},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EJ$12))","v":41852.99905347771},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EK$12))","v":41852.999053476895},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EL$12))","v":41852.99905347827},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EM$12))","v":41852.99905347731},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EN$12))","v":41852.99905347731},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EO$12))","v":41852.999053477455},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EP$12))","v":41852.99905347731},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z242:$FD242,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)))","v":"Расходы на оргтехнику"},null,{"$f":"L78+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$FD79,$Z$2:$FD$2,Periods!$Q$18),SUM($Z79:$FD79))","v":5715996.9215106629},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AA$12))","v":418300.35416666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AB$12))","v":5008.5401041666673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AC$12))","v":12654.463961338141},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AD$12))","v":14471.752849559292},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AE$12))","v":17608.946993189111},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AF$12))","v":22066.046392227563},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AG$12))","v":27756.420432091323},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AH$12))","v":33107.390263421476},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AI$12))","v":38118.955886217977},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AJ$12))","v":42791.117300480721},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AK$12))","v":47123.87450620997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AL$12))","v":51117.227503405418},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AM$12))","v":57509.735106670705},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AN$12))","v":60990.006915805359},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AO$12))","v":64113.904305979486},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AP$12))","v":54827.352775991683},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AQ$12))","v":55147.644183894241},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AR$12))","v":53358.472554086533},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AS$12))","v":49459.837886568486},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AT$12))","v":43451.740181340123},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AU$12))","v":37986.075828665766},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AV$12))","v":33062.844828545807},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AW$12))","v":28682.047180979345},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AX$12))","v":24843.682885967661},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AY$12))","v":22625.139540685064},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,AZ$12))","v":24075.342188473689},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BA$12))","v":22513.465384763957},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BB$12))","v":22280.884246744365},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BC$12))","v":23377.598774414149},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BD$12))","v":25803.608967773402},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BE$12))","v":28034.257280859358},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BF$12))","v":30069.543713671854},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BG$12))","v":31909.468266210723},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BH$12))","v":33554.030938476695},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BI$12))","v":35003.231730468782},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BJ$12))","v":36257.070642187537},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BK$12))","v":39181.325057314614},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BL$12))","v":40087.595966044704},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BM$12))","v":40788.736900488308},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BN$12))","v":41284.747860644682},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BO$12))","v":41780.758820800605},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BP$12))","v":41894.712531738158},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BQ$12))","v":41894.712531738463},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BR$12))","v":41894.712531738332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BS$12))","v":41894.712531738332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BT$12))","v":41894.712531738121},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BU$12))","v":41894.712531738463},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BV$12))","v":41894.712531738405},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BW$12))","v":43989.448158325235},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BX$12))","v":43989.448158325235},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BY$12))","v":43989.448158325024},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,BZ$12))","v":43989.448158325235},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CA$12))","v":43989.448158325235},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CB$12))","v":43989.448158325162},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CC$12))","v":43989.448158325235},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CD$12))","v":43989.448158324951},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CE$12))","v":43989.448158325315},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CF$12))","v":43989.448158325235},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CG$12))","v":43989.448158325162},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CH$12))","v":43989.448158325315},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CI$12))","v":46188.920566241504},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CJ$12))","v":46188.920566241126},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CK$12))","v":46188.92056624165},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CL$12))","v":46188.920566241439},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CM$12))","v":46188.920566241279},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CN$12))","v":46188.92056624173},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CO$12))","v":46188.920566241279},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CP$12))","v":46188.92056624173},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CQ$12))","v":46188.92056624165},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CR$12))","v":46188.920566241279},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CS$12))","v":46188.92056624173},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CT$12))","v":46188.920566241279},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CU$12))","v":48498.366594553336},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CV$12))","v":48498.366594553816},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CW$12))","v":48498.366594553336},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CX$12))","v":48498.366594553336},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CY$12))","v":48498.366594553256},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,CZ$12))","v":48498.366594553649},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DA$12))","v":48498.366594554071},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DB$12))","v":48498.366594553256},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DC$12))","v":48498.366594553736},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DD$12))","v":48498.366594552943},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DE$12))","v":48498.366594553736},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DF$12))","v":48498.366594553903},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DG$12))","v":50923.284924280924},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DH$12))","v":50923.284924281601},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DI$12))","v":50923.284924280924},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DJ$12))","v":50923.284924280924},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DK$12))","v":50923.284924281601},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DL$12))","v":50923.284924280924},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DM$12))","v":50923.284924281601},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DN$12))","v":50923.284924280924},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DO$12))","v":50923.284924280924},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DP$12))","v":50923.284924281601},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DQ$12))","v":50923.284924280924},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DR$12))","v":50923.284924281601},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DS$12))","v":53469.449170494961},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DT$12))","v":53469.449170495151},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DU$12))","v":53469.4491704955},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DV$12))","v":53469.449170495151},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DW$12))","v":53469.4491704955},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DX$12))","v":53469.44917049478},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DY$12))","v":53469.449170495333},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,DZ$12))","v":53469.449170495682},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EA$12))","v":53469.449170494961},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EB$12))","v":53469.4491704955},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EC$12))","v":53469.449170495151},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,ED$12))","v":53469.44917049478},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EE$12))","v":56142.921629019911},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EF$12))","v":56142.921629019715},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EG$12))","v":56142.921629020268},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EH$12))","v":56142.921629020653},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EI$12))","v":56142.921629019715},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EJ$12))","v":56142.921629020268},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EK$12))","v":56142.921629019162},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EL$12))","v":56142.921629021017},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EM$12))","v":56142.921629019715},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EN$12))","v":56142.921629019715},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EO$12))","v":56142.921629019911},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EP$12))","v":56142.921629019715},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z243:$FD243,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)))","v":"Канцелярские расходы"},null,{"$f":"L79+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$FD80,$Z$2:$FD$2,Periods!$Q$18),SUM($Z80:$FD80))","v":5327500.4009497007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AA$12))","v":11037.691041666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AB$12))","v":11093.214052083333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AC$12))","v":11230.822043770033},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AD$12))","v":11388.064007211538},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AE$12))","v":11579.08208994391},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AF$12))","v":11818.018439503205},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AG$12))","v":12118.086998217146},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AH$12))","v":12475.65121386218},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AI$12))","v":12887.074534214744},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AJ$12))","v":13348.720407051282},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AK$12))","v":13856.952280148238},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AL$12))","v":14408.13360128205},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AM$12))","v":15748.559209140625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AN$12))","v":16406.038297704326},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AO$12))","v":17097.159167202524},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AP$12))","v":17688.949849459135},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AQ$12))","v":18284.343028185096},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AR$12))","v":18860.736825420674},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AS$12))","v":19395.529363206129},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AT$12))","v":19866.118763581733},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AU$12))","v":20278.316938022836},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AV$12))","v":20637.935798004808},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AW$12))","v":20950.787255003004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AX$12))","v":21222.683220492789},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AY$12))","v":22532.407386246996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,AZ$12))","v":22796.714877272236},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BA$12))","v":23044.466877560244},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BB$12))","v":23289.906148359376},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BC$12))","v":23547.275450917969},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BD$12))","v":23830.817546484373},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BE$12))","v":24138.439226835937},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BF$12))","v":24468.047283749998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BG$12))","v":24817.548509003904},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BH$12))","v":25184.849694375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BI$12))","v":25567.857631640625},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BJ$12))","v":25964.479112578123},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BK$12))","v":27691.251975413088},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BL$12))","v":28129.699366207031},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BM$12))","v":28575.847371955075},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BN$12))","v":29027.498124023441},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BO$12))","v":29484.651622412111},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BP$12))","v":29942.944657910157},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BQ$12))","v":30401.237693408206},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BR$12))","v":30859.530728906251},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BS$12))","v":31317.8237644043},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BT$12))","v":31776.116799902342},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BU$12))","v":32234.409835400395},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BV$12))","v":32692.70287089844},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BW$12))","v":34808.545701716313},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BX$12))","v":35289.753388989258},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BY$12))","v":35770.961076262211},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,BZ$12))","v":36252.168763535155},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CA$12))","v":36733.376450808108},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CB$12))","v":37214.58413808106},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CC$12))","v":37695.791825354005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CD$12))","v":38176.999512626957},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CE$12))","v":38658.207199899909},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CF$12))","v":39139.414887172854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CG$12))","v":39620.622574445799},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CH$12))","v":40101.830261718751},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CI$12))","v":42612.189846441288},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CJ$12))","v":43117.457918077882},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CK$12))","v":43622.725989714483},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CL$12))","v":44127.994061351077},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CM$12))","v":44633.262132987671},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CN$12))","v":45138.530204624272},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CO$12))","v":45643.798276260866},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CP$12))","v":46149.06634789746},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CQ$12))","v":46654.334419534061},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CR$12))","v":47159.602491170663},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CS$12))","v":47664.870562807257},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CT$12))","v":48170.138634443858},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CU$12))","v":51109.177041384464},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CV$12))","v":51639.708516602885},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CW$12))","v":52170.23999182132},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CX$12))","v":52700.77146703974},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CY$12))","v":53231.30294225816},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,CZ$12))","v":53761.834417476588},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DA$12))","v":54292.365892695023},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DB$12))","v":54822.897367913451},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DC$12))","v":55353.428843131871},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DD$12))","v":55883.960318350291},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DE$12))","v":56414.491793568726},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DF$12))","v":56945.023268787161},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DG$12))","v":60349.332481205885},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DH$12))","v":60906.390530185236},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DI$12))","v":61463.448579164586},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DJ$12))","v":62020.506628143907},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DK$12))","v":62577.564677123271},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DL$12))","v":63134.622726102622},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DM$12))","v":63691.680775081972},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DN$12))","v":64248.738824061307},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DO$12))","v":64805.796873040657},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DP$12))","v":65362.854922020008},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DQ$12))","v":65919.912970999358},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DR$12))","v":66476.971019978708},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DS$12))","v":70385.730522405953},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DT$12))","v":70970.641473834257},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DU$12))","v":71555.552425262576},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DV$12))","v":72140.463376690896},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DW$12))","v":72725.374328119215},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DX$12))","v":73310.285279547519},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DY$12))","v":73895.196230975838},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,DZ$12))","v":74480.107182404157},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EA$12))","v":75065.018133832462},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EB$12))","v":75649.929085260781},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EC$12))","v":76234.8400366891},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,ED$12))","v":76819.750988117405},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EE$12))","v":81274.895036522998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EF$12))","v":81889.05153552274},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EG$12))","v":82503.208034522468},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EH$12))","v":83117.364533522195},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EI$12))","v":83731.521032521938},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EJ$12))","v":84345.677531521666},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EK$12))","v":84959.834030521393},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EL$12))","v":85573.990529521136},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EM$12))","v":86188.147028520863},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EN$12))","v":86802.303527520591},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EO$12))","v":87416.460026520319},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EP$12))","v":88030.616525520047},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)))","v":"Прочие расходы на персонал"},null,{"$f":"L80+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$FD81,$Z$2:$FD$2,Periods!$Q$18),SUM($Z81:$FD81))","v":1266421.9163283168},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AA$12))","v":5007.5382083333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AB$12))","v":5018.6428104166662},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AC$12))","v":5046.1644087540062},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AD$12))","v":5077.6128014423075},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AE$12))","v":5115.8164179887826},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AF$12))","v":5163.6036879006406},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AG$12))","v":5223.61739964343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AH$12))","v":5295.1302427724358},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AI$12))","v":5377.4149068429488},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AJ$12))","v":5469.7440814102565},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AK$12))","v":5571.3904560296469},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AL$12))","v":5681.6267202564104},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AM$12))","v":5915.7200749187505},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AN$12))","v":6043.4588692682692},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AO$12))","v":6177.7337810564904},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AP$12))","v":6292.7102564663464},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AQ$12))","v":6408.3866454759618},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AR$12))","v":6520.3717260817311},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AS$12))","v":6624.2742762800481},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AT$12))","v":6715.7030740673081},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AU$12))","v":6795.7872908158652},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AV$12))","v":6865.656097898077},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AW$12))","v":6926.4386666862974},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AX$12))","v":6979.2641685528843},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AY$12))","v":7165.7670103675955},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,AZ$12))","v":7215.6510037757889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BA$12))","v":7262.410401707697},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BB$12))","v":7308.7333073475002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BC$12))","v":7357.3078238793751},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BD$12))","v":7410.8220544875003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BE$12))","v":7468.8809381587498},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BF$12))","v":7531.0894138799995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BG$12))","v":7597.0524206381242},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BH$12))","v":7666.3748974199998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BI$12))","v":7738.6617832124994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BJ$12))","v":7813.5180170024996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BK$12))","v":8048.3595085324123},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BL$12))","v":8128.7454502129494},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BM$12))","v":8210.5432401507733},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BN$12))","v":8293.3499161124982},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BO$12))","v":8377.1654780981244},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BP$12))","v":8461.1899654087483},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BQ$12))","v":8545.2144527193741},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BR$12))","v":8629.238940029998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BS$12))","v":8713.2634273406238},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BT$12))","v":8797.2879146512478},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BU$12))","v":8881.3124019618735},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BV$12))","v":8965.3368892724993},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BW$12))","v":9230.348604114788},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BX$12))","v":9316.0535811716254},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BY$12))","v":9401.7585582284628},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,BZ$12))","v":9487.4635352853002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CA$12))","v":9573.1685123421375},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CB$12))","v":9658.8734893989749},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CC$12))","v":9744.5784664558123},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CD$12))","v":9830.2834435126497},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CE$12))","v":9915.9884205694871},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CF$12))","v":10001.693397626324},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CG$12))","v":10087.398374683162},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CH$12))","v":10173.103351740001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CI$12))","v":10463.984495372777},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CJ$12))","v":10551.40357197075},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CK$12))","v":10638.822648568723},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CL$12))","v":10726.241725166699},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CM$12))","v":10813.660801764672},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CN$12))","v":10901.079878362649},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CO$12))","v":10988.498954960622},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CP$12))","v":11075.918031558595},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CQ$12))","v":11163.337108156571},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CR$12))","v":11250.756184754544},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CS$12))","v":11338.17526135252},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CT$12))","v":11425.594337950493},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CU$12))","v":11743.273682839437},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CV$12))","v":11832.441140969368},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CW$12))","v":11921.608599099302},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CX$12))","v":12010.776057229235},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CY$12))","v":12099.943515359169},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,CZ$12))","v":12189.110973489103},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DA$12))","v":12278.278431619037},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DB$12))","v":12367.445889748971},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DC$12))","v":12456.613347878905},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DD$12))","v":12545.780806008839},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DE$12))","v":12634.948264138773},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DF$12))","v":12724.115722268707},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DG$12))","v":13069.548844006607},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DH$12))","v":13160.499651299142},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DI$12))","v":13251.450458591673},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DJ$12))","v":13342.401265884204},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DK$12))","v":13433.352073176738},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DL$12))","v":13524.302880469269},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DM$12))","v":13615.253687761804},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DN$12))","v":13706.204495054335},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DO$12))","v":13797.155302346866},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DP$12))","v":13888.106109639401},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DQ$12))","v":13979.056916931931},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DR$12))","v":14070.007724224466},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DS$12))","v":14444.177702147343},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DT$12))","v":14536.947525585725},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DU$12))","v":14629.717349024108},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DV$12))","v":14722.48717246249},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DW$12))","v":14815.256995900872},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DX$12))","v":14908.026819339255},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DY$12))","v":15000.796642777641},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,DZ$12))","v":15093.566466216023},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EA$12))","v":15186.336289654406},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EB$12))","v":15279.106113092788},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EC$12))","v":15371.875936531171},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,ED$12))","v":15464.645759969553},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EE$12))","v":15868.563895076095},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EF$12))","v":15963.189114983245},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EG$12))","v":16057.814334890396},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EH$12))","v":16152.439554797549},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EI$12))","v":16247.064774704699},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EJ$12))","v":16341.689994611848},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EK$12))","v":16436.315214519},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EL$12))","v":16530.940434426153},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EM$12))","v":16625.565654333299},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EN$12))","v":16720.190874240452},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EO$12))","v":16814.816094147602},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EP$12))","v":16909.441314054751},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$FD83,$Z$2:$FD$2,Periods!$Q$18),SUM($Z83:$FD83))","v":62062452.433114007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AA$12))","v":166628.46417884307},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AB$12))","v":57133.252323120003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AC$12))","v":57332.601333249229},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AD$12))","v":57560.654698153849},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AE$12))","v":57836.860810929233},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AF$12))","v":58180.830694615383},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AG$12))","v":59101.067790484922},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AH$12))","v":59613.119823948306},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AI$12))","v":60202.492701287381},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AJ$12))","v":60864.650509655381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AK$12))","v":61595.015517076921},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AL$12))","v":171970.61696729105},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AM$12))","v":681253.30896849348},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AN$12))","v":65744.457709207694},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AO$12))","v":66708.806192509233},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AP$12))","v":67546.693985876918},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AQ$12))","v":68394.284592237542},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AR$12))","v":69221.479370512927},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AS$12))","v":70558.933142480309},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AT$12))","v":71254.050192772309},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AU$12))","v":71875.110989147695},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AV$12))","v":72429.45865177385},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AW$12))","v":72924.499953226768},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AX$12))","v":689818.69120743254},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AY$12))","v":1091184.6027317154},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,AZ$12))","v":76006.901810870375},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BA$12))","v":76423.651844997483},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BB$12))","v":76840.867693638793},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BC$12))","v":77277.038460060387},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BD$12))","v":77750.801807136988},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BE$12))","v":78901.934891174998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BF$12))","v":79413.447027799994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BG$12))","v":79947.8138951},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BH$12))","v":80507.309356799989},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BI$12))","v":81089.204252900003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BJ$12))","v":1097385.5511618955},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BK$12))","v":1556077.503956263},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BL$12))","v":85061.361767277995},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BM$12))","v":85723.10855266299},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BN$12))","v":86393.978054167994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BO$12))","v":87073.97027179299},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BP$12))","v":87757.536077792989},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BQ$12))","v":89176.459756199009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BR$12))","v":89860.025562199007},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BS$12))","v":90543.591368199006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BT$12))","v":91227.157174199005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BU$12))","v":91910.722980199003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BV$12))","v":1564428.795050699},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BW$12))","v":2102009.8397793155},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BX$12))","v":96451.587504815951},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BY$12))","v":97154.530101115932},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,BZ$12))","v":97857.472697415942},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CA$12))","v":98560.415293715952},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CB$12))","v":99263.357890015934},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CC$12))","v":100808.21171443358},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CD$12))","v":101511.15431073359},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CE$12))","v":102214.09690703359},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CF$12))","v":102917.03950333358},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CG$12))","v":103619.98209963358},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CH$12))","v":2110866.4330483587},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CI$12))","v":2680123.0639008489},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CJ$12))","v":108630.46711269909},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CK$12))","v":109353.75533881408},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CL$12))","v":110077.0435649291},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CM$12))","v":110800.3317910441},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CN$12))","v":111523.62001715909},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CO$12))","v":113210.81240834597},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CP$12))","v":113934.10063446096},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CQ$12))","v":114657.38886057597},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CR$12))","v":115380.67708669098},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CS$12))","v":116103.96531280597},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CT$12))","v":2689452.1357427044},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CU$12))","v":3292044.0464967093},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CV$12))","v":121629.94223923048},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CW$12))","v":122374.59337665125},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CX$12))","v":123119.24451407199},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CY$12))","v":123863.89565149274},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,CZ$12))","v":124608.5467889135},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DA$12))","v":126456.77180492505},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DB$12))","v":127201.42294234582},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DC$12))","v":127946.07407976655},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DD$12))","v":128690.72521718731},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DE$12))","v":129435.37635460804},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DF$12))","v":3301886.4263714259},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DG$12))","v":3940266.6847231141},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DH$12))","v":135527.17560634413},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DI$12))","v":136294.25780063591},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DJ$12))","v":137061.33999492769},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DK$12))","v":137828.42218921951},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DL$12))","v":138595.50438351129},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DM$12))","v":140626.0683114017},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DN$12))","v":141393.15050569348},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DO$12))","v":142160.23269998527},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DP$12))","v":142927.31489427705},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DQ$12))","v":143694.39708856883},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DR$12))","v":3950667.2025099234},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DS$12))","v":4627452.03978559},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DT$12))","v":150407.28844924265},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DU$12))","v":151197.92325324903},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DV$12))","v":151988.5580572554},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DW$12))","v":152779.19286126181},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DX$12))","v":153569.82766526815},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DY$12))","v":155807.02270607156},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,DZ$12))","v":156597.65751007793},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EA$12))","v":157388.2923140843},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EB$12))","v":158178.92711809068},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EC$12))","v":158969.56192209705},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,ED$12))","v":4638459.9829484001},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EE$12))","v":5356439.1485289428},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EF$12))","v":166364.29338885372},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EG$12))","v":167179.65843306042},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EH$12))","v":167995.0234772671},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EI$12))","v":168810.3885214738},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EJ$12))","v":169625.7535656805},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EK$12))","v":172097.28542499614},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EL$12))","v":172912.65046920284},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EM$12))","v":173728.01551340951},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EN$12))","v":174543.38055761621},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EO$12))","v":175358.74560182294},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EP$12))","v":5368108.7780650146},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z247:$FD247,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":84},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$FD84,$Z$2:$FD$2,Periods!$Q$18),SUM($Z84:$FD84))","v":6569832.5998427086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AM$12))","v":51000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AN$12))","v":51000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AO$12))","v":51000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AP$12))","v":51000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AQ$12))","v":51000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AR$12))","v":51000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AS$12))","v":51000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AT$12))","v":51000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AU$12))","v":51000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AV$12))","v":51000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AW$12))","v":51000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AX$12))","v":51000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AY$12))","v":52020},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,AZ$12))","v":52020},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BA$12))","v":52020},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BB$12))","v":52020},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BC$12))","v":52020},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BD$12))","v":52020},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BE$12))","v":52020},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BF$12))","v":52020},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BG$12))","v":52020},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BH$12))","v":52020},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BI$12))","v":52020},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BJ$12))","v":52020},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BK$12))","v":53060.399999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BL$12))","v":53060.399999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BM$12))","v":53060.399999999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BN$12))","v":53060.399999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BO$12))","v":53060.399999999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BP$12))","v":53060.399999999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BQ$12))","v":53060.399999999994},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BR$12))","v":53060.399999999994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BS$12))","v":53060.399999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BT$12))","v":53060.399999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BU$12))","v":53060.399999999994},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BV$12))","v":53060.399999999994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BW$12))","v":54121.608},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BX$12))","v":54121.608},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BY$12))","v":54121.608},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,BZ$12))","v":54121.608},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CA$12))","v":54121.608},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CB$12))","v":54121.608},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CC$12))","v":54121.608},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CD$12))","v":54121.608},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CE$12))","v":54121.608},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CF$12))","v":54121.608},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CG$12))","v":54121.608},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CH$12))","v":54121.608},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CI$12))","v":55204.040160000004},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CJ$12))","v":55204.040160000004},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CK$12))","v":55204.040160000004},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CL$12))","v":55204.040160000004},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CM$12))","v":55204.040160000004},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CN$12))","v":55204.040160000004},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CO$12))","v":55204.040160000004},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CP$12))","v":55204.040160000004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CQ$12))","v":55204.040160000004},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CR$12))","v":55204.040160000004},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CS$12))","v":55204.040160000004},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CT$12))","v":55204.040160000004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CU$12))","v":56308.120963200003},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CV$12))","v":56308.120963200003},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CW$12))","v":56308.120963200003},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CX$12))","v":56308.120963200003},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CY$12))","v":56308.120963200003},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,CZ$12))","v":56308.120963200003},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DA$12))","v":56308.120963200003},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DB$12))","v":56308.120963200003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DC$12))","v":56308.120963200003},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DD$12))","v":56308.120963200003},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DE$12))","v":56308.120963200003},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DF$12))","v":56308.120963200003},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DG$12))","v":57434.283382463989},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DH$12))","v":57434.283382463989},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DI$12))","v":57434.283382463989},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DJ$12))","v":57434.283382463989},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DK$12))","v":57434.283382463989},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DL$12))","v":57434.283382463989},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DM$12))","v":57434.283382463989},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DN$12))","v":57434.283382463989},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DO$12))","v":57434.283382463989},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DP$12))","v":57434.283382463989},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DQ$12))","v":57434.283382463989},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DR$12))","v":57434.283382463989},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DS$12))","v":58582.969050113279},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DT$12))","v":58582.969050113279},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DU$12))","v":58582.969050113279},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DV$12))","v":58582.969050113279},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DW$12))","v":58582.969050113279},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DX$12))","v":58582.969050113279},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DY$12))","v":58582.969050113279},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,DZ$12))","v":58582.969050113279},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EA$12))","v":58582.969050113279},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EB$12))","v":58582.969050113279},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EC$12))","v":58582.969050113279},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,ED$12))","v":58582.969050113279},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EE$12))","v":59754.62843111554},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EF$12))","v":59754.62843111554},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EG$12))","v":59754.62843111554},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EH$12))","v":59754.62843111554},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EI$12))","v":59754.62843111554},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EJ$12))","v":59754.62843111554},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EK$12))","v":59754.62843111554},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EL$12))","v":59754.62843111554},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EM$12))","v":59754.62843111554},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EN$12))","v":59754.62843111554},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EO$12))","v":59754.62843111554},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EP$12))","v":59754.62843111554},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z248:$FD248,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)))","v":"Юридические, банковские и т.п. расходы"},null,{"$f":"L84+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$FD85,$Z$2:$FD$2,Periods!$Q$18),SUM($Z85:$FD85))","v":24441276.888990734},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AL$12))","v":109581.64879484306},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AX$12))","v":616450.98588894145},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BJ$12))","v":1015694.7817384955},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BV$12))","v":1471834.5062645001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CH$12))","v":2006543.5083524247},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CT$12))","v":2572624.8822037838},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DF$12))","v":3171706.3988793972},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DR$12))","v":3806205.7232270627},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,ED$12))","v":4478699.7862222968},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EP$12))","v":5191934.6674189856},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z249:$FD249,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":86},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$FD86,$Z$2:$FD$2,Periods!$Q$18),SUM($Z86:$FD86))","v":4888255.3777981456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AA$12))","v":46.815383999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AB$12))","v":133.25232312},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AC$12))","v":332.60133324923078},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AD$12))","v":560.6546981538462},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AE$12))","v":836.86081092923075},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AF$12))","v":1180.8306946153846},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AG$12))","v":1611.0677904849231},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AH$12))","v":2123.1198239483078},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AI$12))","v":2712.4927012873845},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AJ$12))","v":3374.6505096553842},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AK$12))","v":4105.0155170769231},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AL$12))","v":4898.9681724479988},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AM$12))","v":5788.0230795519992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AN$12))","v":6730.1577092076932},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AO$12))","v":7694.5061925092305},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AP$12))","v":8532.3939858769245},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AQ$12))","v":9379.9845922375389},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AR$12))","v":10207.179370512922},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AS$12))","v":10983.632142480308},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AT$12))","v":11678.749192772308},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AU$12))","v":12299.80998914769},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AV$12))","v":12854.157651773845},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AW$12))","v":13349.198953226769},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AX$12))","v":13792.404318491075},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AY$12))","v":14294.248923219999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,AZ$12))","v":14811.329740870386},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BA$12))","v":15228.079774997492},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BB$12))","v":15645.295623638798},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BC$12))","v":16081.466390060397},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BD$12))","v":16555.229737136997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BE$12))","v":17064.072776275003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BF$12))","v":17575.584912900002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BG$12))","v":18109.951780200001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BH$12))","v":18669.447241900001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BI$12))","v":19251.342138},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BJ$12))","v":19852.907308499998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BK$12))","v":20677.485228820005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BL$12))","v":21495.849304335003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BM$12))","v":22157.596089720002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BN$12))","v":22828.465591224998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BO$12))","v":23508.457808850002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BP$12))","v":24192.023614850001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BQ$12))","v":24875.589420850003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BR$12))","v":25559.155226849998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BS$12))","v":26242.721032849997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BT$12))","v":26926.286838849999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BU$12))","v":27609.852644850002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BV$12))","v":28293.418450850004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BW$12))","v":29317.4201680675},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BX$12))","v":30302.676245992498},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BY$12))","v":31005.618842292501},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,BZ$12))","v":31708.561438592496},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CA$12))","v":32411.504034892499},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CB$12))","v":33114.446631192499},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CC$12))","v":33817.389227492495},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CD$12))","v":34520.331823792505},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CE$12))","v":35223.274420092501},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CF$12))","v":35926.217016392497},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CG$12))","v":36629.1596126925},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CH$12))","v":37332.102208992495},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CI$12))","v":38524.08203603838},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CJ$12))","v":39656.367451672129},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CK$12))","v":40379.655677787123},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CL$12))","v":41102.943903902131},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CM$12))","v":41826.232130017124},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CN$12))","v":42549.520356132125},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CO$12))","v":43272.808582247126},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CP$12))","v":43996.096808362119},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CQ$12))","v":44719.38503447712},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CR$12))","v":45442.673260592121},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CS$12))","v":46165.961486707121},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CT$12))","v":46889.249712822122},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CU$12))","v":48264.185531386167},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CV$12))","v":49556.480153304728},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CW$12))","v":50301.131290725476},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CX$12))","v":51045.782428146231},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CY$12))","v":51790.433565566971},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,CZ$12))","v":52535.084702987733},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DA$12))","v":53279.735840408473},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DB$12))","v":54024.386977829228},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DC$12))","v":54769.038115249976},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DD$12))","v":55513.689252670731},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DE$12))","v":56258.340390091471},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DF$12))","v":57002.991527512226},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DG$12))","v":58576.939062178644},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DH$12))","v":60043.153172471415},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DI$12))","v":60810.235366763205},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DJ$12))","v":61577.317561054988},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DK$12))","v":62344.399755346785},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DL$12))","v":63111.481949638568},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DM$12))","v":63878.564143930358},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DN$12))","v":64645.646338222141},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DO$12))","v":65412.728532513931},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DP$12))","v":66179.810726805721},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DQ$12))","v":66946.892921097504},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DR$12))","v":67713.975115389287},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DS$12))","v":69504.138273221906},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DT$12))","v":71159.173159171507},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DU$12))","v":71949.807963177896},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DV$12))","v":72740.442767184257},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DW$12))","v":73531.077571190661},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DX$12))","v":74321.712375197021},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DY$12))","v":75112.347179203396},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,DZ$12))","v":75902.981983209756},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EA$12))","v":76693.616787216146},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EB$12))","v":77484.251591222521},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EC$12))","v":78274.886395228896},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,ED$12))","v":79065.521199235285},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EE$12))","v":81090.326748714055},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EF$12))","v":82950.139027610436},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EG$12))","v":83765.504071817137},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EH$12))","v":84580.869116023823},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EI$12))","v":85396.234160230524},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EJ$12))","v":86211.599204437211},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EK$12))","v":87026.964248643912},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EL$12))","v":87842.329292850613},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EM$12))","v":88657.694337057299},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EN$12))","v":89473.059381264},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EO$12))","v":90288.424425470716},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EP$12))","v":91103.789469677387},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$FD87,$Z$2:$FD$2,Periods!$Q$18),SUM($Z87:$FD87))","v":24441276.888990734},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AA$12))","v":109581.64879484306},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AM$12))","v":616450.98588894145},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AY$12))","v":1015694.7817384955},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BK$12))","v":1471834.5062645001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BW$12))","v":2006543.5083524247},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CI$12))","v":2572624.8822037838},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CU$12))","v":3171706.3988793972},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DG$12))","v":3806205.7232270627},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DS$12))","v":4478699.7862222968},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EE$12))","v":5191934.6674189856},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z251:$FD251,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)))","v":"Интернет, телефония"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$FD88,$Z$2:$FD$2,Periods!$Q$18),SUM($Z88:$FD88))","v":1721810.6774917089},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AA$12))","v":7000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AB$12))","v":7000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AC$12))","v":7000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AD$12))","v":7000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AE$12))","v":7000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AF$12))","v":7000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AG$12))","v":7490},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AH$12))","v":7490},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AI$12))","v":7490},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AJ$12))","v":7490},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AK$12))","v":7490},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AL$12))","v":7490},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AM$12))","v":8014.3},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AN$12))","v":8014.3},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AO$12))","v":8014.3},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AP$12))","v":8014.3},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AQ$12))","v":8014.3},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AR$12))","v":8014.3},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AS$12))","v":8575.3010000000013},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AT$12))","v":8575.3010000000013},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AU$12))","v":8575.3010000000013},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AV$12))","v":8575.3010000000013},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AW$12))","v":8575.3010000000013},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AX$12))","v":8575.3010000000013},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AY$12))","v":9175.5720700000002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,AZ$12))","v":9175.5720700000002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BA$12))","v":9175.5720700000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BB$12))","v":9175.5720700000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BC$12))","v":9175.5720700000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BD$12))","v":9175.5720700000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BE$12))","v":9817.862114900001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BF$12))","v":9817.862114900001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BG$12))","v":9817.862114900001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BH$12))","v":9817.862114900001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BI$12))","v":9817.862114900001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BJ$12))","v":9817.862114900001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BK$12))","v":10505.112462943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BL$12))","v":10505.112462943},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BM$12))","v":10505.112462943},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BN$12))","v":10505.112462943},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BO$12))","v":10505.112462943},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BP$12))","v":10505.112462943},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BQ$12))","v":11240.470335349011},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BR$12))","v":11240.470335349011},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BS$12))","v":11240.470335349011},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BT$12))","v":11240.470335349011},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BU$12))","v":11240.470335349011},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BV$12))","v":11240.470335349011},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BW$12))","v":12027.303258823442},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BX$12))","v":12027.303258823442},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BY$12))","v":12027.303258823442},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,BZ$12))","v":12027.303258823442},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CA$12))","v":12027.303258823442},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CB$12))","v":12027.303258823442},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CC$12))","v":12869.214486941084},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CD$12))","v":12869.214486941084},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CE$12))","v":12869.214486941084},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CF$12))","v":12869.214486941084},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CG$12))","v":12869.214486941084},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CH$12))","v":12869.214486941084},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CI$12))","v":13770.059501026959},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CJ$12))","v":13770.059501026959},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CK$12))","v":13770.059501026959},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CL$12))","v":13770.059501026959},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CM$12))","v":13770.059501026959},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CN$12))","v":13770.059501026959},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CO$12))","v":14733.963666098849},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CP$12))","v":14733.963666098849},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CQ$12))","v":14733.963666098849},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CR$12))","v":14733.963666098849},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CS$12))","v":14733.963666098849},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CT$12))","v":14733.963666098849},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CU$12))","v":15765.341122725764},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CV$12))","v":15765.341122725764},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CW$12))","v":15765.341122725764},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CX$12))","v":15765.341122725764},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CY$12))","v":15765.341122725764},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,CZ$12))","v":15765.341122725764},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DA$12))","v":16868.915001316571},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DB$12))","v":16868.915001316571},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DC$12))","v":16868.915001316571},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DD$12))","v":16868.915001316571},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DE$12))","v":16868.915001316571},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DF$12))","v":16868.915001316571},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DG$12))","v":18049.739051408727},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DH$12))","v":18049.739051408727},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DI$12))","v":18049.739051408727},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DJ$12))","v":18049.739051408727},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DK$12))","v":18049.739051408727},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DL$12))","v":18049.739051408727},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DM$12))","v":19313.220785007343},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DN$12))","v":19313.220785007343},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DO$12))","v":19313.220785007343},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DP$12))","v":19313.220785007343},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DQ$12))","v":19313.220785007343},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DR$12))","v":19313.220785007343},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DS$12))","v":20665.146239957852},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DT$12))","v":20665.146239957852},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DU$12))","v":20665.146239957852},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DV$12))","v":20665.146239957852},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DW$12))","v":20665.146239957852},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DX$12))","v":20665.146239957852},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DY$12))","v":22111.706476754902},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,DZ$12))","v":22111.706476754902},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EA$12))","v":22111.706476754902},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EB$12))","v":22111.706476754902},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EC$12))","v":22111.706476754902},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,ED$12))","v":22111.706476754902},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EE$12))","v":23659.525930127747},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EF$12))","v":23659.525930127747},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EG$12))","v":23659.525930127747},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EH$12))","v":23659.525930127747},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EI$12))","v":23659.525930127747},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EJ$12))","v":23659.525930127747},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EK$12))","v":25315.692745236691},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EL$12))","v":25315.692745236691},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EM$12))","v":25315.692745236691},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EN$12))","v":25315.692745236691},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EO$12))","v":25315.692745236691},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EP$12))","v":25315.692745236691},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z252:$FD252,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)))","v":"Расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$FD89,$Z$2:$FD$2,Periods!$Q$18),SUM($Z89:$FD89))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z253:$FD253,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)))","v":"Расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$FD90,$Z$2:$FD$2,Periods!$Q$18),SUM($Z90:$FD90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z254:$FD254,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X94-(X16-X25-X27-X29-X31-X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$FD94,$Z$2:$FD$2,Periods!$Q$18),SUM($Z94:$FD94))","v":824295818.42467821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AA$12))","v":-1617460.7791567917},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AB$12))","v":-1190706.70644312},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AC$12))","v":-1150006.3604708451},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AD$12))","v":-1122001.278084524},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AE$12))","v":-1081029.5166658903},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AF$12))","v":-1021999.2679029971},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AG$12))","v":-943897.9270711008},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AH$12))","v":-866848.66311652982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AI$12))","v":-757219.71389636188},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AJ$12))","v":-644076.28041200899},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AK$12))","v":-538202.42508225865},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AL$12))","v":-558037.55471664947},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AM$12))","v":-914118.35100551276},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AN$12))","v":-142373.98658823501},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AO$12))","v":50556.544373343699},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AP$12))","v":210607.81148001738},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AQ$12))","v":405069.82623764127},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AR$12))","v":591375.47869017441},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AS$12))","v":764032.92361925077},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AT$12))","v":900225.01334352139},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AU$12))","v":1046620.1512008812},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AV$12))","v":1180873.7679409664},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AW$12))","v":1297507.1784222694},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AX$12))","v":750339.64375285432},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AY$12))","v":460563.56765815802},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,AZ$12))","v":1564807.5842020651},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BA$12))","v":1669717.5648353957},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BB$12))","v":1777283.012896182},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BC$12))","v":1891342.0232284414},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BD$12))","v":2009298.8795017144},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BE$12))","v":2131315.266930474},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BF$12))","v":2218038.1907764543},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BG$12))","v":2344421.7045777394},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BH$12))","v":2477684.4301587213},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BI$12))","v":2604090.2420971924},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BJ$12))","v":1663932.1657530135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BK$12))","v":1396280.9348492436},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BL$12))","v":3011993.9352378519},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BM$12))","v":3169188.6994994115},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BN$12))","v":3328684.5489938464},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BO$12))","v":3490773.8200353188},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BP$12))","v":3651698.9903014656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BQ$12))","v":3805164.0294294599},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BR$12))","v":3920914.0593370404},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BS$12))","v":4087166.4388840552},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BT$12))","v":4252003.5684310682},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BU$12))","v":4409039.9479780812},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BV$12))","v":3028198.659092458},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BW$12))","v":2753776.7842497677},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BX$12))","v":4945318.8807378709},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BY$12))","v":5117328.0338790957},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,BZ$12))","v":5289337.1870203204},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CA$12))","v":5461346.3401615433},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CB$12))","v":5624081.2588565554},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CC$12))","v":5776517.923202971},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CD$12))","v":5878222.7091979161},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CE$12))","v":6048410.7755964324},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CF$12))","v":6216983.2294949517},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CG$12))","v":6376112.0958934687},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CH$12))","v":4455810.770339733},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CI$12))","v":4210721.2665266804},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CJ$12))","v":6999841.9117091466},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CK$12))","v":7176133.8258454949},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CL$12))","v":7352425.7399818506},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CM$12))","v":7528717.6541182008},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CN$12))","v":7693087.0643601865},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CO$12))","v":7844380.6006780174},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CP$12))","v":7930840.5099596605},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CQ$12))","v":8105237.7654489055},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CR$12))","v":8277783.107813146},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CS$12))","v":8438909.3233023919},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CT$12))","v":5947410.6250838712},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CU$12))","v":5736197.0182541013},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CV$12))","v":9159783.066092167},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CW$12))","v":9340650.551982075},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CX$12))","v":9521518.0378719848},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CY$12))","v":9702385.523761889},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,CZ$12))","v":9868483.3931723591},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DA$12))","v":10018510.951939138},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DB$12))","v":10088432.465616003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DC$12))","v":10267328.748649459},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DD$12))","v":10444093.898901664},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DE$12))","v":10607064.933935117},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DF$12))","v":7510979.4560730495},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DG$12))","v":7337868.8817534149},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DH$12))","v":11435555.949459802},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DI$12))","v":11621309.185337592},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DJ$12))","v":11807062.421215378},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DK$12))","v":11992815.657093164},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DL$12))","v":12160741.576643512},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DM$12))","v":12309371.614187639},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DN$12))","v":12361357.628737807},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DO$12))","v":12545060.02516374},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DP$12))","v":12726300.783369359},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DQ$12))","v":12890892.88219529},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DR$12))","v":9154387.7487216294},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DS$12))","v":9023953.5186862759},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DT$12))","v":13838309.136325531},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DU$12))","v":14029276.632910814},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DV$12))","v":14220244.12949609},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DW$12))","v":14411211.626081381},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DX$12))","v":14581071.150720742},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DY$12))","v":14728162.773840819},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,DZ$12))","v":14760701.452554964},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EA$12))","v":14949535.255774539},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EB$12))","v":15135515.600302789},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EC$12))","v":15301417.046402361},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,ED$12))","v":10886055.05280707},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EE$12))","v":10803240.701869316},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EF$12))","v":16379958.915267706},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EG$12))","v":16576488.532523565},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EH$12))","v":16773018.149779424},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EI$12))","v":16969547.767035279},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EJ$12))","v":17141452.776785396},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EK$12))","v":17286855.022756875},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EL$12))","v":17298306.93161118},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EM$12))","v":17492616.65428935},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EN$12))","v":17683607.759069644},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EO$12))","v":17850398.653203823},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EP$12))","v":15105153.607864615},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z258:$FD258,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X96-SUMIFS($X97:$X103,$J97:$J103,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$FD96,$Z$2:$FD$2,Periods!$Q$18),SUM($Z96:$FD96))","v":65840000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AA$12))","v":8892850},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AB$12))","v":7547250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AC$12))","v":7576300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AD$12))","v":5833300.0000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AE$12))","v":465300.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AF$12))","v":97300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AG$12))","v":104300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AH$12))","v":111300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AI$12))","v":118300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AJ$12))","v":125300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AK$12))","v":132300},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AL$12))","v":139300},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AM$12))","v":146300},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AN$12))","v":153300},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AO$12))","v":160300},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AP$12))","v":167300},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AQ$12))","v":174300},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AR$12))","v":181300},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AS$12))","v":188300},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AT$12))","v":195300},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AU$12))","v":202300},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AV$12))","v":209300},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AW$12))","v":216300},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AX$12))","v":223300},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AY$12))","v":230300},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,AZ$12))","v":237300},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BA$12))","v":244300},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BB$12))","v":251300},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BC$12))","v":258300},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BD$12))","v":265300},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BE$12))","v":272300},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BF$12))","v":279300},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BG$12))","v":286300},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BH$12))","v":293300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BI$12))","v":300300},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BJ$12))","v":307300},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BK$12))","v":314300},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BL$12))","v":321300},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BM$12))","v":328300},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BN$12))","v":335300},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BO$12))","v":341950},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BP$12))","v":347550},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BQ$12))","v":350000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BR$12))","v":350000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BS$12))","v":350000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BT$12))","v":350000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BU$12))","v":350000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BV$12))","v":350000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BW$12))","v":350000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BX$12))","v":350000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BY$12))","v":350000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,BZ$12))","v":350000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CA$12))","v":350000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CB$12))","v":350000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CC$12))","v":350000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CD$12))","v":350000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CE$12))","v":350000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CF$12))","v":350000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CG$12))","v":350000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CH$12))","v":350000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CI$12))","v":350000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CJ$12))","v":350000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CK$12))","v":350000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CL$12))","v":350000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CM$12))","v":350000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CN$12))","v":350000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CO$12))","v":350000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CP$12))","v":350000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CQ$12))","v":350000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CR$12))","v":350000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CS$12))","v":350000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CT$12))","v":350000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CU$12))","v":350000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CV$12))","v":350000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CW$12))","v":350000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CX$12))","v":350000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CY$12))","v":350000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,CZ$12))","v":350000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DA$12))","v":350000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DB$12))","v":350000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DC$12))","v":350000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DD$12))","v":350000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DE$12))","v":350000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DF$12))","v":350000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DG$12))","v":350000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DH$12))","v":350000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DI$12))","v":350000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DJ$12))","v":350000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DK$12))","v":350000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DL$12))","v":350000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DM$12))","v":350000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DN$12))","v":350000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DO$12))","v":350000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DP$12))","v":350000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DQ$12))","v":350000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DR$12))","v":350000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DS$12))","v":350000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DT$12))","v":350000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DU$12))","v":350000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DV$12))","v":350000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DW$12))","v":350000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DX$12))","v":350000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DY$12))","v":350000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,DZ$12))","v":350000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EA$12))","v":350000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EB$12))","v":350000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EC$12))","v":350000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,ED$12))","v":350000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EE$12))","v":350000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EF$12))","v":350000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EG$12))","v":350000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EH$12))","v":350000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EI$12))","v":350000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EJ$12))","v":350000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EK$12))","v":350000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EL$12))","v":350000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EM$12))","v":350000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EN$12))","v":350000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EO$12))","v":350000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EP$12))","v":315000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z260:$FD260,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$FD97,$Z$2:$FD$2,Periods!$Q$18),SUM($Z97:$FD97))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AA$12))","v":8875000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AB$12))","v":7500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AC$12))","v":7500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AD$12))","v":5750000.0000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AE$12))","v":375000.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X102))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$FD98,$Z$2:$FD$2,Periods!$Q$18),SUM($Z98:$FD98))","v":35840000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AA$12))","v":17850},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AB$12))","v":47250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AC$12))","v":76300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AD$12))","v":83300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AE$12))","v":90300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AF$12))","v":97300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AG$12))","v":104300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AH$12))","v":111300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AI$12))","v":118300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AJ$12))","v":125300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AK$12))","v":132300},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AL$12))","v":139300},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AM$12))","v":146300},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AN$12))","v":153300},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AO$12))","v":160300},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AP$12))","v":167300},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AQ$12))","v":174300},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AR$12))","v":181300},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AS$12))","v":188300},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AT$12))","v":195300},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AU$12))","v":202300},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AV$12))","v":209300},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AW$12))","v":216300},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AX$12))","v":223300},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AY$12))","v":230300},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,AZ$12))","v":237300},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BA$12))","v":244300},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BB$12))","v":251300},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BC$12))","v":258300},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BD$12))","v":265300},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BE$12))","v":272300},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BF$12))","v":279300},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BG$12))","v":286300},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BH$12))","v":293300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BI$12))","v":300300},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BJ$12))","v":307300},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BK$12))","v":314300},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BL$12))","v":321300},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BM$12))","v":328300},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BN$12))","v":335300},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BO$12))","v":341950},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BP$12))","v":347550},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BQ$12))","v":350000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BR$12))","v":350000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BS$12))","v":350000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BT$12))","v":350000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BU$12))","v":350000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BV$12))","v":350000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BW$12))","v":350000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BX$12))","v":350000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BY$12))","v":350000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,BZ$12))","v":350000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CA$12))","v":350000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CB$12))","v":350000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CC$12))","v":350000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CD$12))","v":350000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CE$12))","v":350000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CF$12))","v":350000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CG$12))","v":350000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CH$12))","v":350000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CI$12))","v":350000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CJ$12))","v":350000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CK$12))","v":350000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CL$12))","v":350000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CM$12))","v":350000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CN$12))","v":350000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CO$12))","v":350000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CP$12))","v":350000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CQ$12))","v":350000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CR$12))","v":350000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CS$12))","v":350000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CT$12))","v":350000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CU$12))","v":350000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CV$12))","v":350000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CW$12))","v":350000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CX$12))","v":350000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CY$12))","v":350000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,CZ$12))","v":350000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DA$12))","v":350000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DB$12))","v":350000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DC$12))","v":350000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DD$12))","v":350000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DE$12))","v":350000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DF$12))","v":350000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DG$12))","v":350000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DH$12))","v":350000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DI$12))","v":350000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DJ$12))","v":350000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DK$12))","v":350000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DL$12))","v":350000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DM$12))","v":350000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DN$12))","v":350000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DO$12))","v":350000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DP$12))","v":350000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DQ$12))","v":350000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DR$12))","v":350000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DS$12))","v":350000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DT$12))","v":350000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DU$12))","v":350000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DV$12))","v":350000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DW$12))","v":350000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DX$12))","v":350000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DY$12))","v":350000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,DZ$12))","v":350000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EA$12))","v":350000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EB$12))","v":350000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EC$12))","v":350000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,ED$12))","v":350000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EE$12))","v":350000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EF$12))","v":350000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EG$12))","v":350000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EH$12))","v":350000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EI$12))","v":350000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EJ$12))","v":350000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EK$12))","v":350000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EL$12))","v":350000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EM$12))","v":350000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EN$12))","v":350000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EO$12))","v":350000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EP$12))","v":315000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L99)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$FD99,$Z$2:$FD$2,Periods!$Q$18),SUM($Z99:$FD99))","v":10240000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AA$12))","v":5100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AB$12))","v":13500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AC$12))","v":21800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AD$12))","v":23800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AE$12))","v":25800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AF$12))","v":27800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AG$12))","v":29800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AH$12))","v":31800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AI$12))","v":33800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AJ$12))","v":35800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AK$12))","v":37800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AL$12))","v":39800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AM$12))","v":41800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AN$12))","v":43800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AO$12))","v":45800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AP$12))","v":47800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AQ$12))","v":49800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AR$12))","v":51800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AS$12))","v":53800},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AT$12))","v":55800},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AU$12))","v":57800},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AV$12))","v":59800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AW$12))","v":61800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AX$12))","v":63800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AY$12))","v":65800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,AZ$12))","v":67800},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BA$12))","v":69800},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BB$12))","v":71800},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BC$12))","v":73800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BD$12))","v":75800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BE$12))","v":77800},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BF$12))","v":79800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BG$12))","v":81800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BH$12))","v":83800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BI$12))","v":85800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BJ$12))","v":87800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BK$12))","v":89800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BL$12))","v":91800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BM$12))","v":93800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BN$12))","v":95800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BO$12))","v":97700},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BP$12))","v":99300},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BQ$12))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BR$12))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BS$12))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BT$12))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BU$12))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BV$12))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BW$12))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BX$12))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BY$12))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,BZ$12))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CA$12))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CB$12))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CC$12))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CD$12))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CE$12))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CF$12))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CG$12))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CH$12))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CI$12))","v":100000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CJ$12))","v":100000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CK$12))","v":100000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CL$12))","v":100000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CM$12))","v":100000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CN$12))","v":100000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CO$12))","v":100000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CP$12))","v":100000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CQ$12))","v":100000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CR$12))","v":100000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CS$12))","v":100000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CT$12))","v":100000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CU$12))","v":100000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CV$12))","v":100000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CW$12))","v":100000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CX$12))","v":100000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CY$12))","v":100000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,CZ$12))","v":100000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DA$12))","v":100000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DB$12))","v":100000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DC$12))","v":100000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DD$12))","v":100000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DE$12))","v":100000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DF$12))","v":100000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DG$12))","v":100000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DH$12))","v":100000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DI$12))","v":100000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DJ$12))","v":100000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DK$12))","v":100000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DL$12))","v":100000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DM$12))","v":100000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DN$12))","v":100000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DO$12))","v":100000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DP$12))","v":100000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DQ$12))","v":100000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DR$12))","v":100000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DS$12))","v":100000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DT$12))","v":100000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DU$12))","v":100000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DV$12))","v":100000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DW$12))","v":100000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DX$12))","v":100000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DY$12))","v":100000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,DZ$12))","v":100000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EA$12))","v":100000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EB$12))","v":100000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EC$12))","v":100000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,ED$12))","v":100000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EE$12))","v":100000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EF$12))","v":100000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EG$12))","v":100000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EH$12))","v":100000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EI$12))","v":100000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EJ$12))","v":100000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EK$12))","v":100000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EL$12))","v":100000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EM$12))","v":100000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EN$12))","v":100000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EO$12))","v":100000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EP$12))","v":90000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z263:$FD263,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L100)))","v":"Съемка видео-роликов"},null,{"$f":"L99+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$FD100,$Z$2:$FD$2,Periods!$Q$18),SUM($Z100:$FD100))","v":15360000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AA$12))","v":7650},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AB$12))","v":20250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AC$12))","v":32700},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AD$12))","v":35700},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AE$12))","v":38700},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AF$12))","v":41700},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AG$12))","v":44700},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AH$12))","v":47700},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AI$12))","v":50700},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AJ$12))","v":53700},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AK$12))","v":56700},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AL$12))","v":59700},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AM$12))","v":62700},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AN$12))","v":65700},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AO$12))","v":68700},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AP$12))","v":71700},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AQ$12))","v":74700},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AR$12))","v":77700},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AS$12))","v":80700},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AT$12))","v":83700},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AU$12))","v":86700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AV$12))","v":89700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AW$12))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AX$12))","v":95700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AY$12))","v":98700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,AZ$12))","v":101700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BA$12))","v":104700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BB$12))","v":107700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BC$12))","v":110700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BD$12))","v":113700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BE$12))","v":116700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BF$12))","v":119700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BG$12))","v":122700},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BH$12))","v":125700},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BI$12))","v":128700},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BJ$12))","v":131700},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BK$12))","v":134700},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BL$12))","v":137700},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BM$12))","v":140700},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BN$12))","v":143700},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BO$12))","v":146550},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BP$12))","v":148950},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BQ$12))","v":150000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BR$12))","v":150000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BS$12))","v":150000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BT$12))","v":150000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BU$12))","v":150000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BV$12))","v":150000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BW$12))","v":150000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BX$12))","v":150000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BY$12))","v":150000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,BZ$12))","v":150000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CA$12))","v":150000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CB$12))","v":150000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CC$12))","v":150000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CD$12))","v":150000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CE$12))","v":150000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CF$12))","v":150000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CG$12))","v":150000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CH$12))","v":150000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CI$12))","v":150000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CJ$12))","v":150000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CK$12))","v":150000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CL$12))","v":150000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CM$12))","v":150000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CN$12))","v":150000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CO$12))","v":150000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CP$12))","v":150000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CQ$12))","v":150000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CR$12))","v":150000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CS$12))","v":150000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CT$12))","v":150000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CU$12))","v":150000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CV$12))","v":150000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CW$12))","v":150000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CX$12))","v":150000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CY$12))","v":150000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,CZ$12))","v":150000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DA$12))","v":150000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DB$12))","v":150000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DC$12))","v":150000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DD$12))","v":150000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DE$12))","v":150000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DF$12))","v":150000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DG$12))","v":150000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DH$12))","v":150000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DI$12))","v":150000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DJ$12))","v":150000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DK$12))","v":150000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DL$12))","v":150000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DM$12))","v":150000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DN$12))","v":150000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DO$12))","v":150000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DP$12))","v":150000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DQ$12))","v":150000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DR$12))","v":150000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DS$12))","v":150000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DT$12))","v":150000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DU$12))","v":150000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DV$12))","v":150000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DW$12))","v":150000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DX$12))","v":150000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DY$12))","v":150000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,DZ$12))","v":150000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EA$12))","v":150000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EB$12))","v":150000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EC$12))","v":150000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,ED$12))","v":150000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EE$12))","v":150000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EF$12))","v":150000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EG$12))","v":150000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EH$12))","v":150000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EI$12))","v":150000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EJ$12))","v":150000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EK$12))","v":150000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EL$12))","v":150000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EM$12))","v":150000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EN$12))","v":150000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EO$12))","v":150000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EP$12))","v":135000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z264:$FD264,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":101},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L101)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L100+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$FD101,$Z$2:$FD$2,Periods!$Q$18),SUM($Z101:$FD101))","v":10240000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AA$12))","v":5100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AB$12))","v":13500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AC$12))","v":21800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AD$12))","v":23800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AE$12))","v":25800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AF$12))","v":27800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AG$12))","v":29800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AH$12))","v":31800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AI$12))","v":33800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AJ$12))","v":35800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AK$12))","v":37800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AL$12))","v":39800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AM$12))","v":41800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AN$12))","v":43800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AO$12))","v":45800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AP$12))","v":47800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AQ$12))","v":49800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AR$12))","v":51800},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AS$12))","v":53800},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AT$12))","v":55800},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AU$12))","v":57800},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AV$12))","v":59800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AW$12))","v":61800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AX$12))","v":63800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AY$12))","v":65800},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,AZ$12))","v":67800},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BA$12))","v":69800},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BB$12))","v":71800},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BC$12))","v":73800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BD$12))","v":75800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BE$12))","v":77800},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BF$12))","v":79800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BG$12))","v":81800},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BH$12))","v":83800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BI$12))","v":85800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BJ$12))","v":87800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BK$12))","v":89800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BL$12))","v":91800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BM$12))","v":93800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BN$12))","v":95800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BO$12))","v":97700},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BP$12))","v":99300},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BQ$12))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BR$12))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BS$12))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BT$12))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BU$12))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BV$12))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BW$12))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BX$12))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BY$12))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,BZ$12))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CA$12))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CB$12))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CC$12))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CD$12))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CE$12))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CF$12))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CG$12))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CH$12))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CI$12))","v":100000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CJ$12))","v":100000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CK$12))","v":100000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CL$12))","v":100000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CM$12))","v":100000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CN$12))","v":100000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CO$12))","v":100000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CP$12))","v":100000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CQ$12))","v":100000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CR$12))","v":100000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CS$12))","v":100000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CT$12))","v":100000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CU$12))","v":100000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CV$12))","v":100000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CW$12))","v":100000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CX$12))","v":100000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CY$12))","v":100000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,CZ$12))","v":100000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DA$12))","v":100000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DB$12))","v":100000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DC$12))","v":100000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DD$12))","v":100000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DE$12))","v":100000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DF$12))","v":100000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DG$12))","v":100000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DH$12))","v":100000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DI$12))","v":100000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DJ$12))","v":100000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DK$12))","v":100000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DL$12))","v":100000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DM$12))","v":100000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DN$12))","v":100000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DO$12))","v":100000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DP$12))","v":100000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DQ$12))","v":100000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DR$12))","v":100000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DS$12))","v":100000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DT$12))","v":100000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DU$12))","v":100000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DV$12))","v":100000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DW$12))","v":100000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DX$12))","v":100000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DY$12))","v":100000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,DZ$12))","v":100000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EA$12))","v":100000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EB$12))","v":100000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EC$12))","v":100000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,ED$12))","v":100000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EE$12))","v":100000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EF$12))","v":100000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EG$12))","v":100000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EH$12))","v":100000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EI$12))","v":100000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EJ$12))","v":100000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EK$12))","v":100000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EL$12))","v":100000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EM$12))","v":100000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EN$12))","v":100000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EO$12))","v":100000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EP$12))","v":90000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z265:$FD265,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$FD105,$Z$2:$FD$2,Periods!$Q$18),SUM($Z105:$FD105))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z269:$FD269,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$FD106,$Z$2:$FD$2,Periods!$Q$18),SUM($Z106:$FD106))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z270:$FD270,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)))","v":"транспортный налог"},null,null,{"$f":"L106+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$FD107,$Z$2:$FD$2,Periods!$Q$18),SUM($Z107:$FD107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z271:$FD271,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)))","v":"налог на имущество организаций"},null,null,{"$f":"L107+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$FD108,$Z$2:$FD$2,Periods!$Q$18),SUM($Z108:$FD108))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z272:$FD272,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$FD110,$Z$2:$FD$2,Periods!$Q$18),SUM($Z110:$FD110))","v":10605833.333333347},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AH$12))","v":1255833.333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AI$12))","v":1262250},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AJ$12))","v":1263416.666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AK$12))","v":1264583.333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AL$12))","v":15750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AM$12))","v":16916.666666666977},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AN$12))","v":18083.333333333023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AO$12))","v":19250},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AP$12))","v":20416.666666666977},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AQ$12))","v":21583.333333333023},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AR$12))","v":22750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AS$12))","v":23916.666666666977},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AT$12))","v":25083.333333333023},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AU$12))","v":26250},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AV$12))","v":27416.666666666977},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AW$12))","v":28583.333333333023},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AX$12))","v":29750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AY$12))","v":30916.666666666977},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,AZ$12))","v":32083.333333333023},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BA$12))","v":33250},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BB$12))","v":34416.666666666977},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BC$12))","v":35583.333333333023},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BD$12))","v":36750},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BE$12))","v":37916.666666666977},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BF$12))","v":39083.333333333023},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BG$12))","v":40250},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BH$12))","v":41416.666666666977},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BI$12))","v":42583.333333333023},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BJ$12))","v":43750},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BK$12))","v":44916.666666666977},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BL$12))","v":46083.333333333023},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BM$12))","v":47250},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BN$12))","v":48416.666666666977},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BO$12))","v":49583.333333333023},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BP$12))","v":50750},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BQ$12))","v":51916.666666666977},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BR$12))","v":53083.333333333023},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BS$12))","v":54250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BT$12))","v":55416.666666666977},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BU$12))","v":56583.333333333023},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BV$12))","v":57750},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BW$12))","v":58333.333333333023},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BX$12))","v":58333.333333333023},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BY$12))","v":58333.333333333023},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,BZ$12))","v":58333.333333333023},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CA$12))","v":58333.333333333023},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CB$12))","v":58333.333333333023},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CC$12))","v":58333.333333333023},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CD$12))","v":58333.333333333023},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CE$12))","v":58333.333333333023},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CF$12))","v":58333.333333333023},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CG$12))","v":58333.333333333023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CH$12))","v":58333.333333333023},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CI$12))","v":58333.333333333023},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CJ$12))","v":58333.333333333023},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CK$12))","v":58333.333333333023},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CL$12))","v":58333.333333333023},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CM$12))","v":58333.333333333023},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CN$12))","v":58333.333333333023},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CO$12))","v":58333.333333333023},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CP$12))","v":58333.333333333023},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CQ$12))","v":58333.333333333023},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CR$12))","v":58333.333333333023},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CS$12))","v":58333.333333333023},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CT$12))","v":58333.333333333023},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CU$12))","v":58333.333333333023},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CV$12))","v":58333.333333333023},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CW$12))","v":58333.333333333023},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CX$12))","v":58333.333333333023},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CY$12))","v":58333.333333333023},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,CZ$12))","v":58333.333333333023},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DA$12))","v":58333.333333333023},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DB$12))","v":58333.333333333023},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DC$12))","v":58333.333333333023},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DD$12))","v":58333.333333333954},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DE$12))","v":58333.333333333954},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DF$12))","v":58333.333333333954},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DG$12))","v":58333.333333333954},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DH$12))","v":58333.333333333954},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DI$12))","v":58333.333333333954},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DJ$12))","v":58333.333333333954},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DK$12))","v":58333.333333333954},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DL$12))","v":58333.333333333954},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DM$12))","v":58333.333333333954},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DN$12))","v":58333.333333333954},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DO$12))","v":58333.333333333954},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DP$12))","v":58333.333333333954},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DQ$12))","v":58333.333333333954},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DR$12))","v":58333.333333333954},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DS$12))","v":58333.333333333954},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DT$12))","v":58333.333333333954},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DU$12))","v":58333.333333333954},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DV$12))","v":58333.333333333954},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DW$12))","v":58333.333333333954},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DX$12))","v":58333.333333333954},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DY$12))","v":58333.333333333954},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,DZ$12))","v":58333.333333333954},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EA$12))","v":58333.333333333954},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EB$12))","v":58333.333333333954},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EC$12))","v":58333.333333333954},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,ED$12))","v":58333.333333333954},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EE$12))","v":58333.333333333954},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EF$12))","v":58333.333333333954},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EG$12))","v":58333.333333333954},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EH$12))","v":58333.333333333954},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EI$12))","v":58333.333333333954},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EJ$12))","v":58333.333333333954},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EK$12))","v":58333.333333333954},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EL$12))","v":58333.333333333954},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EM$12))","v":58333.333333333954},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EN$12))","v":58333.333333333954},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EO$12))","v":58333.333333333954},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EP$12))","v":58333.333333333954},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$FD112,$Z$2:$FD$2,Periods!$Q$18),SUM($Z112:$FD112))","v":240136448.10453334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AB$12))","v":-160234.17109105099},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AC$12))","v":-34375.376179160303},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AD$12))","v":-29880.151105711175},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AE$12))","v":-22062.225699044582},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AF$12))","v":-11813.258980959785},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AG$12))","v":2141.1602945861814},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AH$12))","v":19560.244097966701},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AI$12))","v":39312.298633634666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AJ$12))","v":65610.734912456508},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AK$12))","v":93897.240304406179},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AL$12))","v":122282.30064818653},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AM$12))","v":159812.6192162006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AN$12))","v":189154.13391548896},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AO$12))","v":235412.42459057237},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AP$12))","v":282136.61920102662},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AQ$12))","v":331018.03528810589},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AR$12))","v":377719.68695964827},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AS$12))","v":424000.3472876366},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AT$12))","v":463232.64560399204},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AU$12))","v":503328.24389370956},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AV$12))","v":540055.57296615932},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AW$12))","v":573217.37047178531},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AX$12))","v":602044.63911528233},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AY$12))","v":629391.71022838447},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,AZ$12))","v":648048.54286549427},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BA$12))","v":678793.21206364152},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BB$12))","v":702696.69787677145},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BC$12))","v":726418.69321049179},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BD$12))","v":750944.18903481914},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BE$12))","v":776905.32418853464},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BF$12))","v":797180.04592227552},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BG$12))","v":823792.4991483835},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BH$12))","v":852243.7720441788},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BI$12))","v":882348.92629011732},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BJ$12))","v":911767.87868457381},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BK$12))","v":944206.47269400256},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BL$12))","v":973562.02934245812},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BM$12))","v":1022718.1136649663},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BN$12))","v":1058883.1234003394},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BO$12))","v":1095648.203232717},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BP$12))","v":1132952.2717075711},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BQ$12))","v":1171458.9781424999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BR$12))","v":1198520.783474579},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BS$12))","v":1236097.5174138285},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BT$12))","v":1274346.2513530776},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BU$12))","v":1312359.1102923267},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BV$12))","v":1349071.8442315762},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BW$12))","v":1387320.5781708253},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BX$12))","v":1427459.3717890824},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BY$12))","v":1489994.2005067144},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,BZ$12))","v":1529520.4804719067},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CA$12))","v":1569046.7604371007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CB$12))","v":1608573.0404022941},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CC$12))","v":1648099.3203674874},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CD$12))","v":1672028.2243843111},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CE$12))","v":1710444.5898923876},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CF$12))","v":1749667.3554004631},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CG$12))","v":1788620.8521585392},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CH$12))","v":1826000.4176666155},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CI$12))","v":1865223.1831746912},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CJ$12))","v":1913050.0268314343},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CK$12))","v":1986950.3516216334},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CL$12))","v":2027517.405466055},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CM$12))","v":2068084.4593104769},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CN$12))","v":2108651.5131548969},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CO$12))","v":2149218.566999319},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CP$12))","v":2169754.1303256145},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CQ$12))","v":2209037.7277288497},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CR$12))","v":2249289.0051320856},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CS$12))","v":2289231.6303478237},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CT$12))","v":2327271.0677510602},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CU$12))","v":2367522.3451542966},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CV$12))","v":2423827.308422884},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CW$12))","v":2510126.0131499171},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CX$12))","v":2551791.773890378},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CY$12))","v":2593457.5346308392},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,CZ$12))","v":2635123.2953712987},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DA$12))","v":2676789.05611176},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DB$12))","v":2693654.8604067154},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DC$12))","v":2733830.8713377672},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DD$12))","v":2775168.09826882},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DE$12))","v":2816150.1364029972},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DF$12))","v":2854833.1553340489},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DG$12))","v":2896170.3822650993},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DH$12))","v":2961805.5807047933},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DI$12))","v":3061610.3671188317},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DJ$12))","v":3104435.9023787882},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DK$12))","v":3147261.4376387475},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DL$12))","v":3190086.9728987031},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DM$12))","v":3232912.5081586619},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DN$12))","v":3245815.269250623},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DO$12))","v":3286905.5387352714},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DP$12))","v":3329389.2674199198},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DQ$12))","v":3371462.7230678499},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DR$12))","v":3410761.4021524978},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DS$12))","v":3453245.1308371453},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DT$12))","v":3529129.0149710784},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DU$12))","v":3643627.2999992566},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DV$12))","v":3687676.9783490645},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DW$12))","v":3731726.6566988705},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DX$12))","v":3775776.3350486769},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DY$12))","v":3819826.0133984843},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,DZ$12))","v":3828454.6451322986},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EA$12))","v":3870476.556881153},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EB$12))","v":3914170.6196700088},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EC$12))","v":3957389.106010309},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,ED$12))","v":3997261.1092791632},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EE$12))","v":4040955.1720680199},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EF$12))","v":4128077.0894010956},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EG$12))","v":4258541.2050306434},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EH$12))","v":4303882.8710329812},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EI$12))","v":4349224.5370353162},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EJ$12))","v":4394566.2030376559},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EK$12))","v":4439907.8690399919},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EL$12))","v":4443932.4947302286},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EM$12))","v":4486897.5970549518},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EN$12))","v":4531869.2806276772},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EO$12))","v":4576287.8612174168},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EP$12))","v":4616673.0733661409},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z276:$FD276,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$FD114,$Z$2:$FD$2,Periods!$Q$18),SUM($Z114:$FD114))","v":106461645.12557258},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BR$12))","v":230726.74573043606},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BS$12))","v":430823.68533511169},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BT$12))","v":455822.84021320264},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BU$12))","v":480577.23021512525},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BV$12))","v":504022.61408116086},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BW$12))","v":528995.17292501358},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BX$12))","v":531200.16556740738},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BY$12))","v":580011.39378844667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,BZ$12))","v":605805.6702596033},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CA$12))","v":631591.75878380332},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CB$12))","v":657369.90650650673},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CC$12))","v":683140.38961245399},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CD$12))","v":693892.77330440562},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CE$12))","v":718568.05843093246},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CF$12))","v":744042.94781748857},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CG$12))","v":769242.01321501285},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CH$12))","v":792860.8134258166},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CI$12))","v":818316.66371624731},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CJ$12))","v":821912.73087187484},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CK$12))","v":881590.86863625795},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CL$12))","v":907374.2683923021},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CM$12))","v":933151.7470706515},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CN$12))","v":958923.25833145715},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CO$12))","v":984688.72371670045},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CP$12))","v":991149.73895427957},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CQ$12))","v":1015649.9059118032},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CR$12))","v":1041111.4565935358},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CS$12))","v":1066257.9710682817},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CT$12))","v":1089494.841920726},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CU$12))","v":1114937.0395311229},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CV$12))","v":1119835.8272969276},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CW$12))","v":1190855.3955449387},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CX$12))","v":1217235.4044625722},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CY$12))","v":1243608.7820829786},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,CZ$12))","v":1269975.5188341402},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DA$12))","v":1296335.6099300124},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DB$12))","v":1298779.6547077894},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DC$12))","v":1323668.6050729342},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DD$12))","v":1349712.124187462},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DE$12))","v":1375393.8072545007},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DF$12))","v":1398769.8238677904},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DG$12))","v":1424793.4012304693},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DH$12))","v":1432047.2288260758},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DI$12))","v":1516054.1395685375},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DJ$12))","v":1543075.1519063041},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DK$12))","v":1570089.5169934556},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DL$12))","v":1597097.2348299921},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DM$12))","v":1624098.305415906},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DN$12))","v":1622229.4358313009},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DO$12))","v":1647515.3428302482},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DP$12))","v":1674188.0617785975},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DQ$12))","v":1700443.860439606},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DR$12))","v":1723918.2352867126},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DS$12))","v":1750571.0124832019},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DT$12))","v":1760733.2217718065},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DU$12))","v":1858901.8673486114},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DV$12))","v":1886615.2589964345},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DW$12))","v":1914322.0033936501},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DX$12))","v":1942022.1005402431},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DY$12))","v":1969715.5504362285},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,DZ$12))","v":1963221.9090606719},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EA$12))","v":1988909.2581855953},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EB$12))","v":2016262.1110999286},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EC$12))","v":2043132.7403150797},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,ED$12))","v":2066650.2392081618},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EE$12))","v":2093983.1503706276},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EF$12))","v":2107662.5293267369},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EG$12))","v":2221251.8918725252},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EH$12))","v":2249712.1575405002},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EI$12))","v":2278165.7759578526},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EJ$12))","v":2306612.7471245825},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EK$12))","v":2335053.0710407048},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EL$12))","v":2323604.3387565017},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EM$12))","v":2349691.402358368},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EN$12))","v":2377778.3999576122},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EO$12))","v":2405305.6473232508},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EP$12))","v":2428792.8789972812},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X116-(X94-X96-X105+X110-X112-X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$FD116,$Z$2:$FD$2,Periods!$Q$18),SUM($Z116:$FD116))","v":422463558.52790546},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AA$12))","v":-10510310.779156791},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AB$12))","v":-8577722.535352068},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AC$12))","v":-8691930.9842916857},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AD$12))","v":-6925421.1269788137},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AE$12))","v":-1524267.2909668458},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AF$12))","v":-1107486.0089220372},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AG$12))","v":-1050339.0873656869},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AH$12))","v":258124.42611883651},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AI$12))","v":347417.98747000378},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AJ$12))","v":428429.65134220151},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AK$12))","v":500183.66794666788},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AL$12))","v":-803869.85536483582},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AM$12))","v":-1203314.3035550462},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AN$12))","v":-466744.78717039106},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AO$12))","v":-325905.88021722855},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AP$12))","v":-218412.1410543425},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AQ$12))","v":-78664.875717131421},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AR$12))","v":55105.791730525903},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AS$12))","v":175649.24299828149},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AT$12))","v":266775.70107286237},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AU$12))","v":367241.90730717126},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AV$12))","v":458934.86164147407},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AW$12))","v":536573.14128381759},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AX$12))","v":-45254.995362428017},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AY$12))","v":-368211.47590355948},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,AZ$12))","v":711542.37466990389},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BA$12))","v":779874.35277175438},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BB$12))","v":857702.98168607708},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BC$12))","v":942206.66335128248},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BD$12))","v":1029804.6904668957},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BE$12))","v":1120026.6094086077},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BF$12))","v":1180641.4781875107},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BG$12))","v":1274579.2054293556},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BH$12))","v":1373557.3247812083},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BI$12))","v":1464024.6491404092},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BJ$12))","v":488614.28706844151},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BK$12))","v":182691.12882190943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BL$12))","v":1763215.2392287273},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BM$12))","v":1865420.5858344454},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BN$12))","v":1982918.0922601745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BO$12))","v":2102758.9501359351},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BP$12))","v":2221946.7185938954},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BQ$12))","v":2335621.7179536279},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BR$12))","v":2194749.8634653576},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BS$12))","v":2124495.2361351158},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BT$12))","v":2227251.1435314566},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BU$12))","v":2322686.9408039618},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BV$12))","v":882854.20077972114},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BW$12))","v":545794.36648726091},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BX$12))","v":2694992.6767147128},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BY$12))","v":2755655.7729172669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,BZ$12))","v":2862344.3696221448},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CA$12))","v":2969041.1542739719},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CB$12))","v":3066471.6452810857},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CC$12))","v":3153611.546556361},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CD$12))","v":3220635.04484253},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CE$12))","v":3327731.4606064446},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CF$12))","v":3431606.2596103325},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CG$12))","v":3526582.563853249},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CH$12))","v":1545282.8725806326},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CI$12))","v":1235514.7529690713},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CJ$12))","v":3973212.4873391688},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CK$12))","v":4015925.9389209356},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CL$12))","v":4125867.3994568251},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CM$12))","v":4235814.7810704038},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CN$12))","v":4333845.6262071654},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CO$12))","v":4418806.6432953291},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CP$12))","v":4478269.9740130976},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CQ$12))","v":4588883.4651415832},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CR$12))","v":4695715.9794208556},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CS$12))","v":4791753.0552196205},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CT$12))","v":2238978.0487454161},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CU$12))","v":1962070.9669020139},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CV$12))","v":5324453.2637056895},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CW$12))","v":5348002.4766205512},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CX$12))","v":5460824.1928523667},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CY$12))","v":5573652.5403814018},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,CZ$12))","v":5671717.9123002514},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DA$12))","v":5753719.6192306951},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DB$12))","v":5804331.2838348299},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DC$12))","v":5918162.6055720896},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DD$12))","v":6027547.0097787157},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DE$12))","v":6123854.3236109503},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DF$12))","v":2965709.8102045469},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DG$12))","v":2725238.4315911829},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DH$12))","v":6750036.4732622653},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DI$12))","v":6751978.0119835585},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DJ$12))","v":6867884.7002636194},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DK$12))","v":6983798.0357942916},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DL$12))","v":7081890.7022481486},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DM$12))","v":7160694.1339464039},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DN$12))","v":7201646.2569892146},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DO$12))","v":7318972.4769315571},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DP$12))","v":7431056.7875041775},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DQ$12))","v":7527319.6320211701},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DR$12))","v":3728041.4446157552},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DS$12))","v":3528470.7086992636},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DT$12))","v":8256780.2329159826},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DU$12))","v":8235080.7988962829},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DV$12))","v":8354285.2254839279},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DW$12))","v":8473496.2993221954},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DX$12))","v":8571606.0484651588},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DY$12))","v":8646954.5433394425},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,DZ$12))","v":8677358.2316953279},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EA$12))","v":8798482.7740411274},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EB$12))","v":8913416.2028661892},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EC$12))","v":9009228.533410307},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,ED$12))","v":4530477.0376530811},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EE$12))","v":4376635.7127640024},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EF$12))","v":9852552.6298732087},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EG$12))","v":9805028.7689537331},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EH$12))","v":9927756.4545392767},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EI$12))","v":10050490.787375446},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EJ$12))","v":10148607.159956492},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EK$12))","v":10220227.416009516},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EL$12))","v":10239103.431457788},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EM$12))","v":10364360.988209367},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EN$12))","v":10482293.411817692},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EO$12))","v":10577138.477996491},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EP$12))","v":7803020.9888345301},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z280:$FD280,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$FD118,$Z$2:$FD$2,Periods!$Q$18),SUM($Z118:$FD118))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z282:$FD282,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$FD120,$Z$2:$FD$2,Periods!$Q$18),SUM($Z120:$FD120))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$FD122,$Z$2:$FD$2,Periods!$Q$18),SUM($Z122:$FD122))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AO$12))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AP$12))","v":416666.66666666663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AQ$12))","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AR$12))","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AS$12))","v":416666.66666666663},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AT$12))","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AU$12))","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AV$12))","v":416666.66666666663},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AW$12))","v":416666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AX$12))","v":416666.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AY$12))","v":416666.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,AZ$12))","v":416666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BA$12))","v":416666.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BB$12))","v":416666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BC$12))","v":416666.66666666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BD$12))","v":416666.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BE$12))","v":416666.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BF$12))","v":416666.66666666657},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BG$12))","v":416666.66666666663},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BH$12))","v":416666.66666666663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BI$12))","v":416666.66666666657},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BJ$12))","v":416666.66666666657},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BK$12))","v":416666.66666666663},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BL$12))","v":416666.66666666663},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BM$12))","v":416666.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BN$12))","v":416666.66666666669},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BO$12))","v":416666.66666666674},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BP$12))","v":416666.66666666674},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BQ$12))","v":416666.6666666668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BR$12))","v":416666.6666666668},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BS$12))","v":416666.66666666686},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BT$12))","v":416666.66666666692},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BU$12))","v":416666.66666666698},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BV$12))","v":416666.66666666692},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BW$12))","v":416666.66666666698},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BX$12))","v":416666.66666666704},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BY$12))","v":416666.66666666698},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,BZ$12))","v":416666.66666666692},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CA$12))","v":416666.66666666698},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CB$12))","v":416666.66666666709},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CC$12))","v":416666.66666666698},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CD$12))","v":416666.66666666686},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CE$12))","v":416666.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CF$12))","v":416666.6666666664},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CG$12))","v":416666.66666666605},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CH$12))","v":416666.66666666669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CI$12))","v":416666.66666666605},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CJ$12))","v":416666.66666666418},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z286:$FD286,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$FD124,$Z$2:$FD$2,Periods!$Q$18),SUM($Z124:$FD124))","v":4733333.333333333},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AD$12))","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AE$12))","v":133333.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AF$12))","v":133333.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AG$12))","v":133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AH$12))","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AI$12))","v":133333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AJ$12))","v":133333.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AK$12))","v":133333.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AL$12))","v":133333.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AM$12))","v":133333.33333333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AN$12))","v":133333.33333333334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AO$12))","v":133333.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AP$12))","v":130555.55555555553},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AQ$12))","v":127777.7777777778},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AR$12))","v":125000.00000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AS$12))","v":122222.2222222222},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AT$12))","v":119444.44444444445},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AU$12))","v":116666.66666666666},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AV$12))","v":113888.88888888888},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AW$12))","v":111111.11111111112},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AX$12))","v":108333.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AY$12))","v":105555.55555555556},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,AZ$12))","v":102777.7777777778},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BA$12))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BB$12))","v":97222.222222222219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BC$12))","v":94444.444444444438},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BD$12))","v":91666.666666666672},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BE$12))","v":88888.888888888876},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BF$12))","v":86111.111111111095},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BG$12))","v":83333.333333333314},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BH$12))","v":80555.555555555562},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BI$12))","v":77777.777777777766},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BJ$12))","v":74999.999999999985},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BK$12))","v":72222.222222222219},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BL$12))","v":69444.444444444438},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BM$12))","v":66666.666666666672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BN$12))","v":63888.888888888898},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BO$12))","v":61111.111111111124},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BP$12))","v":58333.333333333343},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BQ$12))","v":55555.555555555569},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BR$12))","v":52777.777777777803},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BS$12))","v":50000.000000000029},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BT$12))","v":47222.222222222248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BU$12))","v":44444.444444444482},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BV$12))","v":41666.666666666686},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BW$12))","v":38888.88888888892},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BX$12))","v":36111.111111111146},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BY$12))","v":33333.333333333358},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,BZ$12))","v":30555.555555555573},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CA$12))","v":27777.777777777799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CB$12))","v":25000.000000000025},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CC$12))","v":22222.222222222241},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CD$12))","v":19444.444444444453},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CE$12))","v":16666.666666666668},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CF$12))","v":13888.888888888881},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CG$12))","v":11111.111111111095},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CH$12))","v":8333.3333333333339},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CI$12))","v":5555.5555555555475},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CJ$12))","v":2777.777777777761},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":126},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$FD126,$Z$2:$FD$2,Periods!$Q$18),SUM($Z126:$FD126))","v":6185354.1405271804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AM$12))","v":193839.57240943075},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AN$12))","v":600078.12050372455},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AO$12))","v":875905.88021722808},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AP$12))","v":765634.36327656545},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AQ$12))","v":623109.32016157638},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AR$12))","v":486560.87493614107},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AS$12))","v":363239.6458906075},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AT$12))","v":269335.41003824864},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AU$12))","v":166091.42602616269},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AV$12))","v":71620.693914081901},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AX$12))","v":570254.99536242802},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AY$12))","v":890433.69812578242},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BJ$12))","v":3052.3795982245356},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BK$12))","v":306197.76006697863},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z290:$FD290,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$FD128,$Z$2:$FD$2,Periods!$Q$18),SUM($Z128:$FD128))","v":6185354.1405271795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BB$12))","v":193439.90601224173},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BC$12))","v":374268.91129167413},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BD$12))","v":468387.40529798111},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BE$12))","v":566070.97607045097},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BF$12))","v":635124.33238783642},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BG$12))","v":738191.08073133766},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BH$12))","v":847328.88866828079},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BI$12))","v":949047.2796919425},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BL$12))","v":1237761.2449070239},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BM$12))","v":175734.11546841101},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z292:$FD292,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$FD130,$Z$2:$FD$2,Periods!$Q$18),SUM($Z130:$FD130))","v":942552.69316812907},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AW$12))","v":8795.3635060396045},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,AZ$12))","v":192097.93022545893},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BA$12))","v":263207.6861050874},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BB$12))","v":150374.18678494636},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BC$12))","v":56826.640948497341},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BD$12))","v":53083.951835580636},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BE$12))","v":48400.077782600769},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BF$12))","v":42739.368021896342},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BG$12))","v":36388.124698017957},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BH$12))","v":29006.213890704559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BI$12))","v":20532.92500402173},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BL$12))","v":39342.883210593369},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BM$12))","v":1757.3411546840798},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z294:$FD294,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X132-(X118+X120+X126-X122-X124-X128-X130))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$FD132,$Z$2:$FD$2,Periods!$Q$18),SUM($Z132:$FD132))","v":14324113.973498523},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AD$12))","v":-133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AE$12))","v":-133333.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AF$12))","v":-133333.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AG$12))","v":-133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AH$12))","v":-133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AI$12))","v":-133333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AJ$12))","v":-133333.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AK$12))","v":-133333.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AL$12))","v":-133333.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AM$12))","v":60506.239076097409},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AN$12))","v":466744.78717039118},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AO$12))","v":325905.88021722808},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AP$12))","v":218412.14105434332},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AQ$12))","v":78664.875717131887},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AR$12))","v":-55105.791730525671},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AS$12))","v":-175649.24299828138},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AT$12))","v":-266775.70107286249},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AU$12))","v":-367241.90730717068},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AV$12))","v":-458934.8616414736},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AW$12))","v":-536573.14128381736},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AX$12))","v":45254.995362428017},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AY$12))","v":368211.47590356017},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,AZ$12))","v":-711542.37466990342},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BA$12))","v":-779874.35277175414},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BB$12))","v":-857702.98168607696},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BC$12))","v":-942206.66335128259},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BD$12))","v":-1029804.6904668951},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BE$12))","v":-1120026.6094086072},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BF$12))","v":-1180641.4781875105},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BG$12))","v":-1274579.2054293556},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BH$12))","v":-1373557.3247812076},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BI$12))","v":-1464024.6491404085},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BJ$12))","v":-488614.28706844203},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BK$12))","v":-182691.12882191024},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BL$12))","v":-1763215.2392287282},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BM$12))","v":-660824.78995642846},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BN$12))","v":-480555.55555555556},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BO$12))","v":-477777.77777777787},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BP$12))","v":-475000.00000000012},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BQ$12))","v":-472222.22222222236},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BR$12))","v":-469444.44444444461},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BS$12))","v":-466666.66666666686},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BT$12))","v":-463888.88888888917},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BU$12))","v":-461111.11111111147},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BV$12))","v":-458333.3333333336},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BW$12))","v":-455555.55555555591},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BX$12))","v":-452777.77777777816},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BY$12))","v":-450000.00000000035},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,BZ$12))","v":-447222.22222222248},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CA$12))","v":-444444.44444444479},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CB$12))","v":-441666.66666666709},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CC$12))","v":-438888.88888888923},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CD$12))","v":-436111.1111111113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CE$12))","v":-433333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CF$12))","v":-430555.55555555527},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CG$12))","v":-427777.77777777717},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CH$12))","v":-425000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CI$12))","v":-422222.22222222161},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CJ$12))","v":-419444.44444444194},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X135-(X116+X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$FD135,$Z$2:$FD$2,Periods!$Q$18),SUM($Z135:$FD135))","v":436787672.50140393},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AA$12))","v":9489689.2208432108},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AB$12))","v":-8577722.535352068},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AC$12))","v":11308069.015708316},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AD$12))","v":-7058754.4603121467},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AE$12))","v":-1657600.6243001791},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AF$12))","v":-1240819.3422553705},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AG$12))","v":-1183672.4206990201},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AH$12))","v":124791.09278550325},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AI$12))","v":214084.65413667029},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AJ$12))","v":295096.31800886802},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AK$12))","v":366850.33461333439},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AL$12))","v":-937203.18869816931},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AM$12))","v":-1142808.0644789487},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BM$12))","v":1204595.7958780192},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BN$12))","v":1502362.5367046203},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BO$12))","v":1624981.1723581571},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BP$12))","v":1746946.7185938954},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BQ$12))","v":1863399.4957314059},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BR$12))","v":1725305.4190209135},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BS$12))","v":1657828.5694684498},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BT$12))","v":1763362.2546425685},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BU$12))","v":1861575.8296928518},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BV$12))","v":424520.86744638905},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BW$12))","v":90238.810931704938},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BX$12))","v":2242214.8989369329},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BY$12))","v":2305655.7729172651},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,BZ$12))","v":2415122.1473999228},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CA$12))","v":2524596.709829526},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CB$12))","v":2624804.9786144178},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CC$12))","v":2714722.6576674711},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CD$12))","v":2784523.93373142},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CE$12))","v":2894398.1272731125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CF$12))","v":3001050.7040547784},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CG$12))","v":3098804.786075471},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CH$12))","v":1120282.8725806326},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CI$12))","v":813292.53074685112},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CJ$12))","v":3553768.0428947266},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CK$12))","v":4015925.9389209356},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CL$12))","v":4125867.3994568251},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CM$12))","v":4235814.7810704038},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CN$12))","v":4333845.6262071654},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CO$12))","v":4418806.6432953291},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CP$12))","v":4478269.9740130976},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CQ$12))","v":4588883.4651415832},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CR$12))","v":4695715.9794208556},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CS$12))","v":4791753.0552196205},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CT$12))","v":2238978.0487454161},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CU$12))","v":1962070.9669020139},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CV$12))","v":5324453.2637056895},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CW$12))","v":5348002.4766205512},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CX$12))","v":5460824.1928523667},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CY$12))","v":5573652.5403814018},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,CZ$12))","v":5671717.9123002514},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DA$12))","v":5753719.6192306951},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DB$12))","v":5804331.2838348299},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DC$12))","v":5918162.6055720896},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DD$12))","v":6027547.0097787157},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DE$12))","v":6123854.3236109503},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DF$12))","v":2965709.8102045469},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DG$12))","v":2725238.4315911829},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DH$12))","v":6750036.4732622653},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DI$12))","v":6751978.0119835585},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DJ$12))","v":6867884.7002636194},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DK$12))","v":6983798.0357942916},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DL$12))","v":7081890.7022481486},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DM$12))","v":7160694.1339464039},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DN$12))","v":7201646.2569892146},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DO$12))","v":7318972.4769315571},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DP$12))","v":7431056.7875041775},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DQ$12))","v":7527319.6320211701},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DR$12))","v":3728041.4446157552},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DS$12))","v":3528470.7086992636},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DT$12))","v":8256780.2329159826},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DU$12))","v":8235080.7988962829},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DV$12))","v":8354285.2254839279},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DW$12))","v":8473496.2993221954},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DX$12))","v":8571606.0484651588},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DY$12))","v":8646954.5433394425},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,DZ$12))","v":8677358.2316953279},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EA$12))","v":8798482.7740411274},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EB$12))","v":8913416.2028661892},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EC$12))","v":9009228.533410307},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,ED$12))","v":4530477.0376530811},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EE$12))","v":4376635.7127640024},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EF$12))","v":9852552.6298732087},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EG$12))","v":9805028.7689537331},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EH$12))","v":9927756.4545392767},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EI$12))","v":10050490.787375446},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EJ$12))","v":10148607.159956492},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EK$12))","v":10220227.416009516},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EL$12))","v":10239103.431457788},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EM$12))","v":10364360.988209367},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EN$12))","v":10482293.411817692},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EO$12))","v":10577138.477996491},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EP$12))","v":7803020.9888345301},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z299:$FD299,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-$X135)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$FD137,$Z$2:$FD$2,Periods!$Q$18),SUM($Z137:$FD137))","v":436787672.50140393},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z135:AA135))","v":9489689.2208432108},{"$f":"IF(AB$11=\"\",0,SUM($Z135:AB135))","v":911966.68549114279},{"$f":"IF(AC$11=\"\",0,SUM($Z135:AC135))","v":12220035.701199459},{"$f":"IF(AD$11=\"\",0,SUM($Z135:AD135))","v":5161281.2408873122},{"$f":"IF(AE$11=\"\",0,SUM($Z135:AE135))","v":3503680.6165871331},{"$f":"IF(AF$11=\"\",0,SUM($Z135:AF135))","v":2262861.2743317625},{"$f":"IF(AG$11=\"\",0,SUM($Z135:AG135))","v":1079188.8536327423},{"$f":"IF(AH$11=\"\",0,SUM($Z135:AH135))","v":1203979.9464182456},{"$f":"IF(AI$11=\"\",0,SUM($Z135:AI135))","v":1418064.6005549158},{"$f":"IF(AJ$11=\"\",0,SUM($Z135:AJ135))","v":1713160.9185637839},{"$f":"IF(AK$11=\"\",0,SUM($Z135:AK135))","v":2080011.2531771183},{"$f":"IF(AL$11=\"\",0,SUM($Z135:AL135))","v":1142808.0644789489},{"$f":"IF(AM$11=\"\",0,SUM($Z135:AM135))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z135:AN135))","v":2.3283064365386963E-10},{"$f":"IF(AO$11=\"\",0,SUM($Z135:AO135))","v":2.3283064365386963E-10},{"$f":"IF(AP$11=\"\",0,SUM($Z135:AP135))","v":2.3283064365386963E-10},{"$f":"IF(AQ$11=\"\",0,SUM($Z135:AQ135))","v":2.3283064365386963E-10},{"$f":"IF(AR$11=\"\",0,SUM($Z135:AR135))","v":2.3283064365386963E-10},{"$f":"IF(AS$11=\"\",0,SUM($Z135:AS135))","v":2.3283064365386963E-10},{"$f":"IF(AT$11=\"\",0,SUM($Z135:AT135))","v":2.3283064365386963E-10},{"$f":"IF(AU$11=\"\",0,SUM($Z135:AU135))","v":2.3283064365386963E-10},{"$f":"IF(AV$11=\"\",0,SUM($Z135:AV135))","v":2.3283064365386963E-10},{"$f":"IF(AW$11=\"\",0,SUM($Z135:AW135))","v":2.3283064365386963E-10},{"$f":"IF(AX$11=\"\",0,SUM($Z135:AX135))","v":2.3283064365386963E-10},{"$f":"IF(AY$11=\"\",0,SUM($Z135:AY135))","v":2.3283064365386963E-10},{"$f":"IF(AZ$11=\"\",0,SUM($Z135:AZ135))","v":2.3283064365386963E-10},{"$f":"IF(BA$11=\"\",0,SUM($Z135:BA135))","v":2.3283064365386963E-10},{"$f":"IF(BB$11=\"\",0,SUM($Z135:BB135))","v":2.3283064365386963E-10},{"$f":"IF(BC$11=\"\",0,SUM($Z135:BC135))","v":2.3283064365386963E-10},{"$f":"IF(BD$11=\"\",0,SUM($Z135:BD135))","v":2.3283064365386963E-10},{"$f":"IF(BE$11=\"\",0,SUM($Z135:BE135))","v":2.3283064365386963E-10},{"$f":"IF(BF$11=\"\",0,SUM($Z135:BF135))","v":2.3283064365386963E-10},{"$f":"IF(BG$11=\"\",0,SUM($Z135:BG135))","v":2.3283064365386963E-10},{"$f":"IF(BH$11=\"\",0,SUM($Z135:BH135))","v":2.3283064365386963E-10},{"$f":"IF(BI$11=\"\",0,SUM($Z135:BI135))","v":2.3283064365386963E-10},{"$f":"IF(BJ$11=\"\",0,SUM($Z135:BJ135))","v":2.3283064365386963E-10},{"$f":"IF(BK$11=\"\",0,SUM($Z135:BK135))","v":2.3283064365386963E-10},{"$f":"IF(BL$11=\"\",0,SUM($Z135:BL135))","v":2.3283064365386963E-10},{"$f":"IF(BM$11=\"\",0,SUM($Z135:BM135))","v":1204595.7958780194},{"$f":"IF(BN$11=\"\",0,SUM($Z135:BN135))","v":2706958.3325826395},{"$f":"IF(BO$11=\"\",0,SUM($Z135:BO135))","v":4331939.5049407966},{"$f":"IF(BP$11=\"\",0,SUM($Z135:BP135))","v":6078886.2235346921},{"$f":"IF(BQ$11=\"\",0,SUM($Z135:BQ135))","v":7942285.719266098},{"$f":"IF(BR$11=\"\",0,SUM($Z135:BR135))","v":9667591.1382870115},{"$f":"IF(BS$11=\"\",0,SUM($Z135:BS135))","v":11325419.707755461},{"$f":"IF(BT$11=\"\",0,SUM($Z135:BT135))","v":13088781.96239803},{"$f":"IF(BU$11=\"\",0,SUM($Z135:BU135))","v":14950357.792090882},{"$f":"IF(BV$11=\"\",0,SUM($Z135:BV135))","v":15374878.659537271},{"$f":"IF(BW$11=\"\",0,SUM($Z135:BW135))","v":15465117.470468976},{"$f":"IF(BX$11=\"\",0,SUM($Z135:BX135))","v":17707332.36940591},{"$f":"IF(BY$11=\"\",0,SUM($Z135:BY135))","v":20012988.142323174},{"$f":"IF(BZ$11=\"\",0,SUM($Z135:BZ135))","v":22428110.289723098},{"$f":"IF(CA$11=\"\",0,SUM($Z135:CA135))","v":24952706.999552622},{"$f":"IF(CB$11=\"\",0,SUM($Z135:CB135))","v":27577511.978167042},{"$f":"IF(CC$11=\"\",0,SUM($Z135:CC135))","v":30292234.635834515},{"$f":"IF(CD$11=\"\",0,SUM($Z135:CD135))","v":33076758.569565937},{"$f":"IF(CE$11=\"\",0,SUM($Z135:CE135))","v":35971156.696839049},{"$f":"IF(CF$11=\"\",0,SUM($Z135:CF135))","v":38972207.40089383},{"$f":"IF(CG$11=\"\",0,SUM($Z135:CG135))","v":42071012.186969303},{"$f":"IF(CH$11=\"\",0,SUM($Z135:CH135))","v":43191295.059549935},{"$f":"IF(CI$11=\"\",0,SUM($Z135:CI135))","v":44004587.59029679},{"$f":"IF(CJ$11=\"\",0,SUM($Z135:CJ135))","v":47558355.633191518},{"$f":"IF(CK$11=\"\",0,SUM($Z135:CK135))","v":51574281.572112456},{"$f":"IF(CL$11=\"\",0,SUM($Z135:CL135))","v":55700148.971569285},{"$f":"IF(CM$11=\"\",0,SUM($Z135:CM135))","v":59935963.752639689},{"$f":"IF(CN$11=\"\",0,SUM($Z135:CN135))","v":64269809.378846854},{"$f":"IF(CO$11=\"\",0,SUM($Z135:CO135))","v":68688616.022142187},{"$f":"IF(CP$11=\"\",0,SUM($Z135:CP135))","v":73166885.996155292},{"$f":"IF(CQ$11=\"\",0,SUM($Z135:CQ135))","v":77755769.461296871},{"$f":"IF(CR$11=\"\",0,SUM($Z135:CR135))","v":82451485.440717727},{"$f":"IF(CS$11=\"\",0,SUM($Z135:CS135))","v":87243238.495937347},{"$f":"IF(CT$11=\"\",0,SUM($Z135:CT135))","v":89482216.544682771},{"$f":"IF(CU$11=\"\",0,SUM($Z135:CU135))","v":91444287.511584789},{"$f":"IF(CV$11=\"\",0,SUM($Z135:CV135))","v":96768740.775290474},{"$f":"IF(CW$11=\"\",0,SUM($Z135:CW135))","v":102116743.25191103},{"$f":"IF(CX$11=\"\",0,SUM($Z135:CX135))","v":107577567.44476339},{"$f":"IF(CY$11=\"\",0,SUM($Z135:CY135))","v":113151219.98514479},{"$f":"IF(CZ$11=\"\",0,SUM($Z135:CZ135))","v":118822937.89744505},{"$f":"IF(DA$11=\"\",0,SUM($Z135:DA135))","v":124576657.51667574},{"$f":"IF(DB$11=\"\",0,SUM($Z135:DB135))","v":130380988.80051057},{"$f":"IF(DC$11=\"\",0,SUM($Z135:DC135))","v":136299151.40608266},{"$f":"IF(DD$11=\"\",0,SUM($Z135:DD135))","v":142326698.41586137},{"$f":"IF(DE$11=\"\",0,SUM($Z135:DE135))","v":148450552.73947233},{"$f":"IF(DF$11=\"\",0,SUM($Z135:DF135))","v":151416262.54967687},{"$f":"IF(DG$11=\"\",0,SUM($Z135:DG135))","v":154141500.98126805},{"$f":"IF(DH$11=\"\",0,SUM($Z135:DH135))","v":160891537.4545303},{"$f":"IF(DI$11=\"\",0,SUM($Z135:DI135))","v":167643515.46651387},{"$f":"IF(DJ$11=\"\",0,SUM($Z135:DJ135))","v":174511400.16677749},{"$f":"IF(DK$11=\"\",0,SUM($Z135:DK135))","v":181495198.20257178},{"$f":"IF(DL$11=\"\",0,SUM($Z135:DL135))","v":188577088.90481994},{"$f":"IF(DM$11=\"\",0,SUM($Z135:DM135))","v":195737783.03876632},{"$f":"IF(DN$11=\"\",0,SUM($Z135:DN135))","v":202939429.29575554},{"$f":"IF(DO$11=\"\",0,SUM($Z135:DO135))","v":210258401.77268708},{"$f":"IF(DP$11=\"\",0,SUM($Z135:DP135))","v":217689458.56019124},{"$f":"IF(DQ$11=\"\",0,SUM($Z135:DQ135))","v":225216778.1922124},{"$f":"IF(DR$11=\"\",0,SUM($Z135:DR135))","v":228944819.63682815},{"$f":"IF(DS$11=\"\",0,SUM($Z135:DS135))","v":232473290.34552741},{"$f":"IF(DT$11=\"\",0,SUM($Z135:DT135))","v":240730070.57844341},{"$f":"IF(DU$11=\"\",0,SUM($Z135:DU135))","v":248965151.37733969},{"$f":"IF(DV$11=\"\",0,SUM($Z135:DV135))","v":257319436.60282362},{"$f":"IF(DW$11=\"\",0,SUM($Z135:DW135))","v":265792932.9021458},{"$f":"IF(DX$11=\"\",0,SUM($Z135:DX135))","v":274364538.95061094},{"$f":"IF(DY$11=\"\",0,SUM($Z135:DY135))","v":283011493.49395037},{"$f":"IF(DZ$11=\"\",0,SUM($Z135:DZ135))","v":291688851.72564572},{"$f":"IF(EA$11=\"\",0,SUM($Z135:EA135))","v":300487334.49968684},{"$f":"IF(EB$11=\"\",0,SUM($Z135:EB135))","v":309400750.70255303},{"$f":"IF(EC$11=\"\",0,SUM($Z135:EC135))","v":318409979.23596334},{"$f":"IF(ED$11=\"\",0,SUM($Z135:ED135))","v":322940456.27361643},{"$f":"IF(EE$11=\"\",0,SUM($Z135:EE135))","v":327317091.98638046},{"$f":"IF(EF$11=\"\",0,SUM($Z135:EF135))","v":337169644.61625367},{"$f":"IF(EG$11=\"\",0,SUM($Z135:EG135))","v":346974673.38520741},{"$f":"IF(EH$11=\"\",0,SUM($Z135:EH135))","v":356902429.83974671},{"$f":"IF(EI$11=\"\",0,SUM($Z135:EI135))","v":366952920.62712216},{"$f":"IF(EJ$11=\"\",0,SUM($Z135:EJ135))","v":377101527.78707868},{"$f":"IF(EK$11=\"\",0,SUM($Z135:EK135))","v":387321755.20308816},{"$f":"IF(EL$11=\"\",0,SUM($Z135:EL135))","v":397560858.63454592},{"$f":"IF(EM$11=\"\",0,SUM($Z135:EM135))","v":407925219.62275529},{"$f":"IF(EN$11=\"\",0,SUM($Z135:EN135))","v":418407513.03457296},{"$f":"IF(EO$11=\"\",0,SUM($Z135:EO135))","v":428984651.51256943},{"$f":"IF(EP$11=\"\",0,SUM($Z135:EP135))","v":436787672.50140393},{"$f":"IF(EQ$11=\"\",0,SUM($Z135:EQ135))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z135:ER135))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z135:ES135))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z135:ET135))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z135:EU135))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z135:EV135))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z135:EW135))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z135:EX135))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z135:EY135))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z135:EZ135))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z135:FA135))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z135:FB135))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z135:FC135))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140}]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":159,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I45\")","v":"BSd"},null,null,{"$f":"INDIRECT(\"START!K45\")","v":"Детализированный баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99102)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99102)","v":0},{"$f":"SUM(T$15:T$99102)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X17-SUM(X18:X28))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z17:$FD17,$Z$2:$FD$2,Periods!$Q$18)","v":480157614.79406309},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AA$12))","v":17053976.159176543},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AB$12))","v":16083823.625397794},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AC$12))","v":34981909.693070792},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AD$12))","v":35519505.652697667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AE$12))","v":33755911.070968576},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AF$12))","v":32414866.989020236},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AG$12))","v":31140104.502383735},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AH$12))","v":29928606.298163246},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AI$12))","v":28810068.28191603},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AJ$12))","v":27781431.92456327},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AK$12))","v":26835447.825162783},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AL$12))","v":25844682.997668277},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AM$12))","v":24659919.599272564},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AN$12))","v":24628150.900063097},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AO$12))","v":24607404.065108169},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AP$12))","v":24596437.83082192},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AQ$12))","v":24595084.138795599},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AR$12))","v":24603591.556239765},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AS$12))","v":24622152.870710265},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AT$12))","v":24649749.442042969},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AU$12))","v":24685334.250220191},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AV$12))","v":24728185.362056565},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AW$12))","v":24778948.937891718},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AX$12))","v":24835901.547207858},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AY$12))","v":24901522.293616083},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,AZ$12))","v":24973067.376491763},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BA$12))","v":25051297.092470005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BB$12))","v":25135406.990960941},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BC$12))","v":25225372.208303496},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BD$12))","v":25322197.191204365},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BE$12))","v":25426495.823024642},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BF$12))","v":25538099.553764723},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BG$12))","v":25656147.128056064},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BH$12))","v":25779936.235568773},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BI$12))","v":25912870.689090807},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BJ$12))","v":26051264.651619941},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BK$12))","v":26199331.241504788},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BL$12))","v":26353924.299286198},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BM$12))","v":27720078.85500586},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BN$12))","v":29390941.251093742},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BO$12))","v":31191338.115133088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BP$12))","v":33114993.547860898},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BQ$12))","v":35155936.364642121},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BR$12))","v":37058712.758842722},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BS$12))","v":38893895.645889089},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BT$12))","v":40834451.111126989},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BU$12))","v":42873014.638753176},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BV$12))","v":43474273.566359922},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BW$12))","v":43744515.059999496},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BX$12))","v":46167514.813996509},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BY$12))","v":48654695.599338844},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,BZ$12))","v":51252041.976794057},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CA$12))","v":53959522.430301547},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CB$12))","v":56767832.343132824},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CC$12))","v":59669577.508228019},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CD$12))","v":62641818.722314544},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CE$12))","v":65724594.9241703},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CF$12))","v":68914651.720840141},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CG$12))","v":72203058.947879478},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CH$12))","v":73513509.860170871},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CI$12))","v":74521206.413979888},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CJ$12))","v":78269833.058221325},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CK$12))","v":82481042.619238332},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CL$12))","v":86802589.056152254},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CM$12))","v":91234448.452952921},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CN$12))","v":95764674.043785796},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CO$12))","v":100383831.20245464},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CP$12))","v":105062877.83080398},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CQ$12))","v":109852932.60786568},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CR$12))","v":114750182.63669296},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CS$12))","v":119743800.19975637},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CT$12))","v":122184940.6485727},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CU$12))","v":124353919.39580439},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CV$12))","v":129885458.34737173},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CW$12))","v":135440691.34266686},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CX$12))","v":141108857.72852054},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CY$12))","v":146889930.93188387},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,CZ$12))","v":152769114.74887016},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DA$12))","v":158734765.06512806},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DB$12))","v":164751165.33308762},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DC$12))","v":170881501.97362882},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DD$12))","v":177121294.83296815},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DE$12))","v":183457433.58447787},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DF$12))","v":186635433.16466644},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DG$12))","v":189578250.54990077},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DH$12))","v":196545747.39607319},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DI$12))","v":203515033.96398082},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DJ$12))","v":210600042.16692942},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DK$12))","v":217800745.41591635},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DL$12))","v":225099289.80561179},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DM$12))","v":232481650.2712476},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DN$12))","v":239904811.84512255},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DO$12))","v":247445115.38788322},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DP$12))","v":255097285.75390667},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DQ$12))","v":262845468.24088445},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DR$12))","v":266794088.58064085},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DS$12))","v":270549035.21641493},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DT$12))","v":279031880.10070276},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DU$12))","v":287492581.03901446},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DV$12))","v":296072008.65570444},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DW$12))","v":304770136.36177027},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DX$12))","v":313565829.59626353},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DY$12))","v":322442496.88163781},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,DZ$12))","v":331349131.96380216},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EA$12))","v":340376422.46049315},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EB$12))","v":349518144.02193719},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EC$12))","v":358755142.31359994},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,ED$12))","v":363512820.27292746},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EE$12))","v":368123230.07558578},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EF$12))","v":378208857.05913502},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EG$12))","v":388246227.20929295},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EH$12))","v":398405558.83631194},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EI$12))","v":408686825.35118937},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EJ$12))","v":419065375.55741674},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EK$12))","v":429521853.25902516},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EL$12))","v":439996490.81166774},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EM$12))","v":450595636.52039498},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EN$12))","v":461311932.01581019},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EO$12))","v":472122256.70423079},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EP$12))","v":480157614.79406309},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z305:$FD305,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I770","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$FD18,$Z$2:$FD$2,Periods!$Q$18)","v":22229856.578477532},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AA$12))","v":6279166.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AB$12))","v":12590416.489406651},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AC$12))","v":18907496.024262361},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AD$12))","v":25230400.85947061},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AE$12))","v":25100791.625449087},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AF$12))","v":24976993.278699983},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AG$12))","v":24858994.365294632},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AH$12))","v":24746780.270124223},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AI$12))","v":24640333.148095641},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AJ$12))","v":24539631.870605785},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AK$12))","v":24444651.987294283},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AL$12))","v":24355365.70307469},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AM$12))","v":24271741.870444149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AN$12))","v":24193745.997071456},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AO$12))","v":24121340.268663615},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AP$12))","v":24054488.754922099},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AQ$12))","v":23993153.708326392},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AR$12))","v":23937296.474057414},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AS$12))","v":23886878.490357589},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AT$12))","v":23841862.379327636},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AU$12))","v":23802211.991241571},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AV$12))","v":23767892.425606549},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AW$12))","v":23738870.028967574},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AX$12))","v":23715112.369457081},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AY$12))","v":23696588.18808927},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AZ$12))","v":23683265.55419926},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BA$12))","v":23675113.055362277},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BB$12))","v":23672099.33769707},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BC$12))","v":23674192.59189368},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BD$12))","v":23681359.984965567},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BE$12))","v":23693567.660249576},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BF$12))","v":23710780.745382674},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BG$12))","v":23732963.368255332},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BH$12))","v":23760078.680941619},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BI$12))","v":23792088.891606033},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BJ$12))","v":23828955.304386977},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BK$12))","v":23870638.367256977},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BL$12))","v":23917097.72785959},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BM$12))","v":23968292.297322989},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BN$12))","v":24024180.322050307},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BO$12))","v":24084719.383719601},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BP$12))","v":24146949.732617196},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BQ$12))","v":24207910.972030375},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BR$12))","v":24267559.049811166},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BS$12))","v":24325849.65422795},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BT$12))","v":24382738.335899878},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BU$12))","v":24438180.689147525},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BV$12))","v":24492132.588859968},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BW$12))","v":24544550.412083477},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BX$12))","v":24595391.24433168},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BY$12))","v":24644613.070617355},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,BZ$12))","v":24692174.951205727},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CA$12))","v":24738037.182089299},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CB$12))","v":24782161.440184303},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CC$12))","v":24824510.913248613},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CD$12))","v":24865050.414521284},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CE$12))","v":24903745.965302467},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CF$12))","v":24940564.789396994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CG$12))","v":24975475.217121266},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CH$12))","v":25008446.498873428},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CI$12))","v":25039448.528266862},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CJ$12))","v":25068451.588518851},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CK$12))","v":25095426.122094326},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CL$12))","v":25120342.523604844},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CM$12))","v":25143170.955962665},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CN$12))","v":25163881.189789992},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CO$12))","v":25182442.643343396},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CP$12))","v":25198824.299453855},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CQ$12))","v":25212994.676742427},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CR$12))","v":25224921.855111659},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CS$12))","v":25234573.555512551},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CT$12))","v":25241917.211734876},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CU$12))","v":25246920.0342208},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CV$12))","v":25249549.065901745},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CW$12))","v":25249771.230058648},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CX$12))","v":25247553.370205428},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CY$12))","v":25242862.281995803},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,CZ$12))","v":25235664.737153389},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DA$12))","v":25225927.499425091},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DB$12))","v":25213617.332557827},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DC$12))","v":25198701.000298511},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DD$12))","v":25181145.266394056},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DE$12))","v":25160916.894591372},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DF$12))","v":25137982.648637377},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DG$12))","v":25112309.292278979},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DH$12))","v":25083863.589263096},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DI$12))","v":25052612.303336639},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DJ$12))","v":25018522.198246516},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DK$12))","v":24981560.037739649},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DL$12))","v":24941692.585562944},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DM$12))","v":24898886.605463322},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DN$12))","v":24853108.861187689},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DO$12))","v":24804326.116482954},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DP$12))","v":24752505.135096043},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DQ$12))","v":24697612.680773862},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DR$12))","v":24639615.517263323},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DS$12))","v":24578480.408311341},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DT$12))","v":24514174.117664829},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DU$12))","v":24446663.409070697},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DV$12))","v":24375915.046275865},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DW$12))","v":24301895.793027241},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DX$12))","v":24224572.413071737},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DY$12))","v":24143911.67015627},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,DZ$12))","v":24059880.328027751},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EA$12))","v":23972445.150433097},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EB$12))","v":23881572.901119214},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EC$12))","v":23787230.343833018},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,ED$12))","v":23689384.242321424},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EE$12))","v":23588001.360331342},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EF$12))","v":23483048.461609688},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EG$12))","v":23374492.309903376},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EH$12))","v":23262299.668959316},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EI$12))","v":23146437.302524421},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EJ$12))","v":23026871.974345606},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EK$12))","v":22903570.448169786},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EL$12))","v":22776499.487743869},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EM$12))","v":22645625.856814772},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EN$12))","v":22510916.319129411},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EO$12))","v":22372337.638434693},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EP$12))","v":22229856.578477532},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I771","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$FD19,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z307:$FD307,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I772","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$FD20,$Z$2:$FD$2,Periods!$Q$18)","v":20513802.50878235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AA$12))","v":120.2716666666673},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AB$12))","v":440.45050000000191},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AC$12))","v":1627.9676089743575},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AD$12))","v":3823.5523397436045},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AE$12))","v":7287.206634615437},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AF$12))","v":12398.205032051388},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AG$12))","v":19792.247559359064},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AH$12))","v":29836.363927820519},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AI$12))","v":42968.520318589712},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AJ$12))","v":59595.399414743704},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AK$12))","v":80092.400401282182},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AL$12))","v":104803.63896512828},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AM$12))","v":134626.71346172862},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AN$12))","v":169354.57878439024},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AO$12))","v":209242.5054296595},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AP$12))","v":253434.55310296791},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AQ$12))","v":301934.96212124499},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AR$12))","v":354559.09501738392},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AS$12))","v":412060.92337069579},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AT$12))","v":472814.32362736855},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AU$12))","v":536295.19483601325},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AV$12))","v":602028.97598973964},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AW$12))","v":669590.6460261601},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AX$12))","v":738604.72382738104},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AY$12))","v":810148.0791078615},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,AZ$12))","v":882943.6665017074},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BA$12))","v":956827.49145146646},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BB$12))","v":1031753.4940957068},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BC$12))","v":1107793.5492690145},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BD$12))","v":1185137.4665019989},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BE$12))","v":1265534.1280078706},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BF$12))","v":1347594.9029754619},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BG$12))","v":1431460.3598444085},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BH$12))","v":1517253.3879604845},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BI$12))","v":1605079.197575599},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BJ$12))","v":1695025.3198478078},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BK$12))","v":1789004.3325811611},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BL$12))","v":1885270.5297599579},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BM$12))","v":1983859.0951381996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BN$12))","v":2084787.1797941341},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BO$12))","v":2188071.9348060247},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BP$12))","v":2293716.9667090122},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BQ$12))","v":2403882.3816789845},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BR$12))","v":2516455.2790778754},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BS$12))","v":2631435.6589056891},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BT$12))","v":2748823.521162434},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BU$12))","v":2868618.8658481026},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BV$12))","v":2990821.692962694},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BW$12))","v":3117924.2086970769},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BX$12))","v":3247482.3565089582},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BY$12))","v":3379496.1363983564},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,BZ$12))","v":3513965.5483652386},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CA$12))","v":3650890.5924096289},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CB$12))","v":3790271.2685315125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CC$12))","v":3934944.3028948982},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CD$12))","v":4082122.0819773311},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CE$12))","v":4231804.6057788217},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CF$12))","v":4383991.8742993604},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CG$12))","v":4538683.8875389453},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CH$12))","v":4695880.6454975745},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CI$12))","v":4858776.1782288104},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CJ$12))","v":5024226.5505734887},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CK$12))","v":5192231.7625315934},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CL$12))","v":5362791.8141031377},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CM$12))","v":5535906.7052881075},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CN$12))","v":5711576.4360865206},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CO$12))","v":5893365.4979066048},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CP$12))","v":6077760.4961323952},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CQ$12))","v":6264761.4307638891},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CR$12))","v":6454368.3018010762},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CS$12))","v":6646581.1092439769},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CT$12))","v":6841399.8530925699},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CU$12))","v":7042773.0269519463},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CV$12))","v":7246804.2559451461},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CW$12))","v":7453493.5400721729},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CX$12))","v":7662840.8793329913},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CY$12))","v":7874846.2737276014},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,CZ$12))","v":8089509.7232560329},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DA$12))","v":8311177.6580115557},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DB$12))","v":8535556.8090035561},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DC$12))","v":8762647.1762320362},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DD$12))","v":8992448.759697035},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DE$12))","v":9224961.5593985096},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DF$12))","v":9460185.5753364656},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DG$12))","v":9702879.5121544059},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DH$12))","v":9948338.889533598},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DI$12))","v":10196563.70747399},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DJ$12))","v":10447553.965975609},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DK$12))","v":10701309.665038459},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DL$12))","v":10957830.8046625},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DM$12))","v":11222303.116451487},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DN$12))","v":11489596.177612901},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DO$12))","v":11759709.988146776},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DP$12))","v":12032644.548053082},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DQ$12))","v":12308399.857331876},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DR$12))","v":12586975.91598309},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DS$12))","v":12874000.660167221},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DT$12))","v":13163902.568711247},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DU$12))","v":13456681.641615162},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DV$12))","v":13752337.878878972},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DW$12))","v":14050871.280502677},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DX$12))","v":14352281.846486278},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DY$12))","v":14662655.331436627},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,DZ$12))","v":14975963.524034113},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EA$12))","v":15292206.424278675},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EB$12))","v":15611384.032170376},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EC$12))","v":15933496.347709145},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,ED$12))","v":16258543.37089495},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EE$12))","v":16593084.736344527},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EF$12))","v":16930619.503594134},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EG$12))","v":17271147.672643788},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EH$12))","v":17614669.24349349},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EI$12))","v":17961184.216143236},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EJ$12))","v":18310692.590593018},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EK$12))","v":18670244.402367771},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EL$12))","v":19032849.483978648},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EM$12))","v":19398507.835425504},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EN$12))","v":19767219.456708405},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EO$12))","v":20138984.34782736},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EP$12))","v":20513802.50878235},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z308:$FD308,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I773","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$FD21,$Z$2:$FD$2,Periods!$Q$18)","v":217949.87206599116},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AA$12))","v":29166.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AB$12))","v":62916.666666666686},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AC$12))","v":71249.999999999971},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AD$12))","v":77916.666666666599},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AE$12))","v":82318.288964406936},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AF$12))","v":83864.230956437066},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AG$12))","v":85295.702563675004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AH$12))","v":87759.717692960287},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AI$12))","v":90285.346280214377},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AJ$12))","v":92460.402645624708},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AK$12))","v":95942.184290098492},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AL$12))","v":98788.924482839182},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AM$12))","v":102467.68203335535},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AN$12))","v":105800.3242072491},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AO$12))","v":109404.62434822693},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AP$12))","v":112931.18946352322},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AQ$12))","v":116245.46834796201},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AR$12))","v":119819.32049829699},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AS$12))","v":123130.12364864536},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AT$12))","v":126822.7390879672},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AU$12))","v":130410.39747594111},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AV$12))","v":133680.62712694332},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AW$12))","v":137738.26289798319},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AX$12))","v":141267.78725672886},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AY$12))","v":145702.69308561645},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,AZ$12))","v":149608.15579079464},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BA$12))","v":153939.87898959592},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BB$12))","v":157970.82583483309},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BC$12))","v":161636.06714080274},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BD$12))","v":165783.07307013124},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BE$12))","v":169310.70143386349},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BF$12))","v":173473.90540658683},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BG$12))","v":177306.7332896553},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BH$12))","v":180020.83333333582},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BI$12))","v":184952.59990917519},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BJ$12))","v":188367.36071848869},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BK$12))","v":192605.20833331719},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BL$12))","v":196306.04166664928},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BM$12))","v":199914.9999999851},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BN$12))","v":203432.08333333209},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BO$12))","v":206857.29166666418},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BP$12))","v":208107.29166666418},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BQ$12))","v":208107.29166666418},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BR$12))","v":208107.29166666418},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BS$12))","v":208107.29166666418},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BT$12))","v":208107.29166664928},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BU$12))","v":208107.29166666418},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BV$12))","v":208107.29166666418},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BW$12))","v":208589.63541663438},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BX$12))","v":208975.51041663438},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BY$12))","v":209264.91666663438},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,BZ$12))","v":209457.85416666418},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CA$12))","v":209554.32291666418},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CB$12))","v":209554.32291663438},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CC$12))","v":209554.32291666418},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CD$12))","v":209554.32291666418},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CE$12))","v":209554.32291663438},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CF$12))","v":209554.32291663438},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CG$12))","v":209554.32291663438},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CH$12))","v":209554.32291660458},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CI$12))","v":210060.78385409713},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CJ$12))","v":210465.95260412991},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CK$12))","v":210769.82916663587},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CL$12))","v":210972.41354165971},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CM$12))","v":211073.70572912693},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CN$12))","v":211073.70572909713},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CO$12))","v":211073.70572912693},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CP$12))","v":211073.70572909713},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CQ$12))","v":211073.70572915673},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CR$12))","v":211073.70572915673},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CS$12))","v":211073.70572915673},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CT$12))","v":211073.70572915673},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CU$12))","v":211605.48971353471},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CV$12))","v":212030.9169010371},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CW$12))","v":212349.98729166389},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CX$12))","v":212562.70088540018},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CY$12))","v":212669.05768233538},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,CZ$12))","v":212669.05768233538},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DA$12))","v":212669.05768233538},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DB$12))","v":212669.05768233538},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DC$12))","v":212669.05768227577},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DD$12))","v":212669.05768233538},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DE$12))","v":212669.05768233538},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DF$12))","v":212669.05768239498},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DG$12))","v":213227.43086598814},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DH$12))","v":213674.12941287458},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DI$12))","v":214009.15332296491},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DJ$12))","v":214232.50259646773},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DK$12))","v":214344.17723312974},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DL$12))","v":214344.17723307014},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DM$12))","v":214344.17723312974},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DN$12))","v":214344.17723307014},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DO$12))","v":214344.17723307014},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DP$12))","v":214344.17723295093},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DQ$12))","v":214344.17723295093},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DR$12))","v":214344.17723295093},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DS$12))","v":214930.46907562017},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DT$12))","v":215399.50254994631},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DU$12))","v":215751.2776556015},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DV$12))","v":215985.79439270496},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DW$12))","v":216103.05276125669},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DX$12))","v":216103.05276125669},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DY$12))","v":216103.05276125669},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,DZ$12))","v":216103.05276125669},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EA$12))","v":216103.05276125669},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EB$12))","v":216103.05276125669},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EC$12))","v":216103.05276113749},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,ED$12))","v":216103.0527613759},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EE$12))","v":216718.65919616818},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EF$12))","v":217211.14434421062},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EG$12))","v":217580.50820502639},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EH$12))","v":217826.75077912211},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EI$12))","v":217949.87206622958},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EJ$12))","v":217949.87206611037},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EK$12))","v":217949.87206611037},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EL$12))","v":217949.87206599116},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EM$12))","v":217949.87206611037},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EN$12))","v":217949.87206611037},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EO$12))","v":217949.87206599116},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EP$12))","v":217949.87206599116},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z309:$FD309,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I774","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$FD22,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z310:$FD310,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I775","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$FD23,$Z$2:$FD$2,Periods!$Q$18)","v":436787672.50140393},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AA$12))","v":9489689.2208432108},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AB$12))","v":911966.68549114279},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AC$12))","v":12220035.701199459},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AD$12))","v":5161281.2408873122},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AE$12))","v":3503680.6165871331},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AF$12))","v":2262861.2743317625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AG$12))","v":1079188.8536327423},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AH$12))","v":1203979.9464182456},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AI$12))","v":1418064.6005549158},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AJ$12))","v":1713160.9185637839},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AK$12))","v":2080011.2531771183},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AL$12))","v":1142808.0644789489},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AN$12))","v":2.3283064365386963E-10},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AO$12))","v":2.3283064365386963E-10},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AP$12))","v":2.3283064365386963E-10},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AQ$12))","v":2.3283064365386963E-10},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AR$12))","v":2.3283064365386963E-10},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AS$12))","v":2.3283064365386963E-10},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AT$12))","v":2.3283064365386963E-10},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AU$12))","v":2.3283064365386963E-10},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AV$12))","v":2.3283064365386963E-10},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AW$12))","v":2.3283064365386963E-10},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AX$12))","v":2.3283064365386963E-10},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AY$12))","v":2.3283064365386963E-10},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,AZ$12))","v":2.3283064365386963E-10},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BA$12))","v":2.3283064365386963E-10},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BB$12))","v":2.3283064365386963E-10},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BC$12))","v":2.3283064365386963E-10},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BD$12))","v":2.3283064365386963E-10},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BE$12))","v":2.3283064365386963E-10},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BF$12))","v":2.3283064365386963E-10},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BG$12))","v":2.3283064365386963E-10},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BH$12))","v":2.3283064365386963E-10},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BI$12))","v":2.3283064365386963E-10},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BJ$12))","v":2.3283064365386963E-10},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BK$12))","v":2.3283064365386963E-10},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BL$12))","v":2.3283064365386963E-10},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BM$12))","v":1204595.7958780194},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BN$12))","v":2706958.3325826395},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BO$12))","v":4331939.5049407966},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BP$12))","v":6078886.2235346921},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BQ$12))","v":7942285.719266098},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BR$12))","v":9667591.1382870115},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BS$12))","v":11325419.707755461},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BT$12))","v":13088781.96239803},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BU$12))","v":14950357.792090882},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BV$12))","v":15374878.659537271},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BW$12))","v":15465117.470468976},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BX$12))","v":17707332.36940591},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BY$12))","v":20012988.142323174},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,BZ$12))","v":22428110.289723098},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CA$12))","v":24952706.999552622},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CB$12))","v":27577511.978167042},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CC$12))","v":30292234.635834515},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CD$12))","v":33076758.569565937},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CE$12))","v":35971156.696839049},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CF$12))","v":38972207.40089383},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CG$12))","v":42071012.186969303},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CH$12))","v":43191295.059549935},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CI$12))","v":44004587.59029679},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CJ$12))","v":47558355.633191518},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CK$12))","v":51574281.572112456},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CL$12))","v":55700148.971569285},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CM$12))","v":59935963.752639689},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CN$12))","v":64269809.378846854},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CO$12))","v":68688616.022142187},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CP$12))","v":73166885.996155292},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CQ$12))","v":77755769.461296871},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CR$12))","v":82451485.440717727},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CS$12))","v":87243238.495937347},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CT$12))","v":89482216.544682771},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CU$12))","v":91444287.511584789},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CV$12))","v":96768740.775290474},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CW$12))","v":102116743.25191103},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CX$12))","v":107577567.44476339},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CY$12))","v":113151219.98514479},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,CZ$12))","v":118822937.89744505},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DA$12))","v":124576657.51667574},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DB$12))","v":130380988.80051057},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DC$12))","v":136299151.40608266},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DD$12))","v":142326698.41586137},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DE$12))","v":148450552.73947233},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DF$12))","v":151416262.54967687},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DG$12))","v":154141500.98126805},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DH$12))","v":160891537.4545303},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DI$12))","v":167643515.46651387},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DJ$12))","v":174511400.16677749},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DK$12))","v":181495198.20257178},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DL$12))","v":188577088.90481994},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DM$12))","v":195737783.03876632},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DN$12))","v":202939429.29575554},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DO$12))","v":210258401.77268708},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DP$12))","v":217689458.56019124},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DQ$12))","v":225216778.1922124},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DR$12))","v":228944819.63682815},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DS$12))","v":232473290.34552741},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DT$12))","v":240730070.57844341},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DU$12))","v":248965151.37733969},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DV$12))","v":257319436.60282362},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DW$12))","v":265792932.9021458},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DX$12))","v":274364538.95061094},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DY$12))","v":283011493.49395037},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,DZ$12))","v":291688851.72564572},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EA$12))","v":300487334.49968684},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EB$12))","v":309400750.70255303},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EC$12))","v":318409979.23596334},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,ED$12))","v":322940456.27361643},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EE$12))","v":327317091.98638046},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EF$12))","v":337169644.61625367},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EG$12))","v":346974673.38520741},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EH$12))","v":356902429.83974671},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EI$12))","v":366952920.62712216},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EJ$12))","v":377101527.78707868},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EK$12))","v":387321755.20308816},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EL$12))","v":397560858.63454592},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EM$12))","v":407925219.62275529},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EN$12))","v":418407513.03457296},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EO$12))","v":428984651.51256943},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EP$12))","v":436787672.50140393},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z311:$FD311,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"АКТИВЫ"},{"$f":"Calc!I776","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$FD24,$Z$2:$FD$2,Periods!$Q$18)","v":408333.33333333768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AA$12))","v":1255833.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AB$12))","v":2518083.333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AC$12))","v":3781500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AD$12))","v":5046083.333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AE$12))","v":5061833.333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AF$12))","v":5078750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AG$12))","v":5096833.333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AH$12))","v":3860250},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AI$12))","v":2618416.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AJ$12))","v":1376583.333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AK$12))","v":134750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AL$12))","v":142916.66666666698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AM$12))","v":151083.33333333302},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AN$12))","v":159250},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AO$12))","v":167416.66666666698},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AP$12))","v":175583.33333333302},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AQ$12))","v":183750},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AR$12))","v":191916.66666666698},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AS$12))","v":200083.33333333302},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AT$12))","v":208250},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AU$12))","v":216416.66666666698},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AV$12))","v":224583.33333333302},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AW$12))","v":232750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AX$12))","v":240916.66666666698},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AY$12))","v":249083.33333333302},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AZ$12))","v":257250},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BA$12))","v":265416.66666666698},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BB$12))","v":273583.33333333302},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BC$12))","v":281750},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BD$12))","v":289916.66666666698},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BE$12))","v":298083.33333333302},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BF$12))","v":306250},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BG$12))","v":314416.66666666698},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BH$12))","v":322583.33333333302},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BI$12))","v":330750},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BJ$12))","v":338916.66666666698},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BK$12))","v":347083.33333333302},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BL$12))","v":355250},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BM$12))","v":363416.66666666698},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BN$12))","v":371583.33333333302},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BO$12))","v":379750},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BP$12))","v":387333.33333333302},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BQ$12))","v":393749.99999999907},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BR$12))","v":398999.99999999907},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BS$12))","v":403083.33333333209},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BT$12))","v":405999.99999999814},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BU$12))","v":407749.99999999814},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BV$12))","v":408333.33333333116},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BW$12))","v":408333.33333333116},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BX$12))","v":408333.33333333116},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BY$12))","v":408333.33333333116},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,BZ$12))","v":408333.33333333116},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CA$12))","v":408333.33333333116},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CB$12))","v":408333.33333333116},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CC$12))","v":408333.33333333116},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CD$12))","v":408333.33333333116},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CE$12))","v":408333.33333333116},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CF$12))","v":408333.33333333116},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CG$12))","v":408333.33333333116},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CH$12))","v":408333.33333333116},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CI$12))","v":408333.33333333116},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CJ$12))","v":408333.33333333116},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CK$12))","v":408333.33333333116},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CL$12))","v":408333.33333333116},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CM$12))","v":408333.33333333116},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CN$12))","v":408333.33333333116},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CO$12))","v":408333.33333333116},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CP$12))","v":408333.33333333116},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CQ$12))","v":408333.33333333116},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CR$12))","v":408333.33333333116},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CS$12))","v":408333.33333333116},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CT$12))","v":408333.33333333116},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CU$12))","v":408333.33333333116},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CV$12))","v":408333.33333333116},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CW$12))","v":408333.33333333209},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CX$12))","v":408333.33333333302},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CY$12))","v":408333.33333333395},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,CZ$12))","v":408333.33333333489},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DA$12))","v":408333.33333333582},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DB$12))","v":408333.33333333675},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DC$12))","v":408333.33333333768},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DD$12))","v":408333.33333333768},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DE$12))","v":408333.33333333768},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DF$12))","v":408333.33333333768},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DG$12))","v":408333.33333333768},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DH$12))","v":408333.33333333768},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DI$12))","v":408333.33333333768},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DJ$12))","v":408333.33333333768},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DK$12))","v":408333.33333333768},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DL$12))","v":408333.33333333768},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DM$12))","v":408333.33333333768},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DN$12))","v":408333.33333333768},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DO$12))","v":408333.33333333768},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DP$12))","v":408333.33333333768},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DQ$12))","v":408333.33333333768},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DR$12))","v":408333.33333333768},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DS$12))","v":408333.33333333768},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DT$12))","v":408333.33333333768},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DU$12))","v":408333.33333333768},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DV$12))","v":408333.33333333768},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DW$12))","v":408333.33333333768},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DX$12))","v":408333.33333333768},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DY$12))","v":408333.33333333768},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,DZ$12))","v":408333.33333333768},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EA$12))","v":408333.33333333768},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EB$12))","v":408333.33333333768},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EC$12))","v":408333.33333333768},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,ED$12))","v":408333.33333333768},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EE$12))","v":408333.33333333768},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EF$12))","v":408333.33333333768},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EG$12))","v":408333.33333333768},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EH$12))","v":408333.33333333768},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EI$12))","v":408333.33333333768},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EJ$12))","v":408333.33333333768},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EK$12))","v":408333.33333333768},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EL$12))","v":408333.33333333768},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EM$12))","v":408333.33333333768},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EN$12))","v":408333.33333333768},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EO$12))","v":408333.33333333768},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EP$12))","v":408333.33333333768},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X30-SUM(X31:X50))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z30:$FD30,$Z$2:$FD$2,Periods!$Q$18)","v":480157614.79406357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AA$12))","v":17053976.159176543},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AB$12))","v":16083823.62539779},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AC$12))","v":34981909.693070792},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AD$12))","v":35519505.65269766},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AE$12))","v":33755911.070968576},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AF$12))","v":32414866.989020228},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AG$12))","v":31140104.502383739},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AH$12))","v":29928606.298163239},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AI$12))","v":28810068.281916026},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AJ$12))","v":27781431.924563263},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AK$12))","v":26835447.825162776},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AL$12))","v":25844682.99766827},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AM$12))","v":24659919.599272568},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AN$12))","v":24628150.90006309},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AO$12))","v":24607404.065108169},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AP$12))","v":24596437.830821928},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AQ$12))","v":24595084.138795592},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AR$12))","v":24603591.556239747},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AS$12))","v":24622152.870710261},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AT$12))","v":24649749.442042973},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AU$12))","v":24685334.250220187},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AV$12))","v":24728185.362056572},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AW$12))","v":24778948.937891714},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AX$12))","v":24835901.547207851},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AY$12))","v":24901522.293616071},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AZ$12))","v":24973067.376491744},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BA$12))","v":25051297.092469987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BB$12))","v":25135406.990960926},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BC$12))","v":25225372.208303493},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BD$12))","v":25322197.191204354},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BE$12))","v":25426495.823024634},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BF$12))","v":25538099.553764716},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BG$12))","v":25656147.128056049},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BH$12))","v":25779936.235568777},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BI$12))","v":25912870.689090811},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BJ$12))","v":26051264.651619945},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BK$12))","v":26199331.241504814},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BL$12))","v":26353924.299286224},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BM$12))","v":27720078.855005875},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BN$12))","v":29390941.251093756},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BO$12))","v":31191338.115133096},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BP$12))","v":33114993.547860902},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BQ$12))","v":35155936.364642113},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BR$12))","v":37058712.758842722},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BS$12))","v":38893895.645889111},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BT$12))","v":40834451.111127019},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BU$12))","v":42873014.638753168},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BV$12))","v":43474273.566359922},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BW$12))","v":43744515.059999518},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BX$12))","v":46167514.813996531},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BY$12))","v":48654695.599338874},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,BZ$12))","v":51252041.976794049},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CA$12))","v":53959522.430301517},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CB$12))","v":56767832.343132846},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CC$12))","v":59669577.508228019},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CD$12))","v":62641818.722314522},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CE$12))","v":65724594.924170308},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CF$12))","v":68914651.720840156},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CG$12))","v":72203058.947879463},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CH$12))","v":73513509.860170901},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CI$12))","v":74521206.413979933},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CJ$12))","v":78269833.05822134},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CK$12))","v":82481042.619238347},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CL$12))","v":86802589.056152225},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CM$12))","v":91234448.452952936},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CN$12))","v":95764674.043785855},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CO$12))","v":100383831.20245467},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CP$12))","v":105062877.83080399},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CQ$12))","v":109852932.60786563},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CR$12))","v":114750182.63669293},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CS$12))","v":119743800.19975629},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CT$12))","v":122184940.64857261},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CU$12))","v":124353919.39580429},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CV$12))","v":129885458.34737164},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CW$12))","v":135440691.34266675},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CX$12))","v":141108857.72852045},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CY$12))","v":146889930.93188375},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,CZ$12))","v":152769114.74887002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DA$12))","v":158734765.06512797},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DB$12))","v":164751165.33308753},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DC$12))","v":170881501.97362882},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DD$12))","v":177121294.832968},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DE$12))","v":183457433.58447772},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DF$12))","v":186635433.1646663},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DG$12))","v":189578250.54990056},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DH$12))","v":196545747.39607307},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DI$12))","v":203515033.96398079},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DJ$12))","v":210600042.16692936},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DK$12))","v":217800745.41591635},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DL$12))","v":225099289.80561194},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DM$12))","v":232481650.27124768},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DN$12))","v":239904811.84512269},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DO$12))","v":247445115.38788342},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DP$12))","v":255097285.75390697},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DQ$12))","v":262845468.24088475},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DR$12))","v":266794088.58064112},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DS$12))","v":270549035.21641535},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DT$12))","v":279031880.10070312},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DU$12))","v":287492581.03901488},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DV$12))","v":296072008.65570486},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DW$12))","v":304770136.36177069},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DX$12))","v":313565829.596264},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DY$12))","v":322442496.88163835},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,DZ$12))","v":331349131.9638027},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EA$12))","v":340376422.4604938},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EB$12))","v":349518144.02193773},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EC$12))","v":358755142.31360048},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,ED$12))","v":363512820.27292776},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EE$12))","v":368123230.07558614},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EF$12))","v":378208857.0591352},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EG$12))","v":388246227.20929331},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EH$12))","v":398405558.83631229},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EI$12))","v":408686825.35118949},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EJ$12))","v":419065375.55741698},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EK$12))","v":429521853.25902545},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EL$12))","v":439996490.81166816},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EM$12))","v":450595636.52039546},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EN$12))","v":461311932.01581073},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EO$12))","v":472122256.70423132},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EP$12))","v":480157614.79406357},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$FD31,$Z$2:$FD$2,Periods!$Q$18)","v":435674020.24166906},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AA$12))","v":-1759207.7492052566},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AB$12))","v":-2893230.9638194069},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AC$12))","v":-4185051.8939561937},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AD$12))","v":-5464049.1695957324},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AE$12))","v":-6932285.7782419436},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AF$12))","v":-8370989.9768786496},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AG$12))","v":-9769517.9282867052},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AH$12))","v":-11124151.491866197},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AI$12))","v":-12411556.909579471},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AJ$12))","v":-13630069.009294065},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AK$12))","v":-14784836.511889873},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AL$12))","v":-15838809.514471874},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AM$12))","v":-16888043.259376906},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AN$12))","v":-17813313.131212316},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AO$12))","v":-18616847.059337609},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AP$12))","v":-19271931.364231423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AQ$12))","v":-19788767.75880228},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AR$12))","v":-20164756.462253872},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AS$12))","v":-20426971.830242328},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AT$12))","v":-20560784.737446237},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AU$12))","v":-20573597.655964751},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AV$12))","v":-20474500.784426883},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AW$12))","v":-20276228.483890615},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AX$12))","v":-19986970.575600896},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AY$12))","v":-19723171.75631877},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,AZ$12))","v":-19343855.522072077},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BA$12))","v":-18879821.83821132},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BB$12))","v":-18332393.69479271},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BC$12))","v":-17697511.883042201},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BD$12))","v":-16969310.04064016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BE$12))","v":-16178458.072084507},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BF$12))","v":-15295920.274517016},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BG$12))","v":-14315802.84631877},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BH$12))","v":-13232305.933122084},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BI$12))","v":-12046831.597466137},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BJ$12))","v":-10749115.386925558},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BK$12))","v":-9462912.6947788205},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BL$12))","v":-7994500.5024232175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BM$12))","v":-6397191.1062585227},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BN$12))","v":-4679461.1843404006},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BO$12))","v":-2841230.5565825207},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BP$12))","v":-878804.61190129817},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BQ$12))","v":922906.98292174377},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BR$12))","v":2646201.724262191},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BS$12))","v":4469493.0851150025},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BT$12))","v":6391802.0059755035},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BU$12))","v":8407892.462300146},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BV$12))","v":10523873.154000198},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BW$12))","v":12648673.81626983},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BX$12))","v":14968719.391423617},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BY$12))","v":17391942.07246203},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,BZ$12))","v":19918309.107597243},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CA$12))","v":22547788.733623266},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CB$12))","v":25280350.292073082},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CC$12))","v":28055921.385290705},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CD$12))","v":30930193.619014435},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CE$12))","v":33906365.410284393},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CF$12))","v":36983333.463144436},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CG$12))","v":40154776.716847695},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CH$12))","v":43428043.371712685},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CI$12))","v":46715694.295200177},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CJ$12))","v":50242057.769745216},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CK$12))","v":53871554.843314409},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CL$12))","v":57604161.831597015},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CM$12))","v":61439854.864922836},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CN$12))","v":65378609.759789638},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CO$12))","v":69343208.715606764},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CP$12))","v":73405808.339253962},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CQ$12))","v":77570254.165628105},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CR$12))","v":81835286.049901232},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CS$12))","v":86193265.417584121},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CT$12))","v":90653013.575708613},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CU$12))","v":95132356.884896323},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CV$12))","v":99895778.467076093},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CW$12))","v":104764720.08492637},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CX$12))","v":109739155.2132583},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CY$12))","v":114819057.28859484},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,CZ$12))","v":120004399.72831489},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DA$12))","v":125199518.34714606},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DB$12))","v":130494192.76743782},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DC$12))","v":135893041.26418766},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DD$12))","v":141394616.49320567},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DE$12))","v":146989695.78867683},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DF$12))","v":152688869.39359868},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DG$12))","v":158417058.30890298},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DH$12))","v":164481274.86717713},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DI$12))","v":170653575.47480237},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DJ$12))","v":176933933.5427762},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DK$12))","v":183322322.48209617},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DL$12))","v":189818715.70375979},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DM$12))","v":196307633.44708496},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DN$12))","v":202897694.81840599},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DO$12))","v":209594447.06552038},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DP$12))","v":216396222.5072788},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DQ$12))","v":223291895.44842565},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DR$12))","v":230294179.49835846},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DS$12))","v":237337112.38544565},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DT$12))","v":244772719.85484013},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DU$12))","v":252319180.8908259},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DV$12))","v":259976468.9044005},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DW$12))","v":267744557.30656147},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DX$12))","v":275623419.50830632},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DY$12))","v":283476307.14454901},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,DZ$12))","v":291431944.17729145},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EA$12))","v":299496992.62169117},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EB$12))","v":307669523.58295149},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EC$12))","v":315936124.53978413},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,ED$12))","v":324312057.1412667},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EE$12))","v":332742707.25857365},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EF$12))","v":341627714.82606375},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EG$12))","v":350626563.45622575},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EH$12))","v":359739226.56005716},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EI$12))","v":368965677.54855549},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EJ$12))","v":378305889.83271831},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EK$12))","v":387600307.18774432},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EL$12))","v":396999072.79717779},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EM$12))","v":406510186.39700824},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EN$12))","v":416131408.9863013},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EO$12))","v":425846580.50229037},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EP$12))","v":435674020.24166906},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z319:$FD319,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$FD32,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z320:$FD320,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$FD33,$Z$2:$FD$2,Periods!$Q$18)","v":9187236.0616693497},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AA$12))","v":3258.4370000000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AB$12))","v":8029.8335384615348},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AC$12))","v":24005.283076923064},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AD$12))","v":42049.941769230762},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AE$12))","v":63881.334999999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AF$12))","v":90791.725715384644},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AG$12))","v":128580.31981846155},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AH$12))","v":171267.96375230758},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AI$12))","v":220672.94110615365},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AJ$12))","v":276344.76950769196},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AK$12))","v":337832.96658461494},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AL$12))","v":403056.14430221496},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AM$12))","v":485985.66802089196},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AN$12))","v":563744.76506750658},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AO$12))","v":648188.91397938319},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AP$12))","v":718585.33999818377},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AQ$12))","v":789838.38407879975},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AR$12))","v":856117.11299443804},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AS$12))","v":942515.66538615897},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AT$12))","v":1000588.331583675},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AU$12))","v":1051344.1440470368},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AV$12))","v":1095496.4779770337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AW$12))","v":1133758.7085744515},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AX$12))","v":1162845.7754563019},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AY$12))","v":1218451.2907215729},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,AZ$12))","v":1249205.5188636146},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BA$12))","v":1277671.2598572075},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BB$12))","v":1305546.773325026},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BC$12))","v":1334530.3188897483},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BD$12))","v":1361951.540975526},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BE$12))","v":1429673.4338132665},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BF$12))","v":1468053.5679797605},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BG$12))","v":1508863.5168065429},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BH$12))","v":1551848.7013420165},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BI$12))","v":1596754.5426345691},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BJ$12))","v":1637661.3823245615},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BK$12))","v":1725136.0772782192},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BL$12))","v":1775259.2218895033},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BM$12))","v":1826302.7542704791},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BN$12))","v":1877963.7254687399},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BO$12))","v":1930323.4027429521},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BP$12))","v":1976020.8959437981},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BQ$12))","v":2076052.6203686446},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BR$12))","v":2129613.9951540679},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BS$12))","v":2183175.3699394912},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BT$12))","v":2236736.7447248995},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BU$12))","v":2290298.1195103228},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BV$12))","v":2335838.3350794762},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BW$12))","v":2445369.2864627838},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BX$12))","v":2500001.8887439221},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BY$12))","v":2554634.4910250455},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,BZ$12))","v":2609267.0933061689},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CA$12))","v":2663899.6955872923},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CB$12))","v":2709258.0634222031},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CC$12))","v":2828628.1981525272},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CD$12))","v":2884353.4524792731},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CE$12))","v":2940078.7068060189},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CF$12))","v":2995803.9611327797},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CG$12))","v":3051529.2154595256},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CH$12))","v":3096680.2455646098},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CI$12))","v":3226239.3185952902},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CJ$12))","v":3283079.0780085921},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CK$12))","v":3339918.8374218643},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CL$12))","v":3396758.5968351364},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CM$12))","v":3453598.3562484384},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CN$12))","v":3498515.6117673516},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CO$12))","v":3638623.4325765073},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CP$12))","v":3696599.9871780574},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CQ$12))","v":3754576.5417796075},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CR$12))","v":3812553.0963811576},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CS$12))","v":3870529.6509827077},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CT$12))","v":3915185.7205199599},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CU$12))","v":4066212.415389508},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CV$12))","v":4125348.5010831058},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CW$12))","v":4184484.5867767036},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CX$12))","v":4243620.6724702716},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CY$12))","v":4302756.7581638694},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,CZ$12))","v":4347123.2273780107},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DA$12))","v":4509449.5081420541},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DB$12))","v":4569768.3155494928},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DC$12))","v":4630087.1229569316},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DD$12))","v":4690405.9303643703},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DE$12))","v":4750724.7377718091},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DF$12))","v":4794772.1602221131},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DG$12))","v":4968789.5996384621},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DH$12))","v":5030314.7831940651},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DI$12))","v":5091839.9667496681},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DJ$12))","v":5153365.1503052711},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DK$12))","v":5214890.3338608742},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DL$12))","v":5258588.2010890841},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DM$12))","v":5444699.5149915218},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DN$12))","v":5507455.2022182345},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DO$12))","v":5570210.8894449472},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DP$12))","v":5632966.5766716599},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DQ$12))","v":5695722.2638983727},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DR$12))","v":5739038.9747265577},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DS$12))","v":5937658.3111188412},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DT$12))","v":6001669.1120901108},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DU$12))","v":6065679.9130613804},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DV$12))","v":6129690.7140325904},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DW$12))","v":6193701.51500386},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DX$12))","v":6236604.3440291882},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DY$12))","v":6448157.579285264},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,DZ$12))","v":6513448.5962759256},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EA$12))","v":6578739.6132665873},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EB$12))","v":6644030.6302572489},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EC$12))","v":6709321.6472479105},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,ED$12))","v":6751776.712513864},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EE$12))","v":6976701.7548537254},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EF$12))","v":7043298.592184186},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EG$12))","v":7109895.4295147657},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EH$12))","v":7176492.2668452263},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EI$12))","v":7243089.1041756868},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EJ$12))","v":7285061.3340004683},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EK$12))","v":7523808.4344134331},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EL$12))","v":7591737.2084906101},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EM$12))","v":7659665.9825677872},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EN$12))","v":7727594.756644845},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EO$12))","v":7795523.5307219028},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EP$12))","v":9187236.0616693497},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z321:$FD321,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M31","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$FD34,$Z$2:$FD$2,Periods!$Q$18)","v":1320455.0266666673},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AA$12))","v":4157.3233333333483},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AB$12))","v":4342.9798205128536},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AC$12))","v":19142.997615384687},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AD$12))","v":34313.661487179561},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AE$12))","v":50143.773128205226},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AF$12))","v":66925.293430769321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AG$12))","v":84985.420517948762},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AH$12))","v":104249.89109743612},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AI$12))","v":124644.44187692333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AJ$12))","v":146094.80956410264},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AK$12))","v":168526.73086666665},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AL$12))","v":191865.94249230745},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AM$12))","v":216038.18114871785},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AN$12))","v":240969.18354358966},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AO$12))","v":269918.72023077006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AP$12))","v":276212.87456410367},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AQ$12))","v":282668.1846666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AR$12))","v":288845.06884615275},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AS$12))","v":294303.94541025505},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AT$12))","v":298513.1298358973},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AU$12))","v":301585.65741538577},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AV$12))","v":303634.56344102696},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AW$12))","v":304772.88320512732},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AX$12))","v":305113.652},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AY$12))","v":303626.30511794728},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,AZ$12))","v":309547.54785127915},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BA$12))","v":315135.99549230433},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BB$12))","v":320655.4633333293},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BC$12))","v":326369.76666666346},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BD$12))","v":332593.15199999569},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BE$12))","v":339286.84733332717},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BF$12))","v":346412.08066665777},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BG$12))","v":353930.07999999053},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BH$12))","v":361802.07333332626},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BI$12))","v":369989.28866666113},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BJ$12))","v":378452.95399999386},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BK$12))","v":387154.29733332968},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BL$12))","v":396054.54666666011},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BM$12))","v":405114.92999999528},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BN$12))","v":414290.21333333338},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BO$12))","v":423599.54666666547},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BP$12))","v":432575.54666666524},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BQ$12))","v":441551.54666666314},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BR$12))","v":450527.54666665988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BS$12))","v":459503.54666666407},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BT$12))","v":468479.54666666919},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BU$12))","v":477455.5466666664},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BV$12))","v":486431.54666666361},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BW$12))","v":495407.54666666081},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BX$12))","v":504383.54666665848},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BY$12))","v":513359.54666665196},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,BZ$12))","v":522335.54666665709},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CA$12))","v":531311.54666666081},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CB$12))","v":540287.54666666454},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CC$12))","v":549263.54666667199},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CD$12))","v":558239.54666667478},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CE$12))","v":567215.54666666873},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CF$12))","v":576191.54666667338},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CG$12))","v":585167.54666667711},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CH$12))","v":594143.54666668084},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CI$12))","v":603119.54666668363},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CJ$12))","v":612095.54666668084},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CK$12))","v":621071.5466666799},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CL$12))","v":630047.5466666827},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CM$12))","v":639023.54666668363},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CN$12))","v":647999.54666668642},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CO$12))","v":656975.54666668735},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CP$12))","v":665951.5466666827},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CQ$12))","v":674927.5466666976},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CR$12))","v":683903.54666669294},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CS$12))","v":692879.54666669481},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CT$12))","v":701855.54666668829},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CU$12))","v":710831.54666669387},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CV$12))","v":719807.54666669387},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CW$12))","v":728783.54666669201},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CX$12))","v":737759.54666669294},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CY$12))","v":746735.54666669015},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,CZ$12))","v":755711.54666668829},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DA$12))","v":764687.54666668922},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DB$12))","v":773663.54666668177},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DC$12))","v":782639.54666668177},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DD$12))","v":791615.54666668177},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DE$12))","v":800591.54666666687},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DF$12))","v":809567.54666664638},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DG$12))","v":818543.546666665},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DH$12))","v":827519.54666665569},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DI$12))","v":836495.54666665569},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DJ$12))","v":845471.54666665383},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DK$12))","v":854447.54666665569},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DL$12))","v":863423.54666665196},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DM$12))","v":872399.54666665383},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DN$12))","v":881375.54666665196},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DO$12))","v":890351.54666665941},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DP$12))","v":899327.5466666501},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DQ$12))","v":908303.54666665196},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DR$12))","v":917279.5466666501},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DS$12))","v":926255.5466666501},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DT$12))","v":935231.54666664638},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DU$12))","v":944207.54666665755},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DV$12))","v":953183.54666665941},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DW$12))","v":962159.54666665755},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DX$12))","v":971135.54666666873},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DY$12))","v":980111.54666670039},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,DZ$12))","v":989087.54666670598},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EA$12))","v":998063.54666670226},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EB$12))","v":1007039.5466666967},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EC$12))","v":1016015.5466666929},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,ED$12))","v":1024991.5466666929},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EE$12))","v":1033967.5466666594},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EF$12))","v":1042943.5466666892},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EG$12))","v":1051919.5466666892},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EH$12))","v":1060895.5466666706},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EI$12))","v":1069871.5466666967},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EJ$12))","v":1078847.5466667153},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EK$12))","v":1087823.5466666967},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EL$12))","v":1096799.5466666855},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EM$12))","v":1105775.5466666967},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EN$12))","v":1114751.5466667004},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EO$12))","v":1123727.5466667116},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EP$12))","v":1320455.0266666673},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z322:$FD322,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$FD35,$Z$2:$FD$2,Periods!$Q$18)","v":-3.7252902984619141E-8},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AA$12))","v":-180231.57752715098},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AB$12))","v":-178899.05429595103},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AC$12))","v":-175573.04096345883},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AD$12))","v":-169966.49398192111},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AE$12))","v":-161597.88587262854},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AF$12))","v":-149789.57892647572},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AG$12))","v":-133678.90102162678},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AH$12))","v":-112447.70278214291},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AI$12))","v":-85322.775769269094},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AJ$12))","v":-51576.2706727162},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AK$12))","v":-10526.115501945838},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AL$12))","v":-133177.75891673192},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AM$12))","v":-691748.51401015371},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AN$12))","v":-624446.93691807799},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AO$12))","v":-547501.87499298528},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AP$12))","v":-462177.93513421714},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AQ$12))","v":-368378.08921184391},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AR$12))","v":-266306.29550671577},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AS$12))","v":-156469.97408191115},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AT$12))","v":-39682.482154186815},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AU$12))","v":83315.617737289518},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AV$12))","v":211857.19425502792},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AW$12))","v":345349.18378729373},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AX$12))","v":-175170.99948075786},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AY$12))","v":-1047923.2919870513},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,AZ$12))","v":-899809.99457834754},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BA$12))","v":-747529.19682837371},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BB$12))","v":-591076.2405919889},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BC$12))","v":-430261.57669138256},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BD$12))","v":-264709.27932000998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BE$12))","v":-94068.551557266153},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BF$12))","v":81687.297571740113},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BG$12))","v":262786.81537374016},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BH$12))","v":449481.28779274132},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BI$12))","v":641994.70917273965},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BJ$12))","v":-236057.54756062571},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BK$12))","v":-1501117.201536919},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BL$12))","v":-1286158.7084935708},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BM$12))","v":-1064582.747596371},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BN$12))","v":-836298.09168412164},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BO$12))","v":-601213.51359562203},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BP$12))","v":-359293.27744712308},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BQ$12))","v":-110537.38323862478},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BR$12))","v":145054.16902987286},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BS$12))","v":407481.37935836986},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BT$12))","v":676744.24774687365},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BU$12))","v":952842.77419537306},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BV$12))","v":-303295.55051250383},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BW$12))","v":-2016664.8571842611},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BX$12))","v":-1713638.0947243422},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BY$12))","v":-1403581.906301409},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,BZ$12))","v":-1086496.2919154912},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CA$12))","v":-762381.25156657398},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CB$12))","v":-431236.78525464237},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CC$12))","v":-93062.892979711294},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CD$12))","v":252140.42525820434},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CE$12))","v":604373.16945913434},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CF$12))","v":963635.3396230638},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CG$12))","v":1329926.9357499778},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CH$12))","v":-376667.20989067852},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CI$12))","v":-2564051.2717340756},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CJ$12))","v":-2167487.5972173531},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CK$12))","v":-1763691.0404394735},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CL$12))","v":-1352661.6014004517},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CM$12))","v":-934399.28010027297},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CN$12))","v":-508904.07653895207},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CO$12))","v":-76175.990716474131},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CP$12))","v":363784.97736714594},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CQ$12))","v":810978.82771190815},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CR$12))","v":1265405.5603178274},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CS$12))","v":1727065.1751848888},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CT$12))","v":-456617.79633037932},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CU$12))","v":-3145682.3398959171},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CV$12))","v":-2650117.5383628737},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CW$12))","v":-2147106.225455625},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CX$12))","v":-1636648.4011741541},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CY$12))","v":-1118744.0655184798},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,CZ$12))","v":-593393.21848861501},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DA$12))","v":-60595.860084529966},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DB$12))","v":479648.00969376042},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DC$12))","v":1027338.3908462711},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DD$12))","v":1582475.2833729573},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DE$12))","v":2145058.6872738488},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DF$12))","v":-543621.77338938043},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DG$12))","v":-3764058.105994653},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DH$12))","v":-3163626.5742699318},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DI$12))","v":-2555524.2206022851},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DJ$12))","v":-1939751.044991713},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DK$12))","v":-1316307.0474382453},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DL$12))","v":-685192.22794185206},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DM$12))","v":-46406.586502533406},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DN$12))","v":600049.8768797107},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DO$12))","v":1254177.1622048505},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DP$12))","v":1915975.2694729157},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DQ$12))","v":2585444.1986839063},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DR$12))","v":-638184.60366327688},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DS$12))","v":-4421843.0071533397},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DT$12))","v":-3710251.2755616382},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DU$12))","v":-2990753.1959298328},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DV$12))","v":-2263348.768257983},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DW$12))","v":-1528037.9925460592},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DX$12))","v":-784820.86879409105},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DY$12))","v":-33697.39700204879},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,DZ$12))","v":725332.42283006757},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EA$12))","v":1492268.5907022282},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EB$12))","v":2267111.106614463},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EC$12))","v":3049859.9705667421},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,ED$12))","v":-740844.66253114492},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EE$12))","v":-5121876.062462993},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EF$12))","v":-4292374.6721868888},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EG$12))","v":-3454719.6314687207},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EH$12))","v":-2608910.9403084889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EI$12))","v":-1754948.5987061933},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EJ$12))","v":-892832.60666183382},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EK$12))","v":-22562.964175410569},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EL$12))","v":855860.32875307649},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EM$12))","v":1742437.2721236274},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EN$12))","v":2637167.865936242},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EO$12))","v":3540052.1101909503},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EP$12))","v":-3.7252902984619141E-8},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z323:$FD323,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$FD36,$Z$2:$FD$2,Periods!$Q$18)","v":4217151.7480008751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AA$12))","v":379739.93541666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AB$12))","v":383160.12895833334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AC$12))","v":391770.7281690705},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AD$12))","v":401616.62836538465},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AE$12))","v":413593.47037660261},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AF$12))","v":428596.89503205131},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AG$12))","v":447463.7587027243},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AH$12))","v":469963.75374679483},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AI$12))","v":495866.5725224358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AJ$12))","v":524941.90738782042},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AK$12))","v":556959.45070112194},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AL$12))","v":591688.89482051297},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AM$12))","v":647766.93006729172},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AN$12))","v":688413.12255756441},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AO$12))","v":731140.92226486374},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AP$12))","v":767689.44483573677},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AQ$12))","v":804453.38388862193},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AR$12))","v":840028.59761410241},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AS$12))","v":873010.94420276489},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AT$12))","v":901996.28184519219},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AU$12))","v":927345.67557809316},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AV$12))","v":949420.19043817231},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AW$12))","v":968580.89146213955},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AX$12))","v":985188.8436867001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AY$12))","v":1029593.2655130159},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,AZ$12))","v":1045391.2316430407},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BA$12))","v":1060171.6381809651},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BB$12))","v":1074802.4628224596},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BC$12))","v":1090151.6832631999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BD$12))","v":1107087.2771988544},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BE$12))","v":1125481.6810188363},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BF$12))","v":1145207.3311125431},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BG$12))","v":1166136.6638693903},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BH$12))","v":1188142.1156787751},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BI$12))","v":1211096.1229301095},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BJ$12))","v":1234871.1220127968},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BK$12))","v":1297119.735795727},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BL$12))","v":1322905.0564667536},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BM$12))","v":1349141.8271673378},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BN$12))","v":1375698.6573785692},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BO$12))","v":1402575.547100448},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BP$12))","v":1429527.7325421665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BQ$12))","v":1456479.9179838914},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BR$12))","v":1483432.1034256201},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BS$12))","v":1510384.2888673423},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BT$12))","v":1537336.4743090626},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BU$12))","v":1564288.6597507875},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BV$12))","v":1591240.8451925199},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BW$12))","v":1666738.8215532713},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BX$12))","v":1694499.5725582447},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BY$12))","v":1722260.3235632218},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,BZ$12))","v":1750021.0745682027},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CA$12))","v":1777781.825573178},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CB$12))","v":1805542.5765781533},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CC$12))","v":1833303.3275831249},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CD$12))","v":1861064.0785881002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CE$12))","v":1888824.8295930773},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CF$12))","v":1916585.5805980507},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CG$12))","v":1944346.3316030186},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CH$12))","v":1972107.0826079864},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CI$12))","v":2059863.8686213456},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CJ$12))","v":2088457.4421564732},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CK$12))","v":2117051.015691597},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CL$12))","v":2145644.589226719},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CM$12))","v":2174238.162761841},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CN$12))","v":2202831.7362969629},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CO$12))","v":2231425.3098320849},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CP$12))","v":2260018.8833672144},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CQ$12))","v":2288612.4569023363},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CR$12))","v":2317206.0304374658},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CS$12))","v":2345799.6039725877},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CT$12))","v":2374393.1775077172},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CU$12))","v":2475076.3535741381},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CV$12))","v":2504527.7343153134},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CW$12))","v":2533979.1150564924},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CX$12))","v":2563430.4957976677},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CY$12))","v":2592881.8765388466},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,CZ$12))","v":2622333.2572800256},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DA$12))","v":2651784.6380212009},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DB$12))","v":2681236.0187623687},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DC$12))","v":2710687.3995035477},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DD$12))","v":2740138.7802447379},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DE$12))","v":2769590.160985928},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DF$12))","v":2799041.5417271256},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DG$12))","v":2913347.7101423591},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DH$12))","v":2943682.6323057935},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DI$12))","v":2974017.5544692203},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DJ$12))","v":3004352.4766326472},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DK$12))","v":3034687.3987960741},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DL$12))","v":3065022.320959501},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DM$12))","v":3095357.2431229278},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DN$12))","v":3125692.1652863249},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DO$12))","v":3156027.0874497145},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DP$12))","v":3186362.0096131191},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DQ$12))","v":3216696.9317765161},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DR$12))","v":3247031.8539399132},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DS$12))","v":3375687.7793864235},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DT$12))","v":3406932.749214761},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DU$12))","v":3438177.7190430835},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DV$12))","v":3469422.6888713837},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DW$12))","v":3500667.6586996913},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DX$12))","v":3531912.628527984},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DY$12))","v":3563157.598356314},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,DZ$12))","v":3594402.568184644},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EA$12))","v":3625647.5380129814},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EB$12))","v":3656892.507841289},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EC$12))","v":3688137.4776695967},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,ED$12))","v":3719382.4474979043},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EE$12))","v":3863146.2398460209},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EF$12))","v":3895328.5587691814},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EG$12))","v":3927510.8776923418},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EH$12))","v":3959693.1966155469},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EI$12))","v":3991875.5155387446},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EJ$12))","v":4024057.8344618827},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EK$12))","v":4056240.1533850282},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EL$12))","v":4088422.4723081738},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EM$12))","v":4120604.7912313789},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EN$12))","v":4152787.110154599},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EO$12))","v":4184969.4290777445},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EP$12))","v":4217151.7480008751},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z324:$FD324,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$FD37,$Z$2:$FD$2,Periods!$Q$18)","v":2395247.0242741518},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AA$12))","v":124343.96124999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AB$12))","v":126396.07737499999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AC$12))","v":131562.4369014423},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AD$12))","v":137469.97701923078},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AE$12))","v":144656.08222596155},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AF$12))","v":153658.13701923075},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AG$12))","v":164978.25522163464},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AH$12))","v":178478.2522480769},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AI$12))","v":194019.94351346153},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AJ$12))","v":211465.14443269229},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AK$12))","v":230675.67042067304},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AL$12))","v":251513.33689230774},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AM$12))","v":282055.15804037498},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AN$12))","v":306442.87353453849},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AO$12))","v":332079.55335891829},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AP$12))","v":354008.66690144222},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AQ$12))","v":376067.03033317311},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AR$12))","v":397412.15856846166},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AS$12))","v":417201.56652165862},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AT$12))","v":434592.76910711528},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AU$12))","v":449802.40534685581},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AV$12))","v":463047.11426290404},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AW$12))","v":474543.53487728385},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AX$12))","v":484508.30621201918},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AY$12))","v":507952.80930780782},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AZ$12))","v":517431.5889858224},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BA$12))","v":526299.83290857717},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BB$12))","v":535078.32769347436},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BC$12))","v":544287.85995791841},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BD$12))","v":554449.21631931223},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BE$12))","v":565485.85861129896},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BF$12))","v":577321.24866752489},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BG$12))","v":589878.84832163085},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BH$12))","v":603082.11940726219},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BI$12))","v":616854.52375806193},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BJ$12))","v":631119.52320767427},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BK$12))","v":665174.59697743529},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BL$12))","v":680645.78938004863},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BM$12))","v":696387.8518003996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BN$12))","v":712321.94992713956},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BO$12))","v":728448.08376026759},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BP$12))","v":744619.39502530149},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BQ$12))","v":760790.70629033446},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BR$12))","v":776962.01755537046},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BS$12))","v":793133.32882040367},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BT$12))","v":809304.6400854378},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BU$12))","v":825475.95135047333},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BV$12))","v":841647.262615507},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BW$12))","v":883553.13109695772},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BX$12))","v":900209.58169994224},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BY$12))","v":916866.03230292909},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,BZ$12))","v":933522.48290591547},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CA$12))","v":950178.93350889953},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CB$12))","v":966835.38411188545},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CC$12))","v":983491.83471487137},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CD$12))","v":1000148.2853178545},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CE$12))","v":1016804.7359208409},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CF$12))","v":1033461.1865238277},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CG$12))","v":1050117.6371268136},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CH$12))","v":1066774.0877297958},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CI$12))","v":1115933.4544827677},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CJ$12))","v":1133089.5986038381},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CK$12))","v":1150245.7427249141},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CL$12))","v":1167401.8868459882},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CM$12))","v":1184558.0309670642},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CN$12))","v":1201714.1750881383},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CO$12))","v":1218870.3192092143},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CP$12))","v":1236026.4633302884},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CQ$12))","v":1253182.6074513653},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CR$12))","v":1270338.7515724394},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CS$12))","v":1287494.8956935145},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CT$12))","v":1304651.0398145905},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CU$12))","v":1361461.399453734},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CV$12))","v":1379132.2278984422},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CW$12))","v":1396803.0563431485},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CX$12))","v":1414473.8847878538},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CY$12))","v":1432144.713232561},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,CZ$12))","v":1449815.5416772673},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DA$12))","v":1467486.3701219745},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DB$12))","v":1485157.1985666826},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DC$12))","v":1502828.0270113871},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DD$12))","v":1520498.8554560952},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DE$12))","v":1538169.6839008033},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DF$12))","v":1555840.5123455096},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DG$12))","v":1620716.681013925},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DH$12))","v":1638917.634311974},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DI$12))","v":1657118.5876100212},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DJ$12))","v":1675319.5409080703},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DK$12))","v":1693520.4942061156},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DL$12))","v":1711721.4475041665},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DM$12))","v":1729922.4008022118},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DN$12))","v":1748123.3541002609},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DO$12))","v":1766324.3073983155},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DP$12))","v":1784525.2606963646},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DQ$12))","v":1802726.2139944099},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DR$12))","v":1820927.1672924589},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DS$12))","v":1894301.9642082173},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DT$12))","v":1913048.9461052101},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DU$12))","v":1931795.9280021954},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DV$12))","v":1950542.9098991901},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DW$12))","v":1969289.8917961735},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DX$12))","v":1988036.8736931738},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DY$12))","v":2006783.8555901609},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,DZ$12))","v":2025530.8374871444},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EA$12))","v":2044277.8193841446},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EB$12))","v":2063024.8012811318},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EC$12))","v":2081771.7831781171},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,ED$12))","v":2100518.7650750987},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EE$12))","v":2182843.7193812579},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EF$12))","v":2202153.1107351631},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EG$12))","v":2221462.5020890534},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EH$12))","v":2240771.8934429623},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EI$12))","v":2260081.2847968489},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EJ$12))","v":2279390.6761507578},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EK$12))","v":2298700.0675046667},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EL$12))","v":2318009.4588585533},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EM$12))","v":2337318.8502124622},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EN$12))","v":2356628.2415663488},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EO$12))","v":2375937.6329202577},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EP$12))","v":2395247.0242741518},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$FD38,$Z$2:$FD$2,Periods!$Q$18)","v":245000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AA$12))","v":-1357850},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AB$12))","v":-1331600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AC$12))","v":-1327400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AD$12))","v":426800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AE$12))","v":56000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AF$12))","v":60200},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AG$12))","v":64400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AH$12))","v":68600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AI$12))","v":72800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AJ$12))","v":77000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AK$12))","v":81200},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AL$12))","v":85400},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AM$12))","v":89600},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AN$12))","v":93800},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AO$12))","v":98000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AP$12))","v":102200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AQ$12))","v":106400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AR$12))","v":110600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AS$12))","v":114800},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AT$12))","v":119000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AU$12))","v":123200},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AV$12))","v":127400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AW$12))","v":131600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AX$12))","v":135800},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AY$12))","v":140000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AZ$12))","v":144200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BA$12))","v":148400},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BB$12))","v":152600},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BC$12))","v":156800},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BD$12))","v":161000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BE$12))","v":165200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BF$12))","v":169400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BG$12))","v":173600},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BH$12))","v":177800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BI$12))","v":182000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BJ$12))","v":186200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BK$12))","v":190400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BL$12))","v":194600},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BM$12))","v":198800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BN$12))","v":203000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BO$12))","v":207550},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BP$12))","v":210000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BQ$12))","v":210000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BR$12))","v":210000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BS$12))","v":210000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BT$12))","v":210000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BU$12))","v":210000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BV$12))","v":210000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BW$12))","v":210000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BX$12))","v":210000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BY$12))","v":210000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,BZ$12))","v":210000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CA$12))","v":210000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CB$12))","v":210000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CC$12))","v":210000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CD$12))","v":210000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CE$12))","v":210000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CF$12))","v":210000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CG$12))","v":210000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CH$12))","v":210000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CI$12))","v":210000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CJ$12))","v":210000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CK$12))","v":210000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CL$12))","v":210000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CM$12))","v":210000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CN$12))","v":210000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CO$12))","v":210000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CP$12))","v":210000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CQ$12))","v":210000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CR$12))","v":210000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CS$12))","v":210000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CT$12))","v":210000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CU$12))","v":210000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CV$12))","v":210000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CW$12))","v":210000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CX$12))","v":210000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CY$12))","v":210000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,CZ$12))","v":210000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DA$12))","v":210000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DB$12))","v":210000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DC$12))","v":210000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DD$12))","v":210000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DE$12))","v":210000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DF$12))","v":210000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DG$12))","v":210000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DH$12))","v":210000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DI$12))","v":210000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DJ$12))","v":210000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DK$12))","v":210000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DL$12))","v":210000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DM$12))","v":210000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DN$12))","v":210000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DO$12))","v":210000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DP$12))","v":210000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DQ$12))","v":210000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DR$12))","v":210000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DS$12))","v":210000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DT$12))","v":210000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DU$12))","v":210000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DV$12))","v":210000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DW$12))","v":210000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DX$12))","v":210000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DY$12))","v":210000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,DZ$12))","v":210000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EA$12))","v":210000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EB$12))","v":210000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EC$12))","v":210000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,ED$12))","v":210000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EE$12))","v":210000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EF$12))","v":210000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EG$12))","v":210000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EH$12))","v":210000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EI$12))","v":210000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EJ$12))","v":210000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EK$12))","v":210000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EL$12))","v":210000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EM$12))","v":210000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EN$12))","v":210000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EO$12))","v":210000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EP$12))","v":245000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$FD39,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$FD40,$Z$2:$FD$2,Periods!$Q$18)","v":4661644.7569388747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AA$12))","v":-160234.17109105099},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AB$12))","v":-34375.376179160288},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AC$12))","v":-29880.151105711178},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AD$12))","v":-22062.225699044589},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AE$12))","v":-11813.25898095977},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AF$12))","v":2141.1602945861814},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AG$12))","v":19560.244097966701},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AH$12))","v":39312.298633634666},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AI$12))","v":65610.734912456508},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AJ$12))","v":93897.240304406179},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AK$12))","v":122282.30064818653},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AL$12))","v":159812.6192162006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AM$12))","v":189154.13391548896},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AN$12))","v":235412.42459057237},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AO$12))","v":282136.61920102662},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AP$12))","v":331018.03528810595},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AQ$12))","v":377719.68695964827},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AR$12))","v":424000.34728763648},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AS$12))","v":463232.64560399204},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AT$12))","v":503328.2438937095},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AU$12))","v":540055.57296615932},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AV$12))","v":573217.37047178531},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AW$12))","v":602044.63911528233},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AX$12))","v":629391.71022838447},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AY$12))","v":648048.54286549427},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AZ$12))","v":678793.21206364129},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BA$12))","v":702696.69787677098},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BB$12))","v":726418.69321049191},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BC$12))","v":750944.1890348196},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BD$12))","v":776905.32418853417},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BE$12))","v":797180.04592227563},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BF$12))","v":823792.49914838374},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BG$12))","v":852243.7720441781},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BH$12))","v":882348.9262901172},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BI$12))","v":911767.87868457288},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BJ$12))","v":944206.47269400209},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BK$12))","v":973562.02934245765},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BL$12))","v":1022718.1136649661},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BM$12))","v":1058883.123400338},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BN$12))","v":1095648.2032327168},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BO$12))","v":1132952.271707572},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BP$12))","v":1171458.9781424999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BQ$12))","v":1198520.7834745795},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BR$12))","v":1236097.5174138285},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BS$12))","v":1274346.2513530776},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BT$12))","v":1312359.1102923267},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BU$12))","v":1349071.8442315757},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BV$12))","v":1387320.5781708248},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BW$12))","v":1427459.3717890829},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BX$12))","v":1489994.2005067132},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BY$12))","v":1529520.4804719053},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,BZ$12))","v":1569046.7604371011},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CA$12))","v":1608573.0404022932},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CB$12))","v":1648099.3203674853},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CC$12))","v":1672028.2243843079},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CD$12))","v":1710444.5898923874},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CE$12))","v":1749667.3554004654},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CF$12))","v":1788620.852158539},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CG$12))","v":1826000.4176666141},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CH$12))","v":1865223.1831746921},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CI$12))","v":1913050.0268314332},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CJ$12))","v":1986950.3516216353},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CK$12))","v":2027517.4054660574},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CL$12))","v":2068084.4593104795},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CM$12))","v":2108651.5131548941},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CN$12))","v":2149218.5669993162},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CO$12))","v":2169754.1303256154},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CP$12))","v":2209037.7277288511},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CQ$12))","v":2249289.0051320791},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CR$12))","v":2289231.6303478181},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CS$12))","v":2327271.0677510649},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CT$12))","v":2367522.3451543003},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CU$12))","v":2423827.3084228784},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CV$12))","v":2510126.0131499171},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CW$12))","v":2551791.7738903761},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CX$12))","v":2593457.5346308351},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CY$12))","v":2635123.295371294},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,CZ$12))","v":2676789.056111753},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DA$12))","v":2693654.8604067117},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DB$12))","v":2733830.8713377714},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DC$12))","v":2775168.0982688218},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DD$12))","v":2816150.1364029944},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DE$12))","v":2854833.1553340554},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DF$12))","v":2896170.3822651058},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DG$12))","v":2961805.5807047933},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DH$12))","v":3061610.3671188354},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DI$12))","v":3104435.9023787826},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DJ$12))","v":3147261.4376387447},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DK$12))","v":3190086.9728987068},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DL$12))","v":3232912.5081586689},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DM$12))","v":3245815.2692506164},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DN$12))","v":3286905.5387352705},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DO$12))","v":3329389.2674199194},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DP$12))","v":3371462.7230678499},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DQ$12))","v":3410761.4021525085},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DR$12))","v":3453245.1308371425},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DS$12))","v":3529129.0149710774},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DT$12))","v":3643627.2999992669},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DU$12))","v":3687676.9783490598},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DV$12))","v":3731726.6566988826},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DW$12))","v":3775776.3350486755},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DX$12))","v":3819826.0133984983},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DY$12))","v":3828454.6451323032},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,DZ$12))","v":3870476.5568811595},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EA$12))","v":3914170.6196700037},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EB$12))","v":3957389.1060103178},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EC$12))","v":3997261.1092791557},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,ED$12))","v":4040955.1720680296},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EE$12))","v":4128077.0894010961},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EF$12))","v":4258541.2050306499},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EG$12))","v":4303882.8710329831},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EH$12))","v":4349224.5370353162},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EI$12))","v":4394566.2030376494},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EJ$12))","v":4439907.8690399826},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EK$12))","v":4443932.4947302341},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EL$12))","v":4486897.5970549583},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EM$12))","v":4531869.2806276679},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EN$12))","v":4576287.8612174094},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EO$12))","v":4616673.0733661354},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EP$12))","v":4661644.7569388747},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$FD41,$Z$2:$FD$2,Periods!$Q$18)","v":2456859.9348446727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BQ$12))","v":230726.74573043606},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BR$12))","v":430823.68533511169},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BS$12))","v":455822.84021320264},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BT$12))","v":480577.23021512525},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BU$12))","v":504022.61408116086},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BV$12))","v":528995.17292501358},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BW$12))","v":531200.16556740738},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BX$12))","v":580011.39378844667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BY$12))","v":605805.6702596033},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,BZ$12))","v":631591.75878380332},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CA$12))","v":657369.90650650673},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CB$12))","v":683140.38961245399},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CC$12))","v":693892.77330440562},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CD$12))","v":718568.05843093246},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CE$12))","v":744042.94781748857},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CF$12))","v":769242.01321501285},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CG$12))","v":792860.8134258166},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CH$12))","v":818316.66371624731},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CI$12))","v":821912.73087187484},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CJ$12))","v":881590.86863625795},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CK$12))","v":907374.2683923021},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CL$12))","v":933151.7470706515},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CM$12))","v":958923.25833145715},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CN$12))","v":984688.72371670045},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CO$12))","v":991149.73895427957},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CP$12))","v":1015649.9059118032},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CQ$12))","v":1041111.4565935358},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CR$12))","v":1066257.9710682817},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CS$12))","v":1089494.841920726},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CT$12))","v":1114937.0395311229},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CU$12))","v":1119835.8272969276},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CV$12))","v":1190855.3955449387},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CW$12))","v":1217235.4044625722},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CX$12))","v":1243608.7820829786},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CY$12))","v":1269975.5188341402},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,CZ$12))","v":1296335.6099300124},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DA$12))","v":1298779.6547077894},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DB$12))","v":1323668.6050729342},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DC$12))","v":1349712.124187462},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DD$12))","v":1375393.8072545007},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DE$12))","v":1398769.8238677904},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DF$12))","v":1424793.4012304693},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DG$12))","v":1432047.2288260758},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DH$12))","v":1516054.1395685375},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DI$12))","v":1543075.1519063041},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DJ$12))","v":1570089.5169934556},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DK$12))","v":1597097.2348299921},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DL$12))","v":1624098.305415906},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DM$12))","v":1622229.4358313009},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DN$12))","v":1647515.3428302482},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DO$12))","v":1674188.0617785975},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DP$12))","v":1700443.860439606},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DQ$12))","v":1723918.2352867126},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DR$12))","v":1750571.0124832019},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DS$12))","v":1760733.2217718065},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DT$12))","v":1858901.8673486114},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DU$12))","v":1886615.2589964345},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DV$12))","v":1914322.0033936501},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DW$12))","v":1942022.1005402431},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DX$12))","v":1969715.5504362285},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DY$12))","v":1963221.9090606719},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,DZ$12))","v":1988909.2581855953},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EA$12))","v":2016262.1110999286},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EB$12))","v":2043132.7403150797},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EC$12))","v":2066650.2392081618},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,ED$12))","v":2093983.1503706276},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EE$12))","v":2107662.5293267369},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EF$12))","v":2221251.8918725252},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EG$12))","v":2249712.1575405002},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EH$12))","v":2278165.7759578526},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EI$12))","v":2306612.7471245825},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EJ$12))","v":2335053.0710407048},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EK$12))","v":2323604.3387565017},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EL$12))","v":2349691.402358368},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EM$12))","v":2377778.3999576122},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EN$12))","v":2405305.6473232508},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EO$12))","v":2428792.8789972812},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EP$12))","v":2456859.9348446727},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$FD42,$Z$2:$FD$2,Periods!$Q$18)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AB$12))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AD$12))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AI$12))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AJ$12))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AK$12))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AL$12))","v":20000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AM$12))","v":20000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AN$12))","v":20000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AO$12))","v":20000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AP$12))","v":20000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AQ$12))","v":20000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AR$12))","v":20000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AS$12))","v":20000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AT$12))","v":20000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AU$12))","v":20000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AV$12))","v":20000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AW$12))","v":20000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AX$12))","v":20000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AY$12))","v":20000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AZ$12))","v":20000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BA$12))","v":20000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BB$12))","v":20000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BC$12))","v":20000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BD$12))","v":20000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BE$12))","v":20000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BF$12))","v":20000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BG$12))","v":20000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BH$12))","v":20000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BI$12))","v":20000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BJ$12))","v":20000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BK$12))","v":20000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BL$12))","v":20000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BM$12))","v":20000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BN$12))","v":20000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BO$12))","v":20000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BP$12))","v":20000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BQ$12))","v":20000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BR$12))","v":20000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BS$12))","v":20000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BT$12))","v":20000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BU$12))","v":20000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BV$12))","v":20000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BW$12))","v":20000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BX$12))","v":20000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BY$12))","v":20000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,BZ$12))","v":20000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CA$12))","v":20000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CB$12))","v":20000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CC$12))","v":20000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CD$12))","v":20000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CE$12))","v":20000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CF$12))","v":20000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CG$12))","v":20000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CH$12))","v":20000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CI$12))","v":20000000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CJ$12))","v":20000000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CK$12))","v":20000000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CL$12))","v":20000000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CM$12))","v":20000000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CN$12))","v":20000000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CO$12))","v":20000000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CP$12))","v":20000000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CQ$12))","v":20000000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CR$12))","v":20000000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CS$12))","v":20000000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CT$12))","v":20000000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CU$12))","v":20000000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CV$12))","v":20000000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CW$12))","v":20000000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CX$12))","v":20000000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CY$12))","v":20000000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,CZ$12))","v":20000000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DA$12))","v":20000000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DB$12))","v":20000000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DC$12))","v":20000000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DD$12))","v":20000000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DE$12))","v":20000000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DF$12))","v":20000000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DG$12))","v":20000000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DH$12))","v":20000000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DI$12))","v":20000000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DJ$12))","v":20000000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DK$12))","v":20000000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DL$12))","v":20000000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DM$12))","v":20000000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DN$12))","v":20000000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DO$12))","v":20000000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DP$12))","v":20000000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DQ$12))","v":20000000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DR$12))","v":20000000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DS$12))","v":20000000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DT$12))","v":20000000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DU$12))","v":20000000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DV$12))","v":20000000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DW$12))","v":20000000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DX$12))","v":20000000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DY$12))","v":20000000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,DZ$12))","v":20000000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EA$12))","v":20000000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EB$12))","v":20000000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EC$12))","v":20000000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,ED$12))","v":20000000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EE$12))","v":20000000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EF$12))","v":20000000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EG$12))","v":20000000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EH$12))","v":20000000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EI$12))","v":20000000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EJ$12))","v":20000000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EK$12))","v":20000000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EL$12))","v":20000000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EM$12))","v":20000000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EN$12))","v":20000000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EO$12))","v":20000000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EP$12))","v":20000000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$FD43,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AD$12))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AI$12))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AJ$12))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AK$12))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AL$12))","v":20000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AM$12))","v":20000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AN$12))","v":20000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AO$12))","v":19583333.333333332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AP$12))","v":19166666.666666668},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AQ$12))","v":18750000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AR$12))","v":18333333.333333332},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AS$12))","v":17916666.666666668},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AT$12))","v":17500000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AU$12))","v":17083333.333333332},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AV$12))","v":16666666.666666668},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AW$12))","v":16250000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AX$12))","v":15833333.333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AY$12))","v":15416666.666666668},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AZ$12))","v":15000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BA$12))","v":14583333.333333332},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BB$12))","v":14166666.666666666},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BC$12))","v":13750000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BD$12))","v":13333333.333333332},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BE$12))","v":12916666.666666664},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BF$12))","v":12499999.999999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BG$12))","v":12083333.333333332},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BH$12))","v":11666666.666666664},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BI$12))","v":11249999.999999998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BJ$12))","v":10833333.333333332},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BK$12))","v":10416666.666666666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BL$12))","v":10000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BM$12))","v":9583333.333333334},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BN$12))","v":9166666.6666666679},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BO$12))","v":8750000.0000000019},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BP$12))","v":8333333.3333333358},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BQ$12))","v":7916666.6666666698},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BR$12))","v":7500000.0000000037},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BS$12))","v":7083333.3333333377},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BT$12))","v":6666666.6666666716},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BU$12))","v":6250000.0000000037},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BV$12))","v":5833333.3333333377},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BW$12))","v":5416666.6666666716},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BX$12))","v":5000000.0000000037},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BY$12))","v":4583333.3333333358},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,BZ$12))","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CA$12))","v":3750000.0000000037},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CB$12))","v":3333333.3333333358},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CC$12))","v":2916666.6666666679},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CD$12))","v":2500000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CE$12))","v":2083333.3333333321},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CF$12))","v":1666666.6666666642},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CG$12))","v":1250000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CH$12))","v":833333.33333333209},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CI$12))","v":416666.66666666418},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$FD44,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AC$12))","v":133333.33333333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AD$12))","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AE$12))","v":133333.33333333331},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AF$12))","v":133333.33333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AG$12))","v":133333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AH$12))","v":133333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AI$12))","v":133333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AJ$12))","v":133333.33333333326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AK$12))","v":133333.33333333326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AL$12))","v":133333.33333333326},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AM$12))","v":133333.33333333326},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AN$12))","v":133333.33333333326},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AO$12))","v":130555.5555555555},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AP$12))","v":127777.77777777775},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AQ$12))","v":125000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AR$12))","v":122222.22222222202},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AS$12))","v":119444.4444444445},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AT$12))","v":116666.66666666651},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AU$12))","v":113888.88888888899},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AV$12))","v":111111.11111111101},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AW$12))","v":108333.33333333349},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AX$12))","v":105555.5555555555},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AY$12))","v":102777.77777777798},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AZ$12))","v":100000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BA$12))","v":97222.222222222015},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BB$12))","v":94444.444444444496},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BC$12))","v":91666.666666666511},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BD$12))","v":88888.888888888992},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BE$12))","v":86111.111111111008},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BF$12))","v":83333.333333333489},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BG$12))","v":80555.555555555504},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BH$12))","v":77777.777777777985},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BI$12))","v":75000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BJ$12))","v":72222.222222222015},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BK$12))","v":69444.444444444496},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BL$12))","v":66666.666666666511},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BM$12))","v":63888.888888888992},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BN$12))","v":61111.111111111008},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BO$12))","v":58333.333333333489},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BP$12))","v":55555.555555555504},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BQ$12))","v":52777.777777777985},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BR$12))","v":50000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BS$12))","v":47222.222222222015},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BT$12))","v":44444.444444444031},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BU$12))","v":41666.666666666977},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BV$12))","v":38888.888888888992},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BW$12))","v":36111.111111111008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BX$12))","v":33333.333333333023},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BY$12))","v":30555.555555555969},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,BZ$12))","v":27777.777777777985},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CA$12))","v":25000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CB$12))","v":22222.222222222015},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CC$12))","v":19444.444444444031},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CD$12))","v":16666.666666666977},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CE$12))","v":13888.888888888992},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CF$12))","v":11111.111111111008},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CG$12))","v":8333.3333333330229},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CH$12))","v":5555.5555555559695},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CI$12))","v":2777.7777777779847},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$FD45,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AM$12))","v":193839.57240943075},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AN$12))","v":793917.6929131553},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AO$12))","v":1669823.5731303834},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AP$12))","v":2435457.9364069486},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AQ$12))","v":3058567.256568525},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AR$12))","v":3545128.1315046661},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AS$12))","v":3908367.7773952736},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AT$12))","v":4177703.1874335222},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AU$12))","v":4343794.6134596849},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AV$12))","v":4415415.3073737668},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AW$12))","v":4415415.3073737668},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AX$12))","v":4985670.3027361948},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AY$12))","v":5876104.0008619772},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AZ$12))","v":5876104.0008619772},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BA$12))","v":5876104.0008619772},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BB$12))","v":5682664.0948497355},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BC$12))","v":5308395.1835580617},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BD$12))","v":4840007.7782600801},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BE$12))","v":4273936.8021896295},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BF$12))","v":3638812.4698017929},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BG$12))","v":2900621.389070455},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BH$12))","v":2053292.5004021742},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BI$12))","v":1104245.2207102317},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BJ$12))","v":1107297.6003084562},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BK$12))","v":1413495.3603754349},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BL$12))","v":175734.11546841101},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z46:$FD46,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AM$12))","v":1938.3957240943073},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AN$12))","v":9877.5726532258595},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AO$12))","v":26575.80838452969},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AP$12))","v":50930.387748599169},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AQ$12))","v":81516.060314284419},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AR$12))","v":116967.34162933109},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AS$12))","v":156051.01940328383},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AT$12))","v":197828.05127761906},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AU$12))","v":241265.99741221592},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AV$12))","v":285420.15048595361},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AW$12))","v":320778.94005365169},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AX$12))","v":370635.64308101364},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AY$12))","v":429396.68308963341},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AZ$12))","v":296059.79287279426},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BA$12))","v":91613.146776326583},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BJ$12))","v":11072.976003084565},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BK$12))","v":25207.929606838967},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CU$12))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CV$12))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CW$12))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CX$12))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CY$12))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,CZ$12))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DA$12))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DB$12))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DC$12))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DD$12))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DE$12))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DF$12))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DG$12))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DH$12))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DI$12))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DJ$12))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DK$12))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DL$12))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DM$12))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DN$12))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DO$12))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DP$12))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DQ$12))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DR$12))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DS$12))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DT$12))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DU$12))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DV$12))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DW$12))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DX$12))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DY$12))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,DZ$12))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EA$12))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EB$12))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EC$12))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,ED$12))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EE$12))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EF$12))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EG$12))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EH$12))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EI$12))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EJ$12))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EK$12))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EL$12))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EM$12))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EN$12))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EO$12))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EP$12))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EQ$12))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,ER$12))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,ES$12))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,ET$12))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EU$12))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EV$12))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EW$12))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EX$12))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EY$12))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,EZ$12))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,FA$12))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,FB$12))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,FC$12))","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X52)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z52:$FD52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X17-X30","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,AA17-AA30)","v":0},{"$f":"IF(AB$11=\"\",0,AB17-AB30)","v":3.7252902984619141E-9},0,7.4505805969238281E-9,0,7.4505805969238281E-9,-3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,{"$f":"IF(AM$11=\"\",0,AM17-AM30)","v":-3.7252902984619141E-9},7.4505805969238281E-9,0,-7.4505805969238281E-9,7.4505805969238281E-9,1.862645149230957E-8,3.7252902984619141E-9,-3.7252902984619141E-9,3.7252902984619141E-9,-7.4505805969238281E-9,3.7252902984619141E-9,7.4505805969238281E-9,1.1175870895385742E-8,1.862645149230957E-8,1.862645149230957E-8,1.4901161193847656E-8,3.7252902984619141E-9,1.1175870895385742E-8,7.4505805969238281E-9,7.4505805969238281E-9,1.4901161193847656E-8,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-2.6077032089233398E-8,-2.6077032089233398E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-7.4505805969238281E-9,-3.7252902984619141E-9,7.4505805969238281E-9,0,-2.2351741790771484E-8,-2.9802322387695313E-8,7.4505805969238281E-9,0,-2.2351741790771484E-8,-2.2351741790771484E-8,-2.9802322387695313E-8,7.4505805969238281E-9,2.9802322387695313E-8,-2.2351741790771484E-8,0,2.2351741790771484E-8,-7.4505805969238281E-9,-1.4901161193847656E-8,1.4901161193847656E-8,-2.9802322387695313E-8,-4.4703483581542969E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,4.4703483581542969E-8,2.9802322387695313E-8,7.4505805969238281E-8,8.9406967163085938E-8,1.0430812835693359E-7,8.9406967163085938E-8,1.1920928955078125E-7,8.9406967163085938E-8,{"$f":"IF(CY$11=\"\",0,CY17-CY30)","v":1.1920928955078125E-7},1.4901161193847656E-7,8.9406967163085938E-8,8.9406967163085938E-8,0,1.4901161193847656E-7,1.4901161193847656E-7,1.4901161193847656E-7,2.0861625671386719E-7,1.1920928955078125E-7,2.9802322387695313E-8,5.9604644775390625E-8,0,-1.4901161193847656E-7,-8.9406967163085938E-8,-1.4901161193847656E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.9802322387695313E-7,-2.6822090148925781E-7,-4.1723251342773438E-7,-3.5762786865234375E-7,-4.1723251342773438E-7,-4.1723251342773438E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-6.5565109252929688E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-1.7881393432617188E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-2.9802322387695313E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-4.76837158203125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I46\")","v":"Sens"},null,null,{"$f":"INDIRECT(\"START!K46\")","v":"Анализ чувствительности финмодели"}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"}]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$Y14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99072)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99072)","v":0},{"$f":"SUM(T$15:T$99072)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"Изменения динамики трафика",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,1916121529.9638648,526066859.10792375,378805242.57675022,39952845.710340708,53780453.745579541]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,1976447302.0232127,554587195.8311981,400633040.88844419,39951539.816787943,55537379.117669784]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2036773074.082561},{"$f":"PL!$X$144","v":583109388.08344352},{"$f":"InvAn!$X$21","v":422463558.52790546},{"$f":"InvAn!$X$23","v":39950233.923235208},{"$f":"InvAn!$X$27","v":57195626.24277807}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,2097098846.1419091,611632777.00048435,444296593.5551787,39948928.029682443,58761465.241292179]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",0.1,null,null,null,2157424618.2012568,640159292.89865828,466132647.34794533,39946438.567074642,60237987.117080666]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U18-U$20)/U$20)","v":-5.9236615828222393E-2},-9.7824748051144286E-2,-0.10334220566451871,6.5376015332457735E-5,-5.9710378599618072E-2]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-2.9618307914111314E-2,-4.8913965089795251E-2,-5.1674321249223873E-2,3.2688007665855875E-5,-2.8992551249802406E-2]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,2.9618307914111196E-2,4.8916017303016049E-2,5.1680280077532594E-2,-3.268800766660186E-5,2.7376901021550094E-2]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,5.9236615828222157E-2,9.7837397203851664E-2,0.10336770577847448,-9.5002101060510122E-5,5.3192194476352046E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,1894198958.8967817,443671903.43175131,310318212.661497,43073635.409504414,52397227.044079289]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,1975669881.8600838,523350466.08986115,374357336.91476631,40774879.654539265,55910544.409890845]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2036773074.082561},{"$f":"PL!$X$144","v":583109388.08344352},{"$f":"InvAn!$X$21","v":422463558.52790546},{"$f":"InvAn!$X$23","v":39950233.923235208},{"$f":"InvAn!$X$27","v":57195626.24277807}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,2097876266.3050377,642868310.07702577,470627836.34437114,39241241.603382364,57159417.708656304]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,2179347189.2683401,722546872.73513544,534896177.46143436,38436532.234245516,55762337.68830017]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U43-U$45)/U$45)","v":-7.0000000000000034E-2},-0.23912749048680823,-0.26545566736497772,7.8182307825051894E-2,-8.3894512813462926E-2]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-3.0000000000000179E-2,-0.10248321020863209,-0.11387070113400452,2.0641824848600946E-2,-2.2468183623559651E-2]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,2.9999999999999947E-2,0.10248321020863188,0.11400812411914631,-1.7746887820861826E-2,-6.3306473764396687E-4]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,6.999999999999991E-2,0.23912749048680773,0.26613566226944108,-3.7889682746245872E-2,-2.5059408360947485E-2]

{"sheet":"UnitEc","index":22,"n_rows":181,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I47\")","v":"UnitEc"},null,null,{"$f":"INDIRECT(\"START!K47\")","v":"Расчет юнит-экономики бизнес-проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99231)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99231)","v":0},{"$f":"SUM(T$15:T$99231)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"EBITDA!$I$70","v":"Потенциальные поставщики на площадке"},null,null,null,null,{"$f":"EBITDA!$M$70","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,EBITDA!X70)","v":5180},null,null,{"$f":"IF(AA$11=\"\",0,EBITDA!AA70)","v":186},{"$f":"IF(AB$11=\"\",0,EBITDA!AB70)","v":516},{"$f":"IF(AC$11=\"\",0,EBITDA!AC70)","v":990},{"$f":"IF(AD$11=\"\",0,EBITDA!AD70)","v":1580},{"$f":"IF(AE$11=\"\",0,EBITDA!AE70)","v":2180},{"$f":"IF(AF$11=\"\",0,EBITDA!AF70)","v":2780},{"$f":"IF(AG$11=\"\",0,EBITDA!AG70)","v":3380},{"$f":"IF(AH$11=\"\",0,EBITDA!AH70)","v":3980},{"$f":"IF(AI$11=\"\",0,EBITDA!AI70)","v":4580},{"$f":"IF(AJ$11=\"\",0,EBITDA!AJ70)","v":5180},{"$f":"IF(AK$11=\"\",0,EBITDA!AK70)","v":0},{"$f":"IF(AL$11=\"\",0,EBITDA!AL70)","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X16/X$16)","v":393199.43515107356},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":49095.720786220016},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":99556.037772761876},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":85496.193749031605},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":77628.402229140294},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":76702.733499710434},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":77117.052823854436},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":78197.889518722804},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":79694.424690683896},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":81490.170782792862},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":83525.332487435415},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z16:$AM16,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X17/X$16)","v":186630.70464177805},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":12846.954354838708},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":20766.079992732557},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":25358.480723863639},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":28934.433904272159},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":32305.047662915713},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":35085.840954538566},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":37629.459374899801},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":40089.837791313024},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":42542.918203536879},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":45031.965935371765},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z17:$AM17,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L19+1","v":2},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X18/X$16)","v":5868.3675729647239},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":438.17905770609315},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":673.60859986434104},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":811.45545653030297},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":918.86288995253165},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1020.111947597477},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1104.4894732466278},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1182.3140486274131},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1258.0050517914894},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1333.7493529182627},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1410.7988435056725},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z18:$AM18,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L20+1","v":3},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X19/X$16)","v":10060.058696510956},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":751.16409892473132},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1154.7575997674417},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1391.0664969090908},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1575.1935256329114},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1748.7633387385322},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1893.4105255656473},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":2026.8240833612792},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":2156.5800887854102},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":2286.4274621455929},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":2418.5123031525818},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z19:$AM19,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L21+1","v":4},{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X20/X$16)","v":30358.907927927929},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":3129.8504121863798},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4582.3714276485789},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":5257.2429966329964},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":5669.6308016877647},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":5994.6330275229357},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":6181.4028776978421},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":6301.8639053254437},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":6386.005025125628},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":6448.1004366812231},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":6495.8108108108108},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z20:$AM20,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L22+1","v":5},{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X21/X$16)","v":139191.73890243244},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":27728.313275384615},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":62855.638553703044},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":45746.639117846156},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":35197.349382911394},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":30945.469954128439},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":28529.289388489207},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":26970.924408284023},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":25882.418216080401},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":25079.110152838428},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":24461.896621621621},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z21:$AM21,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L23+1","v":6},{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X22/X$16)","v":21089.657409459458},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":4201.2595871794865},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":9523.5815990459141},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":6931.3089572494173},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":5332.9317246835444},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":4688.7075688073392},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":4322.6196043165464},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":4086.5036982248521},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3921.5785175879396},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":3799.865174672489},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":3706.3479729729725},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z22:$AM22,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X25/X$16)","v":189564.72455302041},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":24298.484784453056},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":50052.958785457115},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":41761.428815018917},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":37388.565517795927},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":36780.268508729045},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":36959.432081461979},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":37524.02127340583},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":38320.197226194563},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":39275.609881831835},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":40352.240072935463},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z25:$AM25,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Размещения поставщика"},null,null,1,{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X26/X$16)","v":44593.052247871266},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":3542.0119056451613},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":5517.1689282101161},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":6501.681471723452},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":7287.7784908644953},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":8019.913402337892},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":8585.5977639099856},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":9076.5161814710682},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":9532.1346700498707},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":9971.4755914054385},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":10404.967316683529},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z26:$AM26,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Размещения поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X27/X$16)","v":17772.932143130547},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1366.8964919354839},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":2136.7810356802324},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2530.3323273720548},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2850.5899637155476},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3152.8526794244649},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3392.5527200320275},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3604.9848429552981},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3805.4006557936273},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":4001.1949808086315},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":4196.462123272373},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z27:$AM27,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X28/X$16)","v":3554.5864286261099},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":273.37929838709681},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":427.35620713604652},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":506.0664654744109},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":570.11799274310954},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":630.57053588489293},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":678.51054400640555},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":720.99696859105961},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":761.08013115872575},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":800.23899616172616},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":839.29242465447453},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z28:$AM28,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X29/X$16)","v":355.45864286261099},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":27.337929838709677},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":42.735620713604654},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":50.606646547441095},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":57.011799274310974},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":63.057053588489296},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":67.85105440064055},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":72.099696859105975},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":76.108013115872552},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":80.023899616172628},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":83.929242465447473},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z29:$AM29,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Размещения поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X31/X$16)","v":17623.134640963079},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1441.8447580645161},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":2238.6892805232555},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2626.6738710227273},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2930.8144116396356},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3210.3331795692652},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3420.5257272853155},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3598.7959023581575},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3761.1891307551118},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":3915.3982421683913},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":4065.6027125317178},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z31:$AM31,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Размещения поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X32/X$16)","v":5286.9403922889242},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":432.55342741935482},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":671.6067841569768},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":788.00216130681804},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":879.24432349189078},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":963.09995387077947},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1026.1577181855946},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1079.6387707074475},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1128.3567392265336},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1174.6194726505171},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1219.6808137595153},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z32:$AM32,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Пользователь поставщика"},null,null,{"$f":"L28+1","v":2},{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X33/X$16)","v":12393.987352350159},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1082.7125951971323},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1599.611662289178},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1856.3067844674588},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2061.4668761064891},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":2250.8760063131162},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":2397.0153639879982},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":2523.8555172187757},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":2641.4924101623974},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":2754.7852875373319},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":2866.3915985789367},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z33:$AM33,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Пользователь поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X34/X$16)","v":2789.5514965004563},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":232.87548566308243},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":345.8488008581395},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":404.08824745738912},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":451.92475692950592},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":496.96046048940178},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":533.0471023578765},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":565.32497479963558},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":595.9709985445777},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":626.04240841257956},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":656.12615470718208},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z34:$AM34,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Пользователь поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X35/X$16)","v":557.9102993000912},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":46.575097132616484},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":69.169760171627885},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":80.817649491477823},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":90.384951385901189},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":99.392092097880351},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":106.60942047157528},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":113.06499495992713},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":119.19419970891556},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":125.20848168251588},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":131.22523094143637},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z35:$AM35,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Пользователь поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X36/X$16)","v":55.791029930009131},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":4.6575097132616481},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":6.9169760171627903},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":8.0817649491477841},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":9.03849513859012},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":9.9392092097880358},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":10.66094204715753},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":11.306499495992709},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":11.919419970891559},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":12.52084816825159},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":13.122523094143638},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z36:$AM36,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Пользователь поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X38/X$16)","v":6915.9496358612314},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":614.3111559139785},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":905.90471172480613},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1048.707017361111},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1161.6297481942245},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1265.0648034738817},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1343.6137685472222},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1410.8915753563233},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1472.6213784138563},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1531.5488840569114},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1589.1674537201338},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z38:$AM38,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Пользователь поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X39/X$16)","v":2074.7848907583693},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":184.29334677419351},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":271.77141351744189},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":314.61210520833322},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":348.48892445826738},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":379.51944104216449},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":403.08413056416668},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":423.267472606897},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":441.78641352415684},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":459.46466521707345},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":476.75023611604007},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z39:$AM39,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Поставщик-магазин"},null,null,{"$f":"L35+1","v":3},{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X40/X$16)","v":19457.43412934789},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1624.3875051971327},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":2412.4061272684494},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2818.630432700164},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":3152.2870125058726},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3466.4038779769894},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3718.0960254653228},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3943.2188632294178},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":4156.9571416158424},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":4366.6853769897234},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":4576.497670175595},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z40:$AM40,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Поставщик-магазин"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X41/X$16)","v":15940.294265716893},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1330.7170609318998},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1976.2788620465112},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2309.075699756509},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2582.4271824543202},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":2839.7740599394388},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3045.9834420450084},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3230.4284274264896},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3405.5485631118731},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":3577.3851909290261},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":3749.2923126124679},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z41:$AM41,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Поставщик-магазин"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X42/X$16)","v":3188.0588531433787},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":266.14341218637992},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":395.25577240930227},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":461.81513995130189},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":516.485436490864},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":567.95481198788775},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":609.19668840900169},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":646.08568548529774},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":681.10971262237445},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":715.4770381858051},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":749.8584625224936},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z42:$AM42,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X43/X$16)","v":318.8058853143379},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":26.614341218637989},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":39.525577240930232},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":46.181513995130189},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":51.648543649086392},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":56.795481198788764},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":60.919668840900172},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":64.608568548529789},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":68.110971262237456},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":71.547703818580487},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":74.98584625224936},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z43:$AM43,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Поставщик-магазин"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X45/X$16)","v":7.9039424409842649},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0.70206989247311813},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1.0353196705426355},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1.1985223055555556},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1.327576855079114},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1.4457883468272936},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1.5355585926253972},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1.6124475146929409},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1.6829958610444071},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1.7503415817793271},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1.8161913756801527},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z45:$AM45,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X46/X$16)","v":2.3711827322952801},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0.21062096774193548},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0.31059590116279068},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0.35955669166666676},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0.39827305652373413},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0.43373650404818809},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0.46066757778761919},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0.48373425440788226},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0.5048987583133222},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0.52510247453379821},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0.54485741270404597},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z46:$AM46,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Все сервисы поставщика"},null,null,{"$f":"L42+1","v":4},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X47/X$16)","v":12644.312320981911},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1084.1628784050181},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1605.1452729828554},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1867.9016103585102},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2080.3405982660015},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":2278.1158255866062},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":2433.2385551590373},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":2569.6823436209647},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":2697.5669152058331},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":2821.7808375131158},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":2945.0141436369745},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z47:$AM47,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Все сервисы поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X48/X$16)","v":5977.6103496438363},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":499.01889784946246},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":741.10457326744176},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":865.90338740869095},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":968.41019342036986},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1064.9152724772894},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1142.243790766878},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1211.4106602849338},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1277.0807111669524},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1341.5194465983845},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1405.9846172296755},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z48:$AM48,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Все сервисы поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X49/X$16)","v":1195.522069928767},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":99.803779569892455},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":148.22091465348834},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":173.18067748173817},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":193.682038684074},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":212.98305449545785},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":228.44875815337559},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":242.28213205698671},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":255.4161422333905},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":268.3038893196769},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":281.19692344593511},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z49:$AM49,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Все сервисы поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X50/X$16)","v":119.55220699287672},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":9.9803779569892459},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":14.822091465348835},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":17.318067748173817},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":19.368203868407399},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":21.298305449545783},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":22.844875815337563},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":24.228213205698673},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":25.54161422333905},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":26.83038893196769},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":28.119692344593517},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z50:$AM50,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Все сервисы поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X52/X$16)","v":4116.6366880126379},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":365.66140232974908},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":539.22899507428951},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":624.23036747685194},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":691.44627868703856},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":753.01476397254862},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":799.77010032572775},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":839.81641390257346},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":876.56034429396209},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":911.63624051006627},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":945.93300816674639},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z52:$AM52,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Все сервисы поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X53/X$16)","v":1234.9910064037915},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":109.69842069892474},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":161.76869852228683},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":187.26911024305556},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":207.43388360611158},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":225.90442919176462},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":239.93103009771832},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":251.94492417077203},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":262.96810328818862},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":273.49087215301984},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":283.77990245002388},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z53:$AM53,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L49+1","v":5},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X54/X$16)","v":90428.344652222237},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":15268.688910007751},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":35026.76411523587},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":25845.217664192398},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":20526.023286047759},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":18688.463456862999},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":17842.93593564567},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":17469.673531079035},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":17362.841480244562},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":17424.794509547603},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":17603.43240947439},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z54:$AM54,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X55/X$16)","v":40682.842134386279},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":6700.8547199131499},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":15401.590967181573},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":11408.921341458587},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":9103.5046580240469},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":8326.3746095733295},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":7985.8648929322244},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":7854.2786969065728},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":7841.5081659722309},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":7904.8650508362753},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":8021.6265195490541},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z55:$AM55,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X56/X$16)","v":8136.5684268772557},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1340.1709439826304},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3080.3181934363142},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2281.7842682917171},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1820.7009316048093},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1665.274921914666},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1597.1729785864452},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1570.8557393813148},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1568.3016331944459},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1580.9730101672549},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1604.3253039098111},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z56:$AM56,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X57/X$16)","v":813.65684268772543},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":134.017094398263},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":308.03181934363147},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":228.17842682917174},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":182.07009316048089},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":166.52749219146656},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":159.71729785864454},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":157.08557393813149},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":156.83016331944464},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":158.09730101672545},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":160.4325303909811},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z57:$AM57,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X59/X$16)","v":31380.982498669993},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":5456.6508859336227},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":12489.863950211036},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":9174.1027904714792},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":7245.9596948141716},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":6561.7587947565708},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":6230.9082817448889},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":6067.2719391177052},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":5997.0780905834154},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":5985.2762673287316},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":6013.1138889419544},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z59:$AM59,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Аккаунт и аналитика магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X60/X$16)","v":9414.2947496009983},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1636.9952657800866},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3746.9591850633105},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2752.2308371414438},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2173.7879084442511},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1968.5276384269707},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1869.2724845234673},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1820.1815817353115},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1799.1234271750245},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1795.5828801986193},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1803.9341666825865},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z60:$AM60,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Все сервисы магазина"},null,null,{"$f":"L56+1","v":6},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X61/X$16)","v":10047.593850246916},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1696.5209900008615},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3891.8626794706515},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2871.6908515769328},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2280.6692540053064},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":2076.4959396514441},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1982.5484372939629},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1941.0748367865594},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1929.2046089160622},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1936.0882788386225},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1955.936934386043},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z61:$AM61,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Все сервисы магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X62/X$16)","v":4520.3157927095863},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":744.53941332368333},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1711.2878852423971},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1267.6579268287317},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1011.5005175582273},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":925.15273439703651},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":887.31832143691395},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":872.69763298961936},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":871.27868510802546},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":878.31833898180798},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":891.29183550545065},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z62:$AM62,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Все сервисы магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X66/X$16)","v":3486.7758331855553},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":606.29454288151362},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1387.7626611345593},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1019.3447544968313},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":805.10663275713011},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":729.08431052850779},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":692.32314241609879},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":674.14132656863387},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":666.34201006482385},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":665.03069636985902},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":668.12376543799508},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z66:$AM66,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H72","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M72","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X71/X$16)","v":142037.65239390673},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":9304.9424491935461},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":15248.911064522443},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":18856.799252140187},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":21646.655413407658},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":24285.134260577819},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":26500.243190628575},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":28552.943193428731},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":30557.703121263155},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":32571.442612131435},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":34626.998618688231},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z71:$AM71,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H72","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L73+1","v":2},{"$f":"M72","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X72/X$16)","v":-6525.6197793854353},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":-644.53353749103928},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":-926.00306242483714},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":-1044.8513279371559},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":-1142.6039861539575},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":-1230.7640587156391},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":-1292.5258907413704},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":-1341.5414685913627},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":-1383.4873583709086},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":-1421.0359346190694},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":-1455.5927550732633},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z72:$AM72,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H75","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L76+1","v":5},{"$f":"M75","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X75/X$16)","v":48763.394250210185},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":12459.62436537686},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":27828.874438467177},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":19901.421453653751},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":14671.326096863631},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":12257.006497265438},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":10686.353452843538},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":9501.2508772049878},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":8519.5767358358426},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":7654.3156432908236},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":6858.4642121472325},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z75:$AM75,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H75","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L77+1","v":6},{"$f":"M75","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X76/X$16)","v":11042.063559212544},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2504.7385971786252},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":5631.7189195752644},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":4059.6181056724845},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":3052.2624706782376},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":2612.2116291558946},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":2340.0711670225837},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":2145.4288614382926},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1992.3739086718776},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1863.7768958338663},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1750.4110385869292},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z76:$AM76,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X79/X$16)","v":47467.885882851842},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":21035.289607083869},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":19559.080689910767},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":13528.923875468983},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":11166.835722691963},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":10054.732086917593},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":9459.8986362989763},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":9126.9978235512681},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":8940.8599028697045},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":8847.0281972055709},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":8816.6536550339169},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z79:$AM79,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Размещения поставщика"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X81/X$16)","v":1254.3744296525094},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":268.81720430107526},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":600.77519379844966},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":375.75757575757575},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":282.53164556962025},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":245.72477064220183},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":231.22877697841727},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":228.21869822485203},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":232.57664321608038},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":242.52970480349344},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":257.32495320463312},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z81:$AM81,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Пользователь поставщика"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X82/X$16)","v":443.02722471042478},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":224.01433691756276},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":209.9483204134367},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":131.31313131313132},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":98.734177215189874},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":85.871559633027516},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":80.805755395683448},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":79.753846153846169},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":81.276783919598003},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":84.75500436681223},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":89.925386872586884},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z82:$AM82,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Аккаунт и аналитика магазина"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X85/X$16)","v":44.302722471042465},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":22.401433691756274},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":20.994832041343667},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":13.131313131313131},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":9.8734177215189867},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":8.5871559633027523},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":8.0805755395683434},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":7.9753846153846153},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":8.1276783919597992},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":8.4755004366812212},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":8.9925386872586834},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z85:$AM85,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Все сервисы магазина"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X86/X$16)","v":44.302722471042465},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":22.401433691756274},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":20.994832041343667},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":13.131313131313131},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":9.8734177215189867},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":8.5871559633027523},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":8.0805755395683434},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":7.9753846153846153},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":8.1276783919597992},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":8.4755004366812212},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":8.9925386872586834},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z86:$AM86,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X88/X$16)","v":7531.726964841162},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":9587.9495698259743},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":6848.1723797683953},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":3694.301598529225},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2683.5262831551618},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1972.4770642201838},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1546.7625899280579},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1272.1893491124263},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1080.4020100502514},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":938.86462882096089},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":830.11583011583025},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z88:$AM88,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение магазинов"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X89/X$16)","v":2888.835263835264},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":4769.0929142542045},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4025.4174120453195},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1515.1515151515152},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":949.36708860759495},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":688.0733944954128},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":539.56834532374103},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":443.7869822485207},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":376.88442211055275},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":327.51091703056767},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":289.57528957528956},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z89:$AM89,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Прочие рекламные расходы"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X91/X$16)","v":508.40006651426199},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1021.8136448190826},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":235.54566539749516},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":224.60462883225514},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":189.59168399904291},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":137.61467889908258},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":107.91366906474821},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":88.757396449704146},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":75.37688442211055},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":65.502183406113531},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":57.915057915057915},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z91:$AM91,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X95/X$16)","v":517.86636271894804},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":1258.0645161290322},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":467.09302325581393},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":250.75818181818175},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":161.83425189873418},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":120.81149611926604},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":97.579184671294939},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":82.665158990469223},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":72.309166962165733},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":64.721440839454615},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":58.941491315838441},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z95:$AM95,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X96/X$16)","v":235.32935292575675},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":403.22580645161293},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":201.06589147286823},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":110.03787878787878},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":72.395174050632917},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":55.093391628440372},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":45.362868142985619},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":39.175802399223372},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":34.933397667046172},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":31.874818526328813},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":29.59189233457824},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z96:$AM96,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X98/X$16)","v":16082.475841377092},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2493.9916645988419},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4819.2609379348041},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":3974.6647286972288},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":3502.0238502109705},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3360.893577981652},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3281.2762589928066},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3229.9254437869827},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3194.0572864321607},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":3167.5868995633186},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":3147.2486486486487},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z98:$AM98,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Размещения поставщика"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X99/X$16)","v":2989.0685328185327},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":322.37903225806451},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":461.55523255813955},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":518.75},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":557.87183544303798},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":589.85091743119267},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":608.22841726618708},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":620.08136094674558},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":628.3605527638191},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":634.47052401746726},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":639.1650579150579},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z99:$AM99,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Поставщик-магазин"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X101/X$16)","v":2834.0797940797943},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":305.66308243727599},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":437.62273901808788},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":491.8518518518519},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":528.94514767932492},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":559.26605504587167},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":576.69064748201436},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":587.92899408284029},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":595.77889447236169},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":601.57205240174676},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":606.02316602316603},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z101:$AM101,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Все сервисы поставщика"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X102/X$16)","v":332.11872586872585},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":35.81989247311828},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":51.28391472868217},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":57.638888888888886},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":61.985759493670884},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":65.538990825688074},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":67.580935251798564},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":68.897928994082847},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":69.8178391959799},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":70.496724890829697},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":71.018339768339771},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z102:$AM102,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X106/X$16)","v":19499.653607678625},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2516.0723869959675},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4771.8088709155763},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":4103.7049219799019},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":3786.8491633764656},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3776.8066157753883},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3819.2969511271422},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":3887.6174564536991},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":3971.7633445140091},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":4067.055562406963},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":4171.0636600733042},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z106:$AM106,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X108/X$16)","v":4400.2490351324077},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":536.17385936466087},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":1032.5745575696649},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":907.63528502566498},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":846.61249558931115},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":849.62084239312048},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":862.18063500173969},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":879.45717805714912},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":899.66165030261755},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":921.95446555071942},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":945.89591375479984},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z108:$AM108,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X109/X$16)","v":431.90778877152394},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":192.65232974910396},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":297.31912144702846},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":170.61868686868686},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":118.19501582278481},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":95.116298738532109},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":83.180866119604303},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":76.636351539386098},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":73.229526536000307},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":71.919545020512032},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":72.181367135838343},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z109:$AM109,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X113/X$16)","v":156166.82471520128},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":3761.9463946830892},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":29943.998297393995},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":30205.841058543698},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":29073.000988652417},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":29867.732904063792},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":30697.722106093475},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":31546.870421765721},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":32433.36756161962},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":33367.532703755467},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":34356.438759466037},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z113:$AM113,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X115/X$16)","v":43597.444776312586},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":72778.569428087576},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":29539.452752243098},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":16633.00601615549},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":11764.209769254725},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":9517.3205819871109},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":8287.4631780678374},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":7538.3632219254687},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":7055.2256615382757},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":6735.9653831054356},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":6525.9403927967787},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z115:$AM115,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X116/X$16)","v":18324.502065439701},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":44516.129032258068},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":16527.906976744187},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":8872.9818181818173},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":5726.4427594936715},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":4274.8683242201832},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":3452.8019191381281},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":2925.0748565858344},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":2558.6320617381716},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":2290.1432912422401},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":2085.6220004065917},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z116:$AM116,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Заместитель генарального директора"},null,{"$f":"L119+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X118/X$16)","v":3983.5874055303689},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":9677.4193548387102},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3593.0232558139537},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1928.909090909091},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1244.8788607594938},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":929.31920091743132},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":750.60911285611496},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":635.88583838822467},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":556.22436124742853},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":497.85723722657389},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":453.39608704491121},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z118:$AM118,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X119/X$16)","v":4249.1598992323943},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":10322.58064516129},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3832.5581395348836},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2057.5030303030303},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1327.8707848101267},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":991.27381431192623},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":800.64972037985615},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":678.27822761410641},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":593.30598533059072},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":531.04771970834554},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":483.62249284790528},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z119:$AM119,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H120","v":"Управленческие расходы"},{"$f":"I121","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L124)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X122/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z122:$AM122,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H121","v":"Управленческие расходы"},{"$f":"I122","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L125)=0,$L125=0,$L125=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L125)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X123/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z123:$AM123,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X125/X$16)","v":5497.3506196319104},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":13354.838709677419},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4958.3720930232557},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2661.8945454545451},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1717.9328278481014},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1282.460497266055},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1035.8405757414382},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":877.52245697575017},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":767.58961852145137},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":687.0429873726722},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":625.68660012197768},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z125:$AM125,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X126/X$16)","v":9791.2850717567471},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":10749.807656812227},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4713.8168107772235},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2595.8324093086121},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2207.3688809785376},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1967.1652617050313},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1852.4036083168435},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1800.5447382856478},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1784.4810016497572},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1791.3853136261332},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":1814.4446749021638},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z126:$AM126,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L129+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X128/X$16)","v":716.80131098424658},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2712.9264109456853},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":730.82405515988376},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":225.23079797811448},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":206.70356164821388},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":157.79869000562695},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":128.69107553264658},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":110.08036614792537},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":97.224749518388748},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":87.867398080024969},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":80.797295470033788},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z128:$AM128,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)))","v":"Расходы на оргтехнику"},null,{"$f":"L130+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X129/X$16)","v":919.56192430995179},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":3271.1697596728241},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":909.93757208413308},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":282.41047279017641},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":261.80704236680435},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":201.78645944185868},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":166.14719628144414},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":143.48629169986253},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":127.94795207105832},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":116.74552220632141},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":108.38401858884168},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z129:$AM129,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X133/X$16)","v":9984.3070194842385},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":4157.7940293398515},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3339.356871698436},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2502.2972432105134},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":2112.4653009344156},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1992.8264987958421},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1946.4170748714266},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1935.2211700782364},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1944.522979628895},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":1967.3937908643902},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":2000.1871173660461},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z133:$AM133,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"I125","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Юридические, банковские и т.п. расходы"},null,{"$f":"L136+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X135/X$16)","v":3931.9943515107352},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":490.95720786220011},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":995.56037772761886},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":854.96193749031602},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":776.28402229140295},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":767.02733499710428},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":771.17052823854431},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":781.97889518722809},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":796.944246906839},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":814.90170782792893},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":835.25332487435423},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z135:$AM135,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"I125","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X136/X$16)","v":786.39887030214709},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":98.191441572440041},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":199.11207554552377},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":170.99238749806321},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":155.25680445828061},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":153.4054669994209},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":154.23410564770887},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":156.39577903744564},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":159.38884938136781},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":162.98034156558575},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":167.05066497487084},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z136:$AM136,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Интернет, телефония"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X138/X$16)","v":276.99656973804827},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":389.51612903225805},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":160.75194767441863},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":95.926435277272731},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":68.815135437632961},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":57.102104921478258},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":51.266228717852179},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":48.275526810713515},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":46.938391754291558},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":46.699620869773746},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":47.273377099772631},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z138:$AM138,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H137","v":"Управленческие расходы"},{"$f":"I138","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L141)))","v":"Расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X139/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z139:$AM139,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X146/X$16)","v":6339.9569024818165},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":8969.8080479855289},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4903.5917318170768},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2642.5828940102065},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1749.3076258609772},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1368.6633440305222},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":1175.0105349419207},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":1066.2528293187838},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":1004.6148571291603},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":971.6662172362245},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":957.43777294283859},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z146:$AM146,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I149","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"Разработка ПО"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X148/X$16)","v":4665.3796653796653},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":8960.5734767025078},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":4844.9612403100773},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":2525.2525252525252},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1582.2784810126582},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":1146.788990825688},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":899.2805755395683},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":739.64497041420123},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":628.14070351758789},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":545.8515283842795},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":482.62548262548262},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z148:$AM148,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I149","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"Капзатраты - 2"},null,{"$f":"L150+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X149/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z149:$AM149,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X152/X$16)","v":1674.5772371021499},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":9.2345712830197204},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":58.63049150699932},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":117.33036875768158},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":167.02914484831925},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":221.87435320483405},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":275.72995940235234},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":326.60785890458232},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":376.47415361157232},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":425.81468885194499},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":474.81229031735558},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z152:$AM152,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I154","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L155)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X153/X$16)","v":478.45063917204294},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2.6384489380056344},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":16.751569001999805},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":33.522962502194737},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":47.722612813805505},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":63.392672344238292},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":78.77998840067211},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":93.316531115594927},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":107.56404388902068},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":121.66133967198434},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":135.66065437638736},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z153:$AM153,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I154","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L157)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L156+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X155/X$16)","v":478.45063917204294},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":2.6384489380056344},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":16.751569001999805},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":33.522962502194737},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":47.722612813805505},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":63.392672344238292},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":78.77998840067211},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":93.316531115594927},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":107.56404388902068},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":121.66133967198434},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":135.66065437638736},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z155:$AM155,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X159/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z159:$AM159,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H161","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L164)=0,$L164=0,$L164=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L164)))","v":"налог на имущество организаций"},null,null,{"$f":"L163+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X162/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z162:$AM162,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X165/X$16)","v":106229.42303640688},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":-77986.431081389994},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":-4499.0461866661808},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":10930.252148378002},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":15559.483593536706},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":18981.748978046158},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":21235.248393083719},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":22942.254370521467},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":24373.527042952188},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":25659.901103413802},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":26873.060593726419},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z165:$AM165,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X167/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z167:$AM167,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X169/X$16)","v":1095.7308931470006},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":7168.4587813620064},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":3540.0256372272784},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":1599.0852911301849},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":430.39699263429935},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":114.67889908256886},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":0.99920063948840321},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z169:$AM169,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X171/X$16)","v":105133.69214325986},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":-85154.88986275201},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":-8039.0718238934633},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":9331.1668572478193},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":15129.086600902408},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":18867.070078963588},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":21234.249192444226},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":22942.254370521467},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":24373.527042952188},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":25659.901103413802},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":26873.060593726419},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z171:$AM171,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X173/X$16)","v":21026.738428651977},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":1665.169802848133},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":3773.4140157927177},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":4246.8498384888462},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":4588.4508741042946},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":4874.7054085904365},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":5131.9802206827599},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":5374.6121187452873},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z173:$AM173,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X175/X$16)","v":84106.953714607909},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AA$12)/AA$16))","v":-85154.88986275201},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AB$12)/AB$16))","v":-8039.0718238934633},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AC$12)/AC$16))","v":9331.1668572478193},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AD$12)/AD$16))","v":13463.916798054279},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AE$12)/AE$16))","v":15093.656063170867},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AF$12)/AF$16))","v":16987.399353955381},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AG$12)/AG$16))","v":18353.803496417175},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AH$12)/AH$16))","v":19498.82163436175},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AI$12)/AI$16))","v":20527.920882731047},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AJ$12)/AJ$16))","v":21498.448474981134},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z175:$AM175,Rep!$Z$12:$AM$12,AL$12)/AL$16))","v":0}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181}]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":38,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I48\")","v":"CFind"},null,null,{"$f":"INDIRECT(\"START!K48\")","v":"Анализ финансового потока косвенным методом"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$AM16,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":480157614.79406309},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AA$12))","v":25844682.997668277},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AB$12))","v":24835901.547207858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AC$12))","v":26051264.651619941},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AD$12))","v":43474273.566359922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AE$12))","v":73513509.860170871},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AF$12))","v":122184940.6485727},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AG$12))","v":186635433.16466644},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AH$12))","v":266794088.58064085},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AI$12))","v":363512820.27292746},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AJ$12))","v":480157614.79406309},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z305:$AM305,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I770","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,22229856.578477532,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AA$12))","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AB$12))","v":23715112.369457081},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AC$12))","v":23828955.304386977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AD$12))","v":24492132.588859968},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AE$12))","v":25008446.498873428},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AF$12))","v":25241917.211734876},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AG$12))","v":25137982.648637377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AH$12))","v":24639615.517263323},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AI$12))","v":23689384.242321424},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AJ$12))","v":22229856.578477532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$AM306,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I771","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z307:$AM307,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I772","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20513802.50878235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AA$12))","v":104803.63896512828},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AB$12))","v":738604.72382738104},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AC$12))","v":1695025.3198478078},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AD$12))","v":2990821.692962694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AE$12))","v":4695880.6454975745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AF$12))","v":6841399.8530925699},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AG$12))","v":9460185.5753364656},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AH$12))","v":12586975.91598309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AI$12))","v":16258543.37089495},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AJ$12))","v":20513802.50878235},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$AM308,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I773","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,217949.87206599116,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AA$12))","v":98788.924482839182},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AB$12))","v":141267.78725672886},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AC$12))","v":188367.36071848869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AD$12))","v":208107.29166666418},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AE$12))","v":209554.32291660458},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AF$12))","v":211073.70572915673},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AG$12))","v":212669.05768239498},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AH$12))","v":214344.17723295093},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AI$12))","v":216103.0527613759},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AJ$12))","v":217949.87206599116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z309:$AM309,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I774","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z310:$AM310,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I775","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,436787672.50140393,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AA$12))","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AB$12))","v":2.3283064365386963E-10},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AC$12))","v":2.3283064365386963E-10},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AD$12))","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AE$12))","v":43191295.059549935},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AF$12))","v":89482216.544682771},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AG$12))","v":151416262.54967687},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AH$12))","v":228944819.63682815},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AI$12))","v":322940456.27361643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AJ$12))","v":436787672.50140393},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z311:$AM311,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I776","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,408333.33333333768,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AA$12))","v":142916.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AB$12))","v":240916.66666666698},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AC$12))","v":338916.66666666698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AD$12))","v":408333.33333333116},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AE$12))","v":408333.33333333116},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AF$12))","v":408333.33333333116},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AG$12))","v":408333.33333333768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AH$12))","v":408333.33333333768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AI$12))","v":408333.33333333768},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AJ$12))","v":408333.33333333768},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$AM312,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$AM29,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":480157614.79406357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AA$12))","v":25844682.99766827},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AB$12))","v":24835901.547207851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AC$12))","v":26051264.651619945},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AD$12))","v":43474273.566359922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AE$12))","v":73513509.860170901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AF$12))","v":122184940.64857261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AG$12))","v":186635433.1646663},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AH$12))","v":266794088.58064112},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AI$12))","v":363512820.27292776},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AJ$12))","v":480157614.79406357},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z318:$AM318,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,435674020.24166906,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AA$12))","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AB$12))","v":-19986970.575600896},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AC$12))","v":-10749115.386925558},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AD$12))","v":10523873.154000198},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AE$12))","v":43428043.371712685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AF$12))","v":90653013.575708613},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AG$12))","v":152688869.39359868},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AH$12))","v":230294179.49835846},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AI$12))","v":324312057.1412667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AJ$12))","v":435674020.24166906},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z319:$AM319,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z320:$AM320,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9187236.0616693497,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AA$12))","v":403056.14430221496},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AB$12))","v":1162845.7754563019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AC$12))","v":1637661.3823245615},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AD$12))","v":2335838.3350794762},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AE$12))","v":3096680.2455646098},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AF$12))","v":3915185.7205199599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AG$12))","v":4794772.1602221131},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AH$12))","v":5739038.9747265577},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AI$12))","v":6751776.712513864},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AJ$12))","v":9187236.0616693497},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z321:$AM321,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1320455.0266666673,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AA$12))","v":191865.94249230745},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AB$12))","v":305113.652},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AC$12))","v":378452.95399999386},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AD$12))","v":486431.54666666361},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AE$12))","v":594143.54666668084},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AF$12))","v":701855.54666668829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AG$12))","v":809567.54666664638},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AH$12))","v":917279.5466666501},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AI$12))","v":1024991.5466666929},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AJ$12))","v":1320455.0266666673},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z322:$AM322,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-3.7252902984619141E-8,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AA$12))","v":-133177.75891673192},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AB$12))","v":-175170.99948075786},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AC$12))","v":-236057.54756062571},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AD$12))","v":-303295.55051250383},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AE$12))","v":-376667.20989067852},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AF$12))","v":-456617.79633037932},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AG$12))","v":-543621.77338938043},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AH$12))","v":-638184.60366327688},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AI$12))","v":-740844.66253114492},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AJ$12))","v":-3.7252902984619141E-8},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z323:$AM323,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4217151.7480008751,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AA$12))","v":591688.89482051297},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AB$12))","v":985188.8436867001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AC$12))","v":1234871.1220127968},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AD$12))","v":1591240.8451925199},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AE$12))","v":1972107.0826079864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AF$12))","v":2374393.1775077172},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AG$12))","v":2799041.5417271256},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AH$12))","v":3247031.8539399132},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AI$12))","v":3719382.4474979043},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AJ$12))","v":4217151.7480008751},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z324:$AM324,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2395247.0242741518,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AA$12))","v":251513.33689230774},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AB$12))","v":484508.30621201918},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AC$12))","v":631119.52320767427},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AD$12))","v":841647.262615507},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AE$12))","v":1066774.0877297958},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AF$12))","v":1304651.0398145905},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AG$12))","v":1555840.5123455096},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AH$12))","v":1820927.1672924589},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AI$12))","v":2100518.7650750987},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AJ$12))","v":2395247.0242741518},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z325:$AM325,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,245000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AA$12))","v":85400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AB$12))","v":135800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AC$12))","v":186200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AD$12))","v":210000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AH$12))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AI$12))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AJ$12))","v":245000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z326:$AM326,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z327:$AM327,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4661644.7569388747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AA$12))","v":159812.6192162006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AB$12))","v":629391.71022838447},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AC$12))","v":944206.47269400209},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AD$12))","v":1387320.5781708248},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AE$12))","v":1865223.1831746921},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AF$12))","v":2367522.3451543003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AG$12))","v":2896170.3822651058},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AH$12))","v":3453245.1308371425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AI$12))","v":4040955.1720680296},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AJ$12))","v":4661644.7569388747},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z328:$AM328,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2456859.9348446727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AD$12))","v":528995.17292501358},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AE$12))","v":818316.66371624731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AF$12))","v":1114937.0395311229},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AG$12))","v":1424793.4012304693},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AH$12))","v":1750571.0124832019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AI$12))","v":2093983.1503706276},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AJ$12))","v":2456859.9348446727},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z329:$AM329,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AB$12))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AD$12))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AI$12))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AJ$12))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z330:$AM330,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AB$12))","v":15833333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AC$12))","v":10833333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AD$12))","v":5833333.3333333377},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AE$12))","v":833333.33333333209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z331:$AM331,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AA$12))","v":133333.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AB$12))","v":105555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AC$12))","v":72222.222222222015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AD$12))","v":38888.888888888992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AE$12))","v":5555.5555555559695},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z332:$AM332,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AB$12))","v":4985670.3027361948},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AC$12))","v":1107297.6003084562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z333:$AM333,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AB$12))","v":370635.64308101364},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AC$12))","v":11072.976003084565},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z334:$AM334,Rep!$Z$12:$AM$12,AL$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$AM51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":7.4505805969238281E-9},7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,0,0]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"X53-CF!$X$135","v":0},null,null,null,{"$f":"SUM($Z53:$AM53)","v":436787672.50140393},null,null,{"$f":"IF(AA$11=\"\",0,AA$22-Z$22)","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,AB$22-AA$22)","v":-1142808.0644789487},0,15374878.659537271,27816416.400012664,46290921.485132836,61934046.004994094,77528557.087151289,93995636.636788279,113847216.22778749,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X55-SUM(X56:X75))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X56:X75))","v":480157614.79406351},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA75))","v":25844682.99766827},{"$f":"IF(AB$11=\"\",0,SUM(AB56:AB75))","v":-1008781.450460426},1215363.1044120926,17423008.914739996,30039236.293810982,48671430.788401738,64450492.516093627,80158655.415974826,96718731.692286611,116644794.52113576,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,PL!X$175)","v":435674020.241669},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$175)","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,PL!AB$175)","v":-4148161.061129027},{"$f":"IF(AC$11=\"\",0,PL!AC$175)","v":9237855.1886753403},{"$f":"IF(AD$11=\"\",0,PL!AD$175)","v":21272988.54092576},{"$f":"IF(AE$11=\"\",0,PL!AE$175)","v":32904170.217712492},{"$f":"IF(AF$11=\"\",0,PL!AF$175)","v":47224970.203995958},{"$f":"IF(AG$11=\"\",0,PL!AG$175)","v":62035855.817890048},{"$f":"IF(AH$11=\"\",0,PL!AH$175)","v":77605310.104759768},{"$f":"IF(AI$11=\"\",0,PL!AI$175)","v":94017877.642908186},{"$f":"IF(AJ$11=\"\",0,PL!AJ$175)","v":111361963.10040228},{"$f":"IF(AK$11=\"\",0,PL!AK$175)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$175)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X31-W31)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA31-Z31)","v":0},{"$f":"IF(AB$11=\"\",0,AB31-AA31)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X32-W32)","v":9187236.0616693497},null,null,{"$f":"IF(AA$11=\"\",0,AA32-Z32)","v":403056.14430221496},759789.63115408691,474815.60686825961,698176.95275491476,760841.91048513353,818505.47495535016,879586.43970215321,944266.8145044446,1012737.7377873063,2435459.3491554856,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1320455.0266666673,null,null,{"$f":"IF(AA$11=\"\",0,AA33-Z33)","v":191865.94249230745},113247.70950769255,73339.301999993855,107978.59266666975,107712.00000001723,107712.00000000745,107711.99999995809,107712.00000000373,107712.00000004284,295463.47999997437,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-3.7252902984619141E-8,null,null,{"$f":"IF(AA$11=\"\",0,AA34-Z34)","v":-133177.75891673192},-41993.240564025939,-60886.548079867847,-67238.002951878123,-73371.659378174692,-79950.586439700797,-87003.977059001103,-94562.830273896456,-102660.05886786804,740844.66253110766,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4217151.7480008751,null,null,{"$f":"IF(AA$11=\"\",0,AA35-Z35)","v":591688.89482051297},393499.94886618713,249682.27832609671,356369.72317972314,380866.23741546646,402286.09489973076,424648.36421940848,447990.31221278757,472350.59355799109,497769.30050297081,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2395247.0242741518,null,null,{"$f":"IF(AA$11=\"\",0,AA36-Z36)","v":251513.33689230774},232994.96931971144,146611.21699565509,210527.73940783273,225126.82511428883,237876.95208479464,251189.47253091913,265086.65494694933,279591.59778263979,294728.25919905305,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,245000,null,null,{"$f":"IF(AA$11=\"\",0,AA37-Z37)","v":85400},50400,50400,23800,0,0,0,0,0,35000,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA38-Z38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4661644.7569388747,null,null,{"$f":"IF(AA$11=\"\",0,AA39-Z39)","v":159812.6192162006},469579.09101218387,314814.76246561762,443114.1054768227,477902.6050038673,502299.16197960824,528648.03711080551,557074.74857203662,587710.04123088717,620689.58487084508,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2456859.9348446727,null,null,{"$f":"IF(AA$11=\"\",0,AA40-Z40)","v":0},0,0,528995.17292501358,289321.49079123372,296620.37581487559,309856.36169934645,325777.61125273257,343412.13788742572,362876.78447404504,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,AA41-Z41)","v":20000000},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA42-Z42)","v":20000000},-4166666.666666666,-5000000.0000000019,-4999999.9999999944,-5000000.0000000056,-833333.33333333209,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA43-Z43)","v":133333.33333333326},-27777.777777777752,-33333.333333333489,-33333.333333333023,-33333.333333333023,-5555.5555555559695,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA44-Z44)","v":0},4985670.3027361948,-3878372.7024277383,-1107297.6003084562,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA45-Z45)","v":0},370635.64308101364,-359562.66707792907,-11072.976003084565,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X77-SUM(X78:X88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X78:X88))","v":-43369942.292659208},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA78:AA88))","v":-24701874.933189329},-134026.61401853338,-1215363.1044120826,-2048130.2552027167,-2222819.8937982805,-2380509.3032689961,-2516446.5110996412,-2630098.3288231269,-2723095.0554983858,-2797578.2933481224,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I17","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X17-W17))","v":-22229856.578477532},null,null,{"$f":"IF(AA$11=\"\",0,-(AA17-Z17))","v":-24355365.70307469},640253.33361760899,-113842.93492989615,-663177.28447299078,-516313.91001345962,-233470.71286144853,103934.56309749931,498367.13137405366,950231.27494189888,1459527.6638438925,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I18","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X18-W18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X19-W19))","v":-20513802.50878235},null,null,-104803.63896512828,-633801.0848622527,-956420.59602042672,-1295796.3731148862,-1705058.9525348805,-2145519.2075949954,-2618785.7222438958,-3126790.3406466246,-3671567.4549118597,-4255259.1378873996,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X20-W20))","v":-217949.87206599116},null,null,-98788.924482839182,-42478.862773889676,-47099.573461759835,-19739.93094817549,-1447.0312499403954,-1519.3828125521541,-1595.3519532382488,-1675.1195505559444,-1758.8755284249783,-1846.8193046152592,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X21-W21))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA21-Z21))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,null,"руб."]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X23-W23))","v":-408333.33333333768},null,null,{"$f":"IF(AA$11=\"\",0,-(AA23-Z23))","v":-142916.66666666698},-98000,-98000,-69416.666666664183,0,0,-6.5192580223083496E-9,0,0,0,0,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X90-CF!$X$135)<SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16),0,1)","v":0},null,null,null,{"$f":"X55+X77","v":436787672.50140429},null,null,{"$f":"AA55+AA77","v":1142808.0644789413},-1142808.0644789594,1.0011717677116394E-8,15374878.65953728,27816416.400012702,46290921.485132739,61934046.004993983,77528557.087151706,93995636.636788219,113847216.22778764,0,0]
[]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z92:$AM92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X53-X90","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA53-$AA90)","v":7.6834112405776978E-9},{"$f":"IF(AB$11=\"\",0,$AA53-$AA90)","v":7.6834112405776978E-9},7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,7.6834112405776978E-9,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":275,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I49\")","v":"FinEcAn"},null,null,{"$f":"INDIRECT(\"START!K49\")","v":"Финансово-экономический анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99177)","v":0},{"$f":"SUM(T$15:T$99177)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null," "]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$AM16)","v":30},"*",null,{"$f":"IF(AA$11=\"\",0,3)","v":3},{"$f":"IF(OR(AB$11=\"\",AA16-0.5<0),0,5)","v":5},{"$f":"IF(OR(AC$11=\"\",AB16-0.5<0),0,AB16-0.5)","v":4.5},4,3.5,3,2.5,2,1.5,1,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ВЕС ПО ПЕРИОДАМ"},"Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,{"$f":"IF(ABS($X17-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$AM17)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",$X16=0),0,AA16/$X16)","v":0.1},{"$f":"IF(OR(AB$11=\"\",$X16=0),0,AB16/$X16)","v":0.16666666666666666},0.15,0.13333333333333333,0.11666666666666667,0.1,8.3333333333333329E-2,6.6666666666666666E-2,0.05,3.3333333333333333E-2,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$48","v":"Наиболее ликвидные активы (А1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X21+$X24+$X28+$X30-BS!$X$16)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z21:$AM21,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":437196005.83473724},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA22:AA$41,$I22:$I$41,$I21))","v":1285724.7311456159},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB22:AB$41,$I22:$I$41,$I21))","v":240916.66666666721},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC22:AC$41,$I22:$I$41,$I21))","v":338916.66666666721},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD22:AD$41,$I22:$I$41,$I21))","v":15783211.992870603},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE22:AE$41,$I22:$I$41,$I21))","v":43599628.392883264},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF22:AF$41,$I22:$I$41,$I21))","v":89890549.878016099},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG22:AG$41,$I22:$I$41,$I21))","v":151824595.88301021},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH22:AH$41,$I22:$I$41,$I21))","v":229353152.9701615},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI22:AI$41,$I22:$I$41,$I21))","v":323348789.60694975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ22:AJ$41,$I22:$I$41,$I21))","v":437196005.83473724},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK22:AK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL22:AL$41,$I22:$I$41,$I21))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$49","v":"Денежные средства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X22-BS!$X$22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,436787672.50140393,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$22)","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,BS!AB$22)","v":2.3283064365386963E-10},{"$f":"IF(AC$11=\"\",0,BS!AC$22)","v":2.3283064365386963E-10},{"$f":"IF(AD$11=\"\",0,BS!AD$22)","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,BS!AE$22)","v":43191295.059549935},{"$f":"IF(AF$11=\"\",0,BS!AF$22)","v":89482216.544682771},{"$f":"IF(AG$11=\"\",0,BS!AG$22)","v":151416262.54967687},{"$f":"IF(AH$11=\"\",0,BS!AH$22)","v":228944819.63682815},{"$f":"IF(AI$11=\"\",0,BS!AI$22)","v":322940456.27361643},{"$f":"IF(AJ$11=\"\",0,BS!AJ$22)","v":436787672.50140393},{"$f":"IF(AK$11=\"\",0,BS!AK$22)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$22)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$50","v":"Финансовые вложения"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X23-BS!$X$23)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,408333.33333333768,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$23)","v":142916.66666666698},{"$f":"IF(AB$11=\"\",0,BS!AB$23)","v":240916.66666666698},{"$f":"IF(AC$11=\"\",0,BS!AC$23)","v":338916.66666666698},{"$f":"IF(AD$11=\"\",0,BS!AD$23)","v":408333.33333333116},{"$f":"IF(AE$11=\"\",0,BS!AE$23)","v":408333.33333333116},{"$f":"IF(AF$11=\"\",0,BS!AF$23)","v":408333.33333333116},{"$f":"IF(AG$11=\"\",0,BS!AG$23)","v":408333.33333333768},{"$f":"IF(AH$11=\"\",0,BS!AH$23)","v":408333.33333333768},{"$f":"IF(AI$11=\"\",0,BS!AI$23)","v":408333.33333333768},{"$f":"IF(AJ$11=\"\",0,BS!AJ$23)","v":408333.33333333768},{"$f":"IF(AK$11=\"\",0,BS!AK$23)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$23)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$51","v":"Быстро реализуемые активы (А2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,217949.87206599116,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA25:AA$41,$I25:$I$41,$I24))","v":98788.924482839182},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB25:AB$41,$I25:$I$41,$I24))","v":141267.78725672886},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC25:AC$41,$I25:$I$41,$I24))","v":188367.36071848869},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD25:AD$41,$I25:$I$41,$I24))","v":208107.29166666418},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE25:AE$41,$I25:$I$41,$I24))","v":209554.32291660458},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF25:AF$41,$I25:$I$41,$I24))","v":211073.70572915673},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG25:AG$41,$I25:$I$41,$I24))","v":212669.05768239498},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH25:AH$41,$I25:$I$41,$I24))","v":214344.17723295093},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI25:AI$41,$I25:$I$41,$I24))","v":216103.0527613759},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ25:AJ$41,$I25:$I$41,$I24))","v":217949.87206599116},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK25:AK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL25:AL$41,$I25:$I$41,$I24))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$52","v":"Незавершенное производство"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X25-BS!$X$20)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,217949.87206599116,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$20)","v":98788.924482839182},{"$f":"IF(AB$11=\"\",0,BS!AB$20)","v":141267.78725672886},{"$f":"IF(AC$11=\"\",0,BS!AC$20)","v":188367.36071848869},{"$f":"IF(AD$11=\"\",0,BS!AD$20)","v":208107.29166666418},{"$f":"IF(AE$11=\"\",0,BS!AE$20)","v":209554.32291660458},{"$f":"IF(AF$11=\"\",0,BS!AF$20)","v":211073.70572915673},{"$f":"IF(AG$11=\"\",0,BS!AG$20)","v":212669.05768239498},{"$f":"IF(AH$11=\"\",0,BS!AH$20)","v":214344.17723295093},{"$f":"IF(AI$11=\"\",0,BS!AI$20)","v":216103.0527613759},{"$f":"IF(AJ$11=\"\",0,BS!AJ$20)","v":217949.87206599116},{"$f":"IF(AK$11=\"\",0,BS!AK$20)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$20)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$53","v":"Дебиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X26-BS!$X$18)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$18)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$18)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$18)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$18)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$18)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$18)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$18)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$18)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$18)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$18)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$18)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$18)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$54","v":"Авансы выданные"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X27-BS!$X$21)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$21)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$21)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$21)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$21)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$21)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$21)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$55","v":"Медленно реализуемые активы (А3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20513802.50878235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA29:AA$41,$I29:$I$41,$I28))","v":104803.63896512828},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB29:AB$41,$I29:$I$41,$I28))","v":738604.72382738104},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC29:AC$41,$I29:$I$41,$I28))","v":1695025.3198478078},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD29:AD$41,$I29:$I$41,$I28))","v":2990821.692962694},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE29:AE$41,$I29:$I$41,$I28))","v":4695880.6454975745},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF29:AF$41,$I29:$I$41,$I28))","v":6841399.8530925699},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG29:AG$41,$I29:$I$41,$I28))","v":9460185.5753364656},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH29:AH$41,$I29:$I$41,$I28))","v":12586975.91598309},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI29:AI$41,$I29:$I$41,$I28))","v":16258543.37089495},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ29:AJ$41,$I29:$I$41,$I28))","v":20513802.50878235},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK29:AK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL29:AL$41,$I29:$I$41,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I28","v":"Медленно реализуемые активы (А3)"},{"$f":"KPI!$I$56","v":"Запасы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X29-BS!$X$19)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,20513802.50878235,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$19)","v":104803.63896512828},{"$f":"IF(AB$11=\"\",0,BS!AB$19)","v":738604.72382738104},{"$f":"IF(AC$11=\"\",0,BS!AC$19)","v":1695025.3198478078},{"$f":"IF(AD$11=\"\",0,BS!AD$19)","v":2990821.692962694},{"$f":"IF(AE$11=\"\",0,BS!AE$19)","v":4695880.6454975745},{"$f":"IF(AF$11=\"\",0,BS!AF$19)","v":6841399.8530925699},{"$f":"IF(AG$11=\"\",0,BS!AG$19)","v":9460185.5753364656},{"$f":"IF(AH$11=\"\",0,BS!AH$19)","v":12586975.91598309},{"$f":"IF(AI$11=\"\",0,BS!AI$19)","v":16258543.37089495},{"$f":"IF(AJ$11=\"\",0,BS!AJ$19)","v":20513802.50878235},{"$f":"IF(AK$11=\"\",0,BS!AK$19)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$19)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$57","v":"Трудно реализуемые активы (А4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,22229856.578477532,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA31:AA$41,$I31:$I$41,$I30))","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB31:AB$41,$I31:$I$41,$I30))","v":23715112.369457081},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC31:AC$41,$I31:$I$41,$I30))","v":23828955.304386977},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD31:AD$41,$I31:$I$41,$I30))","v":24492132.588859968},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE31:AE$41,$I31:$I$41,$I30))","v":25008446.498873428},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF31:AF$41,$I31:$I$41,$I30))","v":25241917.211734876},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG31:AG$41,$I31:$I$41,$I30))","v":25137982.648637377},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH31:AH$41,$I31:$I$41,$I30))","v":24639615.517263323},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI31:AI$41,$I31:$I$41,$I30))","v":23689384.242321424},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ31:AJ$41,$I31:$I$41,$I30))","v":22229856.578477532},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK31:AK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL31:AL$41,$I31:$I$41,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I30","v":"Трудно реализуемые активы (А4)"},{"$f":"KPI!$I$58","v":"Внеоборотные активы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X31-BS!$X$17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,22229856.578477532,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$17)","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,BS!AB$17)","v":23715112.369457081},{"$f":"IF(AC$11=\"\",0,BS!AC$17)","v":23828955.304386977},{"$f":"IF(AD$11=\"\",0,BS!AD$17)","v":24492132.588859968},{"$f":"IF(AE$11=\"\",0,BS!AE$17)","v":25008446.498873428},{"$f":"IF(AF$11=\"\",0,BS!AF$17)","v":25241917.211734876},{"$f":"IF(AG$11=\"\",0,BS!AG$17)","v":25137982.648637377},{"$f":"IF(AH$11=\"\",0,BS!AH$17)","v":24639615.517263323},{"$f":"IF(AI$11=\"\",0,BS!AI$17)","v":23689384.242321424},{"$f":"IF(AJ$11=\"\",0,BS!AJ$17)","v":22229856.578477532},{"$f":"IF(AK$11=\"\",0,BS!AK$17)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$17)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$59","v":"Наиболее срочные обязательства (П1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X32+$X35+$X37+$X39-BS!$X$29)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,9187236.0616693497,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA33:AA$41,$I33:$I$41,$I32))","v":403056.14430221496},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB33:AB$41,$I33:$I$41,$I32))","v":6519151.7212735107},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC33:AC$41,$I33:$I$41,$I32))","v":2756031.9586361023},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD33:AD$41,$I33:$I$41,$I32))","v":2335838.3350794762},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE33:AE$41,$I33:$I$41,$I32))","v":3096680.2455646098},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF33:AF$41,$I33:$I$41,$I32))","v":3915185.7205199599},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG33:AG$41,$I33:$I$41,$I32))","v":4794772.1602221131},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH33:AH$41,$I33:$I$41,$I32))","v":5739038.9747265577},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI33:AI$41,$I33:$I$41,$I32))","v":6751776.712513864},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ33:AJ$41,$I33:$I$41,$I32))","v":9187236.0616693497},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK33:AK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL33:AL$41,$I33:$I$41,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$60","v":"Овердрафт"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X33-BS!$X$44-BS!$X$45)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$44+BS!AA$45)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$44+BS!AB$45)","v":5356305.9458172088},{"$f":"IF(AC$11=\"\",0,BS!AC$44+BS!AC$45)","v":1118370.5763115408},{"$f":"IF(AD$11=\"\",0,BS!AD$44+BS!AD$45)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$44+BS!AE$45)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$44+BS!AF$45)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$44+BS!AG$45)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$44+BS!AH$45)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$44+BS!AI$45)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$44+BS!AJ$45)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$44+BS!AK$45)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$44+BS!AL$45)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$61","v":"Кредиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X34-BS!$X$31-BS!$X$32)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,9187236.0616693497,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$31+BS!AA$32)","v":403056.14430221496},{"$f":"IF(AB$11=\"\",0,BS!AB$31+BS!AB$32)","v":1162845.7754563019},{"$f":"IF(AC$11=\"\",0,BS!AC$31+BS!AC$32)","v":1637661.3823245615},{"$f":"IF(AD$11=\"\",0,BS!AD$31+BS!AD$32)","v":2335838.3350794762},{"$f":"IF(AE$11=\"\",0,BS!AE$31+BS!AE$32)","v":3096680.2455646098},{"$f":"IF(AF$11=\"\",0,BS!AF$31+BS!AF$32)","v":3915185.7205199599},{"$f":"IF(AG$11=\"\",0,BS!AG$31+BS!AG$32)","v":4794772.1602221131},{"$f":"IF(AH$11=\"\",0,BS!AH$31+BS!AH$32)","v":5739038.9747265577},{"$f":"IF(AI$11=\"\",0,BS!AI$31+BS!AI$32)","v":6751776.712513864},{"$f":"IF(AJ$11=\"\",0,BS!AJ$31+BS!AJ$32)","v":9187236.0616693497},{"$f":"IF(AK$11=\"\",0,BS!AK$31+BS!AK$32)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$31+BS!AL$32)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$62","v":"Краткосрочные обязательства (П2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15296358.490725204,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA36:AA$41,$I36:$I$41,$I35))","v":1147103.0345045968},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB36:AB$41,$I36:$I$41,$I35))","v":2364831.5126463459},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC36:AC$41,$I36:$I$41,$I35))","v":3138792.5243538413},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD36:AD$41,$I36:$I$41,$I35))","v":4742339.8550580256},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE36:AE$41,$I36:$I$41,$I35))","v":6149897.354004724},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF36:AF$41,$I36:$I$41,$I35))","v":7616741.3523440398},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG36:AG$41,$I36:$I$41,$I35))","v":9151791.6108454764},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH36:AH$41,$I36:$I$41,$I35))","v":10760870.10755609},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI36:AI$41,$I36:$I$41,$I35))","v":12448986.419147208},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ36:AJ$41,$I36:$I$41,$I35))","v":15296358.490725204},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK36:AK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL36:AL$41,$I36:$I$41,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I35","v":"Краткосрочные обязательства (П2)"},{"$f":"KPI!$I$63","v":"Прочие краткосрочные обязательства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X36-SUM(BS!$X$33:$X$40))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,15296358.490725204,null,null,{"$f":"IF(AA$11=\"\",0,SUM(BS!AA$33:AA$40))","v":1147103.0345045968},{"$f":"IF(AB$11=\"\",0,SUM(BS!AB$33:AB$40))","v":2364831.5126463459},{"$f":"IF(AC$11=\"\",0,SUM(BS!AC$33:AC$40))","v":3138792.5243538413},{"$f":"IF(AD$11=\"\",0,SUM(BS!AD$33:AD$40))","v":4742339.8550580256},{"$f":"IF(AE$11=\"\",0,SUM(BS!AE$33:AE$40))","v":6149897.354004724},{"$f":"IF(AF$11=\"\",0,SUM(BS!AF$33:AF$40))","v":7616741.3523440398},{"$f":"IF(AG$11=\"\",0,SUM(BS!AG$33:AG$40))","v":9151791.6108454764},{"$f":"IF(AH$11=\"\",0,SUM(BS!AH$33:AH$40))","v":10760870.10755609},{"$f":"IF(AI$11=\"\",0,SUM(BS!AI$33:AI$40))","v":12448986.419147208},{"$f":"IF(AJ$11=\"\",0,SUM(BS!AJ$33:AJ$40))","v":15296358.490725204},{"$f":"IF(AK$11=\"\",0,SUM(BS!AK$33:AK$40))","v":0},{"$f":"IF(AL$11=\"\",0,SUM(BS!AL$33:AL$40))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$64","v":"Долгосрочные обязательства (П3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA38:AA$41,$I38:$I$41,$I37))","v":20133333.333333332},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB38:AB$41,$I38:$I$41,$I37))","v":15938888.88888889},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC38:AC$41,$I38:$I$41,$I37))","v":10905555.555555554},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD38:AD$41,$I38:$I$41,$I37))","v":5872222.2222222267},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE38:AE$41,$I38:$I$41,$I37))","v":838888.88888888806},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF38:AF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG38:AG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH38:AH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI38:AI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ38:AJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK38:AK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL38:AL$41,$I38:$I$41,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I37","v":"Долгосрочные обязательства (П3)"},{"$f":"KPI!$I$65","v":"Долгосрочные кредиты"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X38-BS!$X$42-BS!$X$43)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$42+BS!AA$43)","v":20133333.333333332},{"$f":"IF(AB$11=\"\",0,BS!AB$42+BS!AB$43)","v":15938888.88888889},{"$f":"IF(AC$11=\"\",0,BS!AC$42+BS!AC$43)","v":10905555.555555554},{"$f":"IF(AD$11=\"\",0,BS!AD$42+BS!AD$43)","v":5872222.2222222267},{"$f":"IF(AE$11=\"\",0,BS!AE$42+BS!AE$43)","v":838888.88888888806},{"$f":"IF(AF$11=\"\",0,BS!AF$42+BS!AF$43)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$42+BS!AG$43)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$42+BS!AH$43)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$42+BS!AI$43)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$42+BS!AJ$43)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$42+BS!AK$43)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$42+BS!AL$43)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$66","v":"Постоянные пассивы (П4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,455674020.24166906,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA40:AA$41,$I40:$I$41,$I39))","v":4161190.4855281264},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB40:AB$41,$I40:$I$41,$I39))","v":13029.424399103969},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC40:AC$41,$I40:$I$41,$I39))","v":9250884.6130744424},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD40:AD$41,$I40:$I$41,$I39))","v":30523873.1540002},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE40:AE$41,$I40:$I$41,$I39))","v":63428043.371712685},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF40:AF$41,$I40:$I$41,$I39))","v":110653013.57570861},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG40:AG$41,$I40:$I$41,$I39))","v":172688869.39359868},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH40:AH$41,$I40:$I$41,$I39))","v":250294179.49835846},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI40:AI$41,$I40:$I$41,$I39))","v":344312057.1412667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ40:AJ$41,$I40:$I$41,$I39))","v":455674020.24166906},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK40:AK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL40:AL$41,$I40:$I$41,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I39","v":"Постоянные пассивы (П4)"},{"$f":"KPI!$I$67","v":"Собственный капитал"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X40-BS!$X$30-BS!$X$41)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,455674020.24166906,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$30+BS!AA$41)","v":4161190.4855281264},{"$f":"IF(AB$11=\"\",0,BS!AB$30+BS!AB$41)","v":13029.424399103969},{"$f":"IF(AC$11=\"\",0,BS!AC$30+BS!AC$41)","v":9250884.6130744424},{"$f":"IF(AD$11=\"\",0,BS!AD$30+BS!AD$41)","v":30523873.1540002},{"$f":"IF(AE$11=\"\",0,BS!AE$30+BS!AE$41)","v":63428043.371712685},{"$f":"IF(AF$11=\"\",0,BS!AF$30+BS!AF$41)","v":110653013.57570861},{"$f":"IF(AG$11=\"\",0,BS!AG$30+BS!AG$41)","v":172688869.39359868},{"$f":"IF(AH$11=\"\",0,BS!AH$30+BS!AH$41)","v":250294179.49835846},{"$f":"IF(AI$11=\"\",0,BS!AI$30+BS!AI$41)","v":344312057.1412667},{"$f":"IF(AJ$11=\"\",0,BS!AJ$30+BS!AJ$41)","v":455674020.24166906},{"$f":"IF(AK$11=\"\",0,BS!AK$30+BS!AK$41)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$30+BS!AL$41)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z43:$AM43)","v":7.3333333333333321},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AA47:AA$53))","v":7},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AB47:AB$53))","v":5.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AC47:AC$53))","v":5.5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AD47:AD$53))","v":8},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AE47:AE$53))","v":8.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AF47:AF$53))","v":8.5},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AG47:AG$53))","v":8.5},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AH47:AH$53))","v":8.5},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AI47:AI$53))","v":8.5},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AJ47:AJ$53))","v":8.5},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AK47:AK$53))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AL47:AL$53))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Оценки критерия"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z48:$AM48)","v":8.4166666666666661},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21>=AA$32,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21>=AB$32,$Q$45,$Q$46))","v":5},5,10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z49:$AM49)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$24>=AA$35,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$24>=AB$35,$Q$45,$Q$46))","v":5},5,5,5,5,5,5,5,5,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z50:$AM50)","v":7.2499999999999991},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$28>=AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$28>=AB$37,$Q$45,$Q$46))","v":5},5,5,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z51:$AM51)","v":7.083333333333333},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$30>=AA$39,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$30>=AB$39,$Q$45,$Q$46))","v":10},10,5,5,5,5,5,5,5,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I50","v":"Расчет оценок критериев по периодам"},"А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q48:Q51)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z52:$AM52)","v":7.9166666666666661},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21+AA$24+AA$28>=AA$32+AA$35+AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$21+AB$24+AB$28>=AB$32+AB$35+AB$37,$Q$45,$Q$46))","v":5},5,10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q62*X62+$Q70*X70+$Q78*X78+$Q86*X86+$Q94*X94))","v":7.6316666666666659},null,null,{"$f":"IF(AA$11=\"\",0,($Q62*AA62+$Q70*AA70+$Q78*AA78+$Q86*AA86+$Q94*AA94))","v":6.3},{"$f":"IF(AB$11=\"\",0,($Q62*AB62+$Q70*AB70+$Q78*AB78+$Q86*AB86+$Q94*AB94))","v":2.6},{"$f":"IF(AC$11=\"\",0,($Q62*AC62+$Q70*AC70+$Q78*AC78+$Q86*AC86+$Q94*AC94))","v":4.9000000000000004},10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$29","v":"Коэффициент текущей ликвидности (L1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z56:$AM56)","v":5.435627566316084},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24+AA$28)/(AA$32+AA$35)))","v":0.96075120217005094},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24+AB$28)/(AB$32+AB$35)))","v":0.12615840757910279},0.37699330211537957,2.6817834289547906,5.2457314978416019,8.4064894639297822,11.579730546319846,14.676109538288264,17.698433843509829,18.703452927862632,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0.6,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z62:$AM62)","v":6.9666666666666668},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA56>=$J61,$Q61,IF(AA56>=$J60,$Q60,IF(AA56>=$J59,$Q59,$Q58))))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB56>=$J61,$Q61,IF(AB56>=$J60,$Q60,IF(AB56>=$J59,$Q59,$Q58))))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC56>=$J61,$Q61,IF(AC56>=$J60,$Q60,IF(AC56>=$J59,$Q59,$Q58))))","v":2},10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H63","v":0},"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z70:$AM70)","v":7.4666666666666668},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA64>=$J69,$Q69,IF(AA64>=$J68,$Q68,IF(AA64>=$J67,$Q67,$Q66))))","v":10},2,2,10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":"Коэффициент абсолютной ликвидности (L3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I74","v":"Коэффициент абсолютной ликвидности (L3)"},0.25,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"KPI!$I$32","v":"Коэффициент общей платежеспособности (L4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z80:$AM80)","v":6.6695309104123774},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,(AA$21+AA$24+AA$28+AA$30)/(AA$32+AA$35+AA$37)))","v":1.1919059156728726},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,(AB$21+AB$24+AB$28+AB$30)/(AB$32+AB$35+AB$37)))","v":1.000524895923995},1.5506354375228375,3.3569829643930182,7.2890540010518619,10.595361891950256,13.382180458805571,16.169427798067101,18.932206901376411,19.611401984562864,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1.8,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H88","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.3,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z97:$AM97)","v":7.5421666666666667},null,null,{"$f":"IF(AA$11=\"\",0,$Q99*AA43+$Q100*AA55)","v":6.51},{"$f":"IF(AB$11=\"\",0,$Q99*AB43+$Q100*AB55)","v":3.4699999999999998},5.08,9.4,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},{"$f":"I98","v":"Весовой коэффициент оценки"},{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q99","v":0.7}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"I104","v":"Собственные оборотные средства (СОС)"},"Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z106:$AM106,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":22229856.578477532},null,null,{"$f":"IF(AA$11=\"\",0,AA$30)","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,AB$30)","v":23715112.369457081},23828955.304386977,24492132.588859968,25008446.498873428,25241917.211734876,25137982.648637377,24639615.517263323,23689384.242321424,22229856.578477532,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z115:$AM115)","v":7.083333333333333},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$104<AA$28,AA$28-AA$104<=AA$32),$Q$111,$Q$112))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$104<AB$28,AB$28-AB$104<=AB$32),$Q$111,$Q$112))","v":10},10,5,5,5,5,5,5,5,0,0]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H120","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.7,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"KPI!$I$71","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z136:$AM136)","v":0.43986789213177657},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)=0,0,(AA$104)/(AA$21+AA$24+AA$28)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)=0,0,(AB$104)/(AB$21+AB$24+AB$28)))","v":0},0,0.31775870658055988,0.79207394466563141,0.88104428081534314,0.91364220471280111,0.93186205122065213,0.94349782535324755,0.94653393660214091,0,0]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H137","v":0},{"$f":"I138","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"KPI!$I$72","v":"Коэффициент финансового рычага (S4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z144:$AM144)","v":5.6695309104123792},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,AA$39/(AA$32+AA$35+AA$37)))","v":0.19190591567287238},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,AB$39/(AB$32+AB$35+AB$37)))","v":5.248959239946997E-4},0.55063543752283739,2.3569829643930182,6.2890540010518654,9.5953618919502492,12.382180458805559,15.169427798067115,17.932206901376425,18.611401984562885,0,0]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0.4,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},null,null,"баллы",null,null,"*",0.4]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q168*X168+$Q176*X176+$Q184*X184+$Q192*X192+$Q200*X200))","v":7.9533333333333331},null,null,{"$f":"IF(AA$11=\"\",0,($Q168*AA168+$Q176*AA176+$Q184*AA184+$Q192*AA192+$Q200*AA200))","v":5.4499999999999993},{"$f":"IF(AB$11=\"\",0,($Q168*AB168+$Q176*AB176+$Q184*AB184+$Q192*AB192+$Q200*AB200))","v":6.0499999999999989},{"$f":"IF(AC$11=\"\",0,($Q168*AC168+$Q176*AC176+$Q184*AC184+$Q192*AC192+$Q200*AC200))","v":9.1999999999999993},9.1999999999999993,9.1999999999999993,8.6999999999999993,8,8,7.8,7.8,0,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"KPI!$I$73","v":"Рентабельность продаж (Return On Sales) (R1)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z162:$AM162)","v":0.51311090065061526},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!AA$16=0,0,PL!AA$70/PL!AA$16))","v":0.50507937564951577},{"$f":"IF(AB$11=\"\",0,IF(PL!AB$16=0,0,PL!AB$70/PL!AB$16))","v":0.49723834028325098},{"$f":"IF(AC$11=\"\",0,IF(PL!AC$16=0,0,PL!AC$70/PL!AC$16))","v":0.51154049105850463},{"$f":"IF(AD$11=\"\",0,IF(PL!AD$16=0,0,PL!AD$70/PL!AD$16))","v":0.51836487105023876},{"$f":"IF(AE$11=\"\",0,IF(PL!AE$16=0,0,PL!AE$70/PL!AE$16))","v":0.52048294981732413},{"$f":"IF(AF$11=\"\",0,IF(PL!AF$16=0,0,PL!AF$70/PL!AF$16))","v":0.52073593675989882},{"$f":"IF(AG$11=\"\",0,IF(PL!AG$16=0,0,PL!AG$70/PL!AG$16))","v":0.52014023007076804},{"$f":"IF(AH$11=\"\",0,IF(PL!AH$16=0,0,PL!AH$70/PL!AH$16))","v":0.51916087762819219},{"$f":"IF(AI$11=\"\",0,IF(PL!AI$16=0,0,PL!AI$70/PL!AI$16))","v":0.51803254914609753},{"$f":"IF(AJ$11=\"\",0,IF(PL!AJ$16=0,0,PL!AJ$70/PL!AJ$16))","v":0.51688620839664934},{"$f":"IF(AK$11=\"\",0,IF(PL!AK$16=0,0,PL!AK$70/PL!AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(PL!AL$16=0,0,PL!AL$70/PL!AL$16))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"H163","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I164","v":"Рентабельность продаж (Return On Sales) (R1)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"H169","v":0},"Расчет оценок критерия (R2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z176:$AM176)","v":8.1333333333333329},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA170>=$J175,$Q175,IF(AA170>=$J174,$Q174,IF(AA170>=$J173,$Q173,$Q172))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB170>=$J175,$Q175,IF(AB170>=$J174,$Q174,IF(AB170>=$J173,$Q173,$Q172))))","v":3},{"$f":"IF(AC$11=\"\",0,IF(AC170>=$J175,$Q175,IF(AC170>=$J174,$Q174,IF(AC170>=$J173,$Q173,$Q172))))","v":10},10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"KPI!$I$75","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z178:$AM178)","v":-4.4186470105345412},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$39)<=0,0,(PL!AA$175/12)/(AA$39)))","v":-0.31719307190166712},{"$f":"IF(AB$11=\"\",0,IF((AB$39)<=0,0,(PL!AB$175/12)/(AB$39)))","v":-26.530725981355804},{"$f":"IF(AC$11=\"\",0,IF((AC$39)<=0,0,(PL!AC$175/12)/(AC$39)))","v":8.3215962356177564E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$39)<=0,0,(PL!AD$175/12)/(AD$39)))","v":5.80774607512358E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$39)<=0,0,(PL!AE$175/12)/(AE$39)))","v":4.3230313266012614E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$39)<=0,0,(PL!AF$175/12)/(AF$39)))","v":3.5565359283899901E-2},{"$f":"IF(AG$11=\"\",0,IF((AG$39)<=0,0,(PL!AG$175/12)/(AG$39)))","v":2.9936235436853632E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$39)<=0,0,(PL!AH$175/12)/(AH$39)))","v":2.5838032623683369E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$39)<=0,0,(PL!AI$175/12)/(AI$39)))","v":2.2755006612197988E-2},{"$f":"IF(AJ$11=\"\",0,IF((AJ$39)<=0,0,(PL!AJ$175/12)/(AJ$39)))","v":2.0365794799489356E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$39)<=0,0,(PL!AK$175/12)/(AK$39)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$39)<=0,0,(PL!AL$175/12)/(AL$39)))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H177","v":0},"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z184:$AM184)","v":7.666666666666667},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA178>=$J183,$Q183,IF(AA178>=$J182,$Q182,IF(AA178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB178>=$J183,$Q183,IF(AB178>=$J182,$Q182,IF(AB178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AC$11=\"\",0,IF(AC178>=$J183,$Q183,IF(AC178>=$J182,$Q182,IF(AC178>=$J181,$Q181,$Q180))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD178>=$J183,$Q183,IF(AD178>=$J182,$Q182,IF(AD178>=$J181,$Q181,$Q180))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE178>=$J183,$Q183,IF(AE178>=$J182,$Q182,IF(AE178>=$J181,$Q181,$Q180))))","v":10},10,8,8,8,8,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H186","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":191},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.05,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,{"$f":"H194","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":199},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0.1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$79","v":"Период оборач-сти запасов и незавершенки (P1)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z205:$AM205)","v":16.213923585719549},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA204)=0,0,(AA$12-AA$11+1)/(AA204)))","v":8.8129225183014821},{"$f":"IF(AB$11=\"\",0,IF((AB204)=0,0,(AB$12-AB$11+1)/(AB204)))","v":8.9653402346865079},{"$f":"IF(AC$11=\"\",0,IF((AC204)=0,0,(AC$12-AC$11+1)/(AC204)))","v":12.558830177714105},15.219585655593971,17.536517921101478,20.002251408086806,22.390804079598514,24.840544877206845,27.283121794265529,29.79181082823624,0,0]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,{"$f":"H205","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":212},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,{"$f":"H211","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$80","v":"Оборачиваемость дебиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z213:$AM213)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$26)=0,0,(PL!AA$16)/(AA$26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$26)=0,0,(PL!AB$16)/(AB$26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF((AC$26)=0,0,(PL!AC$16)/(AC$26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF((AD$26)=0,0,(PL!AD$16)/(AD$26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF((AE$26)=0,0,(PL!AE$16)/(AE$26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF((AF$26)=0,0,(PL!AF$16)/(AF$26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$26)=0,0,(PL!AG$16)/(AG$26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$26)=0,0,(PL!AH$16)/(AH$26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$26)=0,0,(PL!AI$16)/(AI$26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$26)=0,0,(PL!AJ$16)/(AJ$26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$26)=0,0,(PL!AK$16)/(AK$26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$26)=0,0,(PL!AL$16)/(AL$26)))","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},10,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":220},null,null,null,null,null,null,{"$f":"H212","v":0},"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z220:$AM220)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA214>=$J219,$Q219,IF(AA214>=$J218,$Q218,IF(AA214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB214>=$J219,$Q219,IF(AB214>=$J218,$Q218,IF(AB214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC214>=$J219,$Q219,IF(AC214>=$J218,$Q218,IF(AC214>=$J217,$Q217,$Q216))))","v":10},10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,{"$f":"H223","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":225},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I223","v":"Период оборач-ти кредит. задолженности (P3)"},0,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":231},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"KPI!$I$84","v":"Финансовый цикл (P4)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z231:$AM231)","v":-19.797610001119327},null,null,{"$f":"IF(AA$11=\"\",0,AA205+AA214-AA223)","v":-56.706926996007986},{"$f":"IF(AB$11=\"\",0,AB205+AB214-AB223)","v":-26.31519945420294},-18.718086904950248,-17.888621296388035,-14.975808699875856,-12.169377041808566,-9.3650883600710593,-6.6531873035511282,-3.9933627307217705,-4.8130443383590098,0,0]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,{"$f":"H231","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},45,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":246},null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА"]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Оценки критерия"]
[{"$f":"ROW()","v":256},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":259},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z259:$AM259)","v":7.9166666666666661},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA249>AA248,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB249>AB248,$Q$254,$Q$255))","v":5},5,10,10,10,10,10,10,10,0,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,{"$f":"IF($X$263>=$Q$272,$I$272,IF($X$263>=$Q$273,$I$273,IF($X$263>=$Q$274,$I$274,$I$275)))","v":"Хорошее состояние"},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$AM$17,$Z263:$AM263)","v":7.8007916666666661},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AA264:AA$269))","v":6.6099999999999994},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AB264:AB$269))","v":5.7379999999999995},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AC264:AC$269))","v":6.8879999999999999},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AD264:AD$269))","v":8.8420000000000005},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AE264:AE$269))","v":8.8945000000000007},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AF264:AF$269))","v":8.849499999999999},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AG264:AG$269))","v":8.7865000000000002},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AH264:AH$269))","v":8.7865000000000002},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AI264:AI$269))","v":8.7684999999999995},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AJ264:AJ$269))","v":8.7684999999999995},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AK264:AK$269))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AL264:AL$269))","v":0}]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},"Веса ключевых разделов оценки"]
[{"$f":"ROW()","v":265},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"X97","v":7.5421666666666667},null,null,{"$f":"AA97","v":6.51},3.4699999999999998,5.08,9.4,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,9.5500000000000007,0,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"X153","v":7.4273333333333333},null,null,{"$f":"AA153","v":5.36},4.7,5.7200000000000006,9,9,9,9,9,9,9,0,0]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"X240","v":8.9869999999999983},null,null,{"$f":"AA240","v":8.4249999999999989},8.3949999999999996,9.34,9.34,9.34,9.19,8.98,8.98,8.92,8.92,0,0]
[{"$f":"ROW()","v":268},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q265:Q267)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"X252","v":6.7541666666666664},null,null,{"$f":"AA252","v":5},6.5,7.25,7,7,7,7,7,7,7,0,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":38,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I50\")","v":"InvAn"},null,null,{"$f":"INDIRECT(\"START!K50\")","v":"Инвестиционный анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99096)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99096)","v":0},{"$f":"SUM(T$15:T$99096)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":422463558.52790546},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-37657191.935521066},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-478016.33704243507},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":10854363.141057886},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":22206609.817544326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":33099749.733345993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":47132588.15179947},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z815:$FD815,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,{"$f":"Calc!$M$820","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!X820","v":4.25}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$18","v":"Свободный положительный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":462413792.45114064},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1446814.1747681387},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":11222574.616961446},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":22206609.817544326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":33099749.733345993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":47132588.15179947},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z825:$FD825,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":-39950233.923235208},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-38387477.813033931},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-1562756.1102012768},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z827:$FD827,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":422463558.52790546},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-38387477.813033931},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-115941.93543313816},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":11222574.616961446},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":22206609.817544326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":33099749.733345993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":47132588.15179947},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z829:$FD829,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$20","v":"IRR проекта"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$831","v":0.47771481871604926}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$833","v":39950233.923235208}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,{"$f":"Credits!$Q$17","v":0.25}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":61345913.458920032},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-36532202.436429806},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-216989.08821847796},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":6273596.8949825913},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":10022016.542027092},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":11945023.854385832},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":13638374.518395053},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":14355775.172009075},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":14388401.989322903},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":13963749.237946948},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":13508166.774498815},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z835:$FD835,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H23","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"(Credits!$Q$30*Credits!$X$26+Credits!$Q$40*Credits!$X$39+$X$22*Credits!$X$20)/(Credits!$X$26+Credits!$X$39+Credits!$X$20)","v":0.25853649937388795}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":57195626.24277807},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-36477487.597964726},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-218870.77890081907},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":6163582.388918682},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":9782221.7096479572},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":11580006.65564451},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":13132865.18881502},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":13730468.303025991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":13668686.281554651},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":13175537.122809242},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":12658616.969227565},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z925:$FD925,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$27","v":"ROI"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"X27/(Credits!X29+Credits!X38+Credits!X23)","v":1.2383931509705473}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,{"$f":"Calc!$M$820","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$932","v":5.75}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$35","v":"Оценка стоимости бизнеса/компании"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"X27+X35","v":114405191.49148813}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$39","v":"Терминальная стоимость (TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z34:$AM34))","v":570330765.91035879},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$11<>\"\",AB$11=\"\"),IF(OR(AA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$11<>\"\",AC$11=\"\"),IF(OR(AB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$11<>\"\",AD$11=\"\"),IF(OR(AC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$11<>\"\",AE$11=\"\"),IF(OR(AD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$11<>\"\",AF$11=\"\"),IF(OR(AE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$11<>\"\",AG$11=\"\"),IF(OR(AF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$11<>\"\",AH$11=\"\"),IF(OR(AG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$11<>\"\",AI$11=\"\"),IF(OR(AH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$11<>\"\",AJ$11=\"\"),IF(OR(AI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$11<>\"\",AK$11=\"\"),IF(OR(AJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":570330765.91035879},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$11<>\"\",AL$11=\"\"),IF(OR(AK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$11<>\"\",#REF!=\"\"),IF(OR(AL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$40","v":"NPV(TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X34/POWER(1+$X$26,MAX($Z$4:$AM$4)))","v":57209565.248710051}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$45","v":"Коэф. покрытия выплат долга (DSCR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X41=0,0,X40/X41)","v":14.709060608174644},null,null,{"$f":"IF(AA41=0,0,AA40/AA41)","v":1},1,1,3.1539691465133997,6.264936858046557,55.999114635801568,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$41","v":"CFADS"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z40:$AM40))","v":468648912.66843271},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":5650462.0301727066},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":11747849.21878189},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":22512807.577611316},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":33099749.733345985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":47132588.151799478},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":61934046.004994109},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":77528557.087151349},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":93995636.636788309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":113847216.22778755},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z913:$FD913,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z41:$AM41))","v":31861240.167028643},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":5650462.0301727066},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":11747849.21878189},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":7137928.9180740472},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":5283333.3333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":841666.66666666348},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z921:$FD921,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$46","v":"Коэф. покрытия процентов (ICR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44=0,0,X43/X44)","v":96.711808709772114},null,null,{"$f":"IF(AA44=0,0,AA43/AA44)","v":1},1,1,25.124851188055082,127.18754398935125,6937.0652392380516,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z43:$AM43))","v":548925203.65347803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1483795.3635060394},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":1975990.4386301453},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":18201285.332810916},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":36036470.796982884},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":57808876.993650258},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":77133153.597767264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":96604107.002088532},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":117156693.90962791},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":141324830.21841407},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z915:$FD915,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z44:$AM44))","v":5675886.0265014628},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1483795.3635060394},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":1975990.4386301453},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":724433.55769861094},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":283333.33333333355},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":8333.3333333333085},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z919:$FD919,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":45}]

{"sheet":"EBITDA","index":26,"n_rows":79,"n_cols":38,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I51\")","v":"EBITDA"},null,null,{"$f":"INDIRECT(\"START!K51\")","v":"Анализ собственной операционной деят-сти. Точки безубыточности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99317)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99317)","v":0},{"$f":"SUM(T$15:T$99317)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AM16,$Z$2:$AM$2,Periods!$Q$18),SUM($Z16:$AM16))","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":9131804.0662369225},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":51370915.490745127},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":84641231.811541289},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":122652875.52204166},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":167211959.02936876},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":214385406.85031533},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":264308866.57328308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":317183810.26892191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":373224982.18519133},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":432661222.28491545},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z125:$FD125,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AM17,$Z$2:$AM$2,Periods!$Q$18),SUM($Z17:$AM17))","v":966747050.04441035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":2389533.5099999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":10715297.276249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":25104895.916625001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":45716405.568750009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":70425003.905156255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":97538637.853617206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":127187572.68716133},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":159557554.40942582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":194846565.37219891},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":233265583.54522574},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z126:$FD126,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AM18,$Z$2:$AM$2,Periods!$Q$18),SUM($Z18:$AM18))","v":30398144.027957268},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":81501.304733333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":347582.03752999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":803340.90196499997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":1451803.3661249999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":2223844.0457624998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":3070480.7356256251},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":3996221.4843606558},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":5006860.1061301278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":6108572.0363656431},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":7307938.009359384},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z127:$FD127,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AM19,$Z$2:$AM$2,Periods!$Q$18),SUM($Z19:$AM19))","v":52111104.047926754},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":139716.52240000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":595854.9214799999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":1377155.8319399999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":2488805.7705000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":3812304.0784499999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":5263681.2610724997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":6850665.4017611239},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":8583188.753365932},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":10471837.776626816},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":12527893.730330374},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z128:$FD128,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,1,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$AM20,$Z$2:$AM$2,Periods!$Q$18),SUM($Z20:$AM20))","v":157259143.06666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":582152.17666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2364503.6566666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":5204670.5666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":8958016.6666666679},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":13068300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":17184300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":21300300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":25416300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":29532300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":33648300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z129:$FD129,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":2},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$AM21,$Z$2:$AM$2,Periods!$Q$18),SUM($Z21:$AM21))","v":721013207.51460004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":5157466.2692215387},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":32433509.493710771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":45289172.726667695},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":55611812.024999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":67461124.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":79311424.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":91161724.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":103012024.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":114862324.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":126712624.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z130:$FD130,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":3},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AM22,$Z$2:$AM$2,Periods!$Q$18),SUM($Z22:$AM22))","v":109244425.381},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":781434.28321538446},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":4914168.1051076921},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":6861995.8676769231},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":8426032.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":10221382.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":12016882.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":13812382.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":15607882.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":17403382.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":19198882.499999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z131:$FD131,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AM25,$Z$2:$AM$2,Periods!$Q$18),SUM($Z25:$AM25))","v":981945273.18464565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":4519518.1699082684},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":25827326.733295873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":41343814.526868731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":59073933.518117562},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":80180985.349029317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":102747221.18646431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":126831191.9041117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":152514384.96025437},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":179882293.25878981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":209024603.5778057},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z256:$FD256,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AM26,$Z$2:$AM$2,Periods!$Q$18),SUM($Z26:$AM26))","v":230992010.64397317},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":658814.21444999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2846859.1669564201},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":6436664.6570062172},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":11514690.015565902},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":17483411.217096604},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":23867961.783669759},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":30678624.693372209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":37937895.986798488},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":45669358.20863691},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":53897730.700420678},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z257:$FD257,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$AM27,$Z$2:$AM$2,Periods!$Q$18),SUM($Z27:$AM27))","v":64200854.485173821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":201384.5427066666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":825399.61774121586},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":1837743.7166227843},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":3257117.6642482528},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":4906909.693762593},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":6663702.7118866351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":8530631.6481994614},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":10513139.792446341},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":12616916.61692098},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":14847908.480638891},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z264:$FD264,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L27+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AM28,$Z$2:$AM$2,Periods!$Q$18),SUM($Z28:$AM28))","v":100789508.79002208},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":302136.07596666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1244801.5616705199},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":2790444.1283731624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":4980613.4797592787},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":7556760.4539898373},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":10336306.950793598},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":13328079.757715432},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":16544689.423631053},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":19999419.026612934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":23706257.93150958},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z271:$FD271,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,1,{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AM29,$Z$2:$AM$2,Periods!$Q$18),SUM($Z29:$AM29))","v":1841275.7700283248},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":5084.8549499999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":22051.580288220001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":50100.580081966684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":90078.642853411337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":137464.37682290666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":188625.93123378072},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":243696.97538377819},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":302909.89220117277},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":366509.46024207061},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":434753.47597101791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z260:$FD260,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L29+1","v":2},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$AM30,$Z$2:$AM$2,Periods!$Q$18),SUM($Z30:$AM30))","v":288997.53503744729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":866.29680666666661},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":3569.1596248559999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":8000.9472996563054},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":14280.822318972389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":21667.476077337917},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":29637.418891097932},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":38215.968296455358},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":47439.291484148402},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":57345.484610592277},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":67974.669627664043},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z267:$FD267,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L30+1","v":3},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AM31,$Z$2:$AM$2,Periods!$Q$18),SUM($Z31:$AM31))","v":1651414.4859282703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":4950.2674666666662},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":20395.197856319999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":45719.698855178889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":81604.698965556498},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":123814.14901335951},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":169356.67937770247},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":218376.96169403067},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":271081.66562370508},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":327688.48348909861},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":388426.68358665169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z274:$FD274,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AM34,$Z$2:$AM$2,Periods!$Q$18),SUM($Z34:$AM34))","v":1054827800.8979151},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":4612285.8963286541},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":25543588.757449254},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":43297417.284672551},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":63578942.003924109},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":87030973.680339396},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":111638185.66385099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":137477674.66917139},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":164669425.30866751},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":193342688.92640153},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":223636618.70710981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z317:$FD317,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AM35,$Z$2:$AM$2,Periods!$Q$18),SUM($Z35:$AM35))","v":735755039.40043688},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1730719.2955499995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":7868438.1092935801},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":18668231.259618785},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":34201715.553184099},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":52941592.688059643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":73670676.069947436},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":96508947.993789107},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":121619658.42262736},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":149177207.16356197},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":179367852.84480503},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z318:$FD318,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L35+1","v":2},{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AM36,$Z$2:$AM$2,Periods!$Q$18),SUM($Z36:$AM36))","v":-33802710.457216553},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-119883.23797333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-477817.58021121594},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":-1034402.8146577844},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":-1805314.298123253},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":-2683065.6480000932},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":-3593221.9762610099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":-4534410.1638388056},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":-5506279.6863162164},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":-6508344.5805553375},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":-7539970.4712795038},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z319:$FD319,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L36+1","v":3},{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$AM37,$Z$2:$AM$2,Periods!$Q$18),SUM($Z37:$AM37))","v":-48678404.742095321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-162419.55356666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":-648946.64019051986},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":-1413288.2964331619},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":-2491807.7092592795},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":-3744456.3755398388},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":-5072625.6897210991},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":-6477414.3559543081},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":-7961500.6702651205},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":-9527581.2499861196},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":-11178364.201179208},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z320:$FD320,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,1,{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AM38,$Z$2:$AM$2,Periods!$Q$18),SUM($Z38:$AM38))","v":91761605.243980378},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":380497.88128333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1536248.6958075133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":3355447.972411741},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":5671078.5214063842},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":8102007.5002212003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":10419896.816657878},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":12614773.678561144},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":14679983.677480787},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":16608543.764189934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":18393126.735960472},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z321:$FD321,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L38+1","v":2},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AM39,$Z$2:$AM$2,Periods!$Q$18),SUM($Z39:$AM39))","v":252594382.21608877},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":2317490.1319600958},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":14359699.210249063},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":19702407.239117213},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":23180695.233044539},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":26720274.164038654},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":29708062.598905034},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":32114227.964952856},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":33907915.408626653},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":35056765.646271974},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":35526844.618922666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z322:$FD322,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L39+1","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AM40,$Z$2:$AM$2,Periods!$Q$18),SUM($Z40:$AM40))","v":57197889.236720972},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":465881.37907522434},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2905966.9625008362},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":4019021.9246157599},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":4822574.7036716156},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":5694621.3515598504},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":6505397.8443227829},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":7251549.551661429},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":7929648.1565140728},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":8536098.1829191074},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":9067129.1798802931},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z323:$FD323,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X43-SUMIFS($X44:$X49,$J44:$J49,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AM43,$Z$2:$AM$2,Periods!$Q$18),SUM($Z43:$AM43))","v":245883648.87317255},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":3912563.8669175999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":10092485.635993956},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":13393634.636714293},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":17643600.441853303},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":21919315.949480351},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":26298518.208911154},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":30849252.643603288},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":35584622.413421422},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":40519389.143201515},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":45670265.933075689},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z487:$FD487,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$AM44,$Z$2:$AM$2,Periods!$Q$18),SUM($Z44:$AM44))","v":9710492.9791999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":108333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":461666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":554000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":664800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":797760},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":957312.00000000012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":1148774.4000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":1378529.2800000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":1654235.1359999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1985082.1631999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z488:$FD488,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AM45,$Z$2:$AM$2,Periods!$Q$18),SUM($Z45:$AM45))","v":39014345.677877218},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1783358.6199876312},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":3533656.9479604922},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":3657358.5825439328},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":4239971.5273851557},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":4300000.0000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":4300000.0000000009},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":4300000.0000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":4300000.0000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":4300000.0000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4300000.0000000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z496:$FD496,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AM46,$Z$2:$AM$2,Periods!$Q$18),SUM($Z46:$AM46))","v":12843379.669986742},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1089000.0000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1148170},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":1184690.1000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":1222409.5529999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":1261369.52709},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":1301612.6847776996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":1343183.2407897809},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":1386127.0222556621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":1430491.531377628},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1476326.0106959695},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z501:$FD501,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AM47,$Z$2:$AM$2,Periods!$Q$18),SUM($Z47:$AM47))","v":83307224.858333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":463882.44961538457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2486738.6439743591},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":3934918.0814102567},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":5533197.6833333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":7326748.0000000009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":9121948.0000000019},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":10917148.000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":12712348},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":14507548},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":16302748},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z506:$FD506,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AM48,$Z$2:$AM$2,Periods!$Q$18),SUM($Z48:$AM48))","v":101008205.68777527},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":467989.46398124995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2462253.3773924373},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":4062667.8727601031},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":5983221.6781348158},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":8233438.4223903464},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":10617645.524133455},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":13140147.002813503},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":15807618.111165756},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":18627114.47582389},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":21606109.759179715},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z514:$FD514,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X51-($X34-$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$AM51,$Z$2:$AM$2,Periods!$Q$18),SUM($Z51:$AM51))","v":808944152.0247426},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":699722.02941105457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":15451103.121455301},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":29903782.64795826},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":45935341.562070817},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":65111657.730859064},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":85339667.454939857},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":106628422.02556814},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":129084802.89524609},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":152823299.78320003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":177966352.77403408},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z523:$FD523,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X53-SUMIFS($X54:$X58,$J54:$J58,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AM53,$Z$2:$AM$2,Periods!$Q$18),SUM($Z53:$AM53))","v":225834763.9412992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":13536813.913624289},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":15242357.620157439},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":16466675.955993935},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":18587451.435422465},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":20747758.868731901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":23039147.63502859},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":25479667.690108083},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":28079798.132922336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":30850721.454622895},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":33804371.234687313},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z574:$FD574,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AM54,$Z$2:$AM$2,Periods!$Q$18),SUM($Z54:$AM54))","v":94920920.698977649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":8280000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":8528400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":8784252},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":9047779.5600000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":9319212.9467999991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":9598789.3352039959},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":9886753.0152601209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":10183355.605717923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":10488856.27388946},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":10803521.962106146},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z575:$FD575,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AM55,$Z$2:$AM$2,Periods!$Q$18),SUM($Z55:$AM55))","v":28476276.209693298},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":2484000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2558520},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":2635275.5999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":2714333.8680000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":2795763.8840399999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":2879636.8005611985},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":2966025.9045780357},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":3055006.6817153767},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":3146656.8821668387},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":3241056.5886318441},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z584:$FD584,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AM56,$Z$2:$AM$2,Periods!$Q$18),SUM($Z56:$AM56))","v":50718856.671699949},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":1999464.2241670741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":2432329.4743610471},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":2569874.0852155262},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":3487642.8319460894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":4288420.2705169683},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":5149682.0311208246},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":6085841.2154054893},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":7102234.3865660336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":8204544.7364076898},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":9398823.4159932081},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z585:$FD585,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$AM57,$Z$2:$AM$2,Periods!$Q$18),SUM($Z57:$AM57))","v":51718710.360928357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":773349.68945721234},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":1723108.145796393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":2477274.2707784083},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":3337695.1754763769},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":4344361.7673749356},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":5411039.4681425663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":6541047.5548644392},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":7739201.4589230018},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":9010663.5621589068},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":10360969.267956119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z592:$FD592,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X60-(X51-X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AM60,$Z$2:$AM$2,Periods!$Q$18),SUM($Z60:$AM60))","v":583109388.08344352},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":-12837091.884213233},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":208745.50129786227},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":13437106.691964326},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":27347890.126648344},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":44363898.862127155},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":62300519.819911264},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":81148754.335460052},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":101005004.76232377},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":121972578.32857713},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":144161981.53934678},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z640:$FD640,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H34","v":"Валовая прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X62,$H$15:$H62,$I63)/X$16)","v":1.0357833322919876},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA62,$H$15:$H62,$I63)/AA$16)","v":1.0101587512990313},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB62,$H$15:$H62,$I63)/AB$16)","v":0.99447668056650207},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC62,$H$15:$H62,$I63)/AC$16)","v":1.0230809821170093},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD62,$H$15:$H62,$I63)/AD$16)","v":1.0367297421004773},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE62,$H$15:$H62,$I63)/AE$16)","v":1.0409658996346483},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF62,$H$15:$H62,$I63)/AF$16)","v":1.0414718735197976},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG62,$H$15:$H62,$I63)/AG$16)","v":1.0402804601415361},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH62,$H$15:$H62,$I63)/AH$16)","v":1.0383217552563846},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI62,$H$15:$H62,$I63)/AI$16)","v":1.0360650982921951},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ62,$H$15:$H62,$I63)/AJ$16)","v":1.0337724167932985},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK62,$H$15:$H62,$I63)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL62,$H$15:$H62,$I63)/AL$16)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H51","v":"Маржинальная прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X63,$H$15:$H63,$I64)/X$16)","v":0.3971695042115192},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA63,$H$15:$H63,$I64)/AA$16)","v":7.6624730922353154E-2},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB63,$H$15:$H63,$I64)/AB$16)","v":0.30077531174695415},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC63,$H$15:$H63,$I64)/AC$16)","v":0.35330041881409291},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD63,$H$15:$H63,$I64)/AD$16)","v":0.37451499907000452},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE63,$H$15:$H63,$I64)/AE$16)","v":0.38939593859684996},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF63,$H$15:$H63,$I64)/AF$16)","v":0.39806658815412899},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG63,$H$15:$H63,$I64)/AG$16)","v":0.40342355293632959},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH63,$H$15:$H63,$I64)/AH$16)","v":0.40697160042879399},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI63,$H$15:$H63,$I64)/AI$16)","v":0.40946696249655201},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ63,$H$15:$H63,$I64)/AJ$16)","v":0.41132956596891396},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK63,$H$15:$H63,$I64)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL63,$H$15:$H63,$I64)/AL$16)","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H60","v":"EBITDA"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X64,$H$15:$H64,$I65)/X$16)","v":0.28629079768549959},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA64,$H$15:$H64,$I65)/AA$16)","v":-1.4057563862628082},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB64,$H$15:$H64,$I65)/AB$16)","v":4.063495838135674E-3},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC64,$H$15:$H64,$I65)/AC$16)","v":0.15875367600843571},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD64,$H$15:$H64,$I65)/AD$16)","v":0.22296982447617966},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE64,$H$15:$H64,$I65)/AE$16)","v":0.26531534657957789},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF64,$H$15:$H64,$I65)/AF$16)","v":0.29060056248795757},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG64,$H$15:$H64,$I65)/AG$16)","v":0.30702244456472105},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH64,$H$15:$H64,$I65)/AH$16)","v":0.31844312821857912},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI64,$H$15:$H64,$I65)/AI$16)","v":0.32680711139549412},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ64,$H$15:$H64,$I65)/AJ$16)","v":0.33319829491077768},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK64,$H$15:$H64,$I65)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL64,$H$15:$H64,$I65)/AL$16)","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"Фактор точки безубыточности"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$18","v":"Кол-во поставщиков на площадке накопительно"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,MAX(Calc!$Z$12:$FD$12)))","v":5180},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AA$12))","v":186},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AB$12))","v":516},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AC$12))","v":990},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AD$12))","v":1580},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AE$12))","v":2180},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AF$12))","v":2780},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AG$12))","v":3380},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AH$12))","v":3980},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AI$12))","v":4580},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AJ$12))","v":5180},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$FD18,Calc!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Mrkting!$H$163","v":"Потенциальные поставщики на площадке"},null,null,null,{"$f":"Calc!$M$16","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,Calc!$X$16)","v":5180},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":186},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":516},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":990},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":1580},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":2180},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":2780},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":3380},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":3980},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":4580},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":5180},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z$16:$FD$16,Calc!$Z$11:$FD$11,\">=\"&$AA$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$80","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$80","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&X$11,Calc!$Z$11:$FD$11,\"<=\"&X$12))","v":908152.7892499991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AA$11,Calc!$Z$11:$FD$11,\"<=\"&AA$12))","v":5035.7545269230759},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AB$11,Calc!$Z$11:$FD$11,\"<=\"&AB$12))","v":27287.964388461533},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AC$11,Calc!$Z$11:$FD$11,\"<=\"&AC$12))","v":43051.764834615387},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AD$11,Calc!$Z$11:$FD$11,\"<=\"&AD$12))","v":60396.045500000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AE$11,Calc!$Z$11:$FD$11,\"<=\"&AE$12))","v":79905.210000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AF$11,Calc!$Z$11:$FD$11,\"<=\"&AF$12))","v":99435.21},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AG$11,Calc!$Z$11:$FD$11,\"<=\"&AG$12))","v":118965.21},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AH$11,Calc!$Z$11:$FD$11,\"<=\"&AH$12))","v":138495.21},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AI$11,Calc!$Z$11:$FD$11,\"<=\"&AI$12))","v":158025.21},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AJ$11,Calc!$Z$11:$FD$11,\"<=\"&AJ$12))","v":177555.20999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AK$11,Calc!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z80:$FD80,Calc!$Z$11:$FD$11,\">=\"&AL$11,Calc!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Расчет точек безубыточности"]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$18","v":"Кол-во поставщиков на площадке накопительно"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X69*X$53/X$51))","v":1446.1122863524322},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA69*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA69*AA$53/AA$51)))","v":3598.35374920717},{"$f":"IF(AB$11=\"\",0,IF(IF(AB$51=0,0,AB69*AB$53/AB$51)<0,0,IF(AB$51=0,0,AB69*AB$53/AB$51)))","v":509.02880332730888},{"$f":"IF(AC$11=\"\",0,IF(IF(AC$51=0,0,AC69*AC$53/AC$51)<0,0,IF(AC$51=0,0,AC69*AC$53/AC$51)))","v":545.14873213028284},639.33721333677931,694.65462729877868,750.51652221632878,807.67655711827501,865.76881292311043,924.57304915297777,983.93117724907927,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Mrkting!$H$163","v":"Потенциальные поставщики на площадке"},null,null,null,{"$f":"Calc!$M$16","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X70*X$53/X$51))","v":1446.1122863524322},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA70*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA70*AA$53/AA$51)))","v":3598.35374920717},509.02880332730888,545.14873213028284,639.33721333677931,694.65462729877868,750.51652221632878,807.67655711827501,865.76881292311043,924.57304915297777,983.93117724907927,0,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$80","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$80","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X71*X$53/X$51))","v":253531.06301537732},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA71*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA71*AA$53/AA$51)))","v":97421.646140003373},26919.302050187584,23706.681833900682,24438.885712994517,25461.708198064516,26844.520861528894,28427.636458477096,30126.842602320827,31900.840666537038,33726.275444402985,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]

{"sheet":"Rep","index":27,"n_rows":340,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,5,5,5,5,5,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":23},24,25,26,27,28,29,30,31,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,30,30,30,30,30,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,4,4,4,4,4,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":23},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":24},25,26,27,28,29,30,31,32,"",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I52\")","v":"Rep"},null,null,{"$f":"INDIRECT(\"START!K52\")","v":"Укрупненное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$AN14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99390)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99390)","v":0},{"$f":"SUM(T$15:T$99390)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$AM16,$Z$2:$AM$2,Periods!$Q$18),SUM($Z16:$AM16))","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":9131804.0662369225},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":51370915.490745127},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":84641231.811541289},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":122652875.52204166},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":167211959.02936876},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":214385406.85031533},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":264308866.57328308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":317183810.26892191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":373224982.18519133},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":432661222.28491545},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$FD16,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$AM17,$Z$2:$AM$2,Periods!$Q$18),SUM($Z17:$AM17))","v":966747050.04441035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2389533.5099999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":10715297.276249999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":25104895.916625001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":45716405.568750009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":70425003.905156255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":97538637.853617206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":127187572.68716133},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":159557554.40942582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":194846565.37219891},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":233265583.54522574},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$FD17,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$AM18,$Z$2:$AM$2,Periods!$Q$18),SUM($Z18:$AM18))","v":30398144.027957268},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":81501.304733333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":347582.03752999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":803340.90196499997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1451803.3661249999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2223844.0457624998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":3070480.7356256251},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":3996221.4843606558},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":5006860.1061301278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":6108572.0363656431},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":7307938.009359384},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$FD18,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$AM19,$Z$2:$AM$2,Periods!$Q$18),SUM($Z19:$AM19))","v":52111104.047926754},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":139716.52240000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":595854.9214799999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1377155.8319399999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2488805.7705000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":3812304.0784499999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":5263681.2610724997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":6850665.4017611239},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":8583188.753365932},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":10471837.776626816},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":12527893.730330374},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$FD19,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$AM20,$Z$2:$AM$2,Periods!$Q$18),SUM($Z20:$AM20))","v":157259143.06666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":582152.17666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2364503.6566666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":5204670.5666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":8958016.6666666679},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":13068300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":17184300},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":21300300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":25416300},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":29532300},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":33648300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z20:$FD20,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$AM21,$Z$2:$AM$2,Periods!$Q$18),SUM($Z21:$AM21))","v":721013207.51460004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":5157466.2692215387},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":32433509.493710771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":45289172.726667695},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":55611812.024999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":67461124.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":79311424.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":91161724.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":103012024.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":114862324.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":126712624.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z21:$FD21,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$AM22,$Z$2:$AM$2,Periods!$Q$18),SUM($Z22:$AM22))","v":109244425.381},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":781434.28321538446},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":4914168.1051076921},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":6861995.8676769231},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":8426032.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":10221382.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":12016882.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":13812382.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":15607882.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":17403382.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":19198882.499999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$FD22,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Repd!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$AM25,$Z$2:$AM$2,Periods!$Q$18),SUM($Z25:$AM25))","v":981945273.18464565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":4519518.1699082684},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":25827326.733295873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":41343814.526868731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":59073933.518117562},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":80180985.349029317},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":102747221.18646431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":126831191.9041117},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":152514384.96025437},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":179882293.25878981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":209024603.5778057},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$FD25,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Размещения поставщика"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$AM26,$Z$2:$AM$2,Periods!$Q$18),SUM($Z26:$AM26))","v":230992010.64397317},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":658814.21444999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2846859.1669564201},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":6436664.6570062172},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":11514690.015565902},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":17483411.217096604},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":23867961.783669759},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":30678624.693372209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":37937895.986798488},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":45669358.20863691},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":53897730.700420678},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$FD26,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$AM27,$Z$2:$AM$2,Periods!$Q$18),SUM($Z27:$AM27))","v":92063788.501416236},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":254242.7475},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1102579.0144109998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2505029.0040983343},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":4503932.1426705653},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":6873218.8411453338},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":9431296.561689036},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":12184848.769188907},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":15145494.610058637},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":18325473.012103532},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":21737673.798550893},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z27:$FD27,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$AM28,$Z$2:$AM$2,Periods!$Q$18),SUM($Z28:$AM28))","v":18412757.700283248},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":50848.549500000008},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":220515.80288219999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":501005.80081966682},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":900786.4285341131},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1374643.7682290666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1886259.3123378074},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2436969.7538377815},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3029098.9220117284},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":3665094.6024207058},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4347534.7597101778},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$FD28,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$AM29,$Z$2:$AM$2,Periods!$Q$18),SUM($Z29:$AM29))","v":1841275.7700283248},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":5084.8549499999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":22051.580288220001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":50100.580081966684},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":90078.642853411337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":137464.37682290666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":188625.93123378072},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":243696.97538377819},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":302909.89220117277},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":366509.46024207061},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":434753.47597101791},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$FD29,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$AM31,$Z$2:$AM$2,Periods!$Q$18),SUM($Z31:$AM31))","v":91287837.440188751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":268183.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1155163.66875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2600407.1323124999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":4630686.7703906242},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":6998526.3314609984},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":9509061.5218531769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":12163930.149970572},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":14969532.740405345},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":17932523.949131232},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":21059822.050914299},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$FD31,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$AM32,$Z$2:$AM$2,Periods!$Q$18),SUM($Z32:$AM32))","v":27386351.232056625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":80454.9375},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":346549.10062500002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":780122.13969374984},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1389206.0311171873},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2099557.8994382992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2852718.4565559528},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":3649179.0449911724},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":4490859.8221216034},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":5379757.184739368},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":6317946.6152742896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$FD32,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Пользователь поставщика"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$AM33,$Z$2:$AM$2,Periods!$Q$18),SUM($Z33:$AM33))","v":64200854.485173821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":201384.5427066666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":825399.61774121586},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1837743.7166227843},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3257117.6642482528},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4906909.693762593},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":6663702.7118866351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":8530631.6481994614},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":10513139.792446341},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":12616916.61692098},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":14847908.480638891},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$FD33,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$AM34,$Z$2:$AM$2,Periods!$Q$18),SUM($Z34:$AM34))","v":14449876.751872364},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":43314.840333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":178457.98124279999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":400047.36498281523},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":714041.11594861932},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1083373.8038668958},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1481870.9445548966},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1910798.4148227682},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2371964.5742074191},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2867274.2305296143},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":3398733.4813832031},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z34:$FD34,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$AM35,$Z$2:$AM$2,Periods!$Q$18),SUM($Z35:$AM35))","v":2889975.3503744723},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":8662.9680666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":35691.596248559988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":80009.472996563039},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":142808.22318972388},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":216674.76077337915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":296374.18891097925},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":382159.68296455371},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":474392.91484148393},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":573454.84610592271},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":679746.6962766404},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$FD35,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$AM36,$Z$2:$AM$2,Periods!$Q$18),SUM($Z36:$AM36))","v":288997.53503744729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":866.29680666666661},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":3569.1596248559999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":8000.9472996563054},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":14280.822318972389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":21667.476077337917},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":29637.418891097932},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":38215.968296455358},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":47439.291484148402},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":57345.484610592277},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":67974.669627664043},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$FD36,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$AM38,$Z$2:$AM$2,Periods!$Q$18),SUM($Z38:$AM38))","v":35824619.113761179},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":114261.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":467446.83124999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1038219.9471874998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1835375.0021468748},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2757841.2715730621},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":3735246.2765612779},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":4768813.5247043725},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":5861033.0860871477},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":7014493.8889806541},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":8231887.4102702932},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$FD38,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$AM39,$Z$2:$AM$2,Periods!$Q$18),SUM($Z39:$AM39))","v":10747385.734128354},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":34278.562499999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":140234.049375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":311465.98415624991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":550612.50064406241},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":827352.38147191855},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1120573.8829683834},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1430644.0574113119},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":1758309.9258261442},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2104348.1666941964},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":2469566.2230810877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$FD39,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Поставщик-магазин"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$AM40,$Z$2:$AM$2,Periods!$Q$18),SUM($Z40:$AM40))","v":100789508.79002208},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":302136.07596666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1244801.5616705199},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2790444.1283731624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":4980613.4797592787},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":7556760.4539898373},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":10336306.950793598},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":13328079.757715432},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":16544689.423631053},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":19999419.026612934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":23706257.93150958},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$FD40,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$AM41,$Z$2:$AM$2,Periods!$Q$18),SUM($Z41:$AM41))","v":82570724.296413511},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":247513.37333333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1019759.8928159998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2285984.9427589439},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":4080234.948277826},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":6190707.4506679764},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":8467833.9688851237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":10918848.084701534},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":13554083.281185254},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":16384424.174454939},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":19421334.179332584},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z41:$FD41,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$AM42,$Z$2:$AM$2,Periods!$Q$18),SUM($Z42:$AM42))","v":16514144.859282702},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":49502.674666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":203951.97856319998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":457196.98855178885},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":816046.98965556512},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1238141.4901335952},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1693566.7937770246},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2183769.6169403065},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2710816.6562370504},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":3276884.8348909873},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":3884266.8358665169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$FD42,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$AM43,$Z$2:$AM$2,Periods!$Q$18),SUM($Z43:$AM43))","v":1651414.4859282703},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":4950.2674666666662},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":20395.197856319999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":45719.698855178889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":81604.698965556498},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":123814.14901335951},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":169356.67937770247},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":218376.96169403067},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":271081.66562370508},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":327688.48348909861},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":388426.68358665169},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$FD43,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$AM45,$Z$2:$AM$2,Periods!$Q$18),SUM($Z45:$AM45))","v":40942.421844298493},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":130.58499999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":534.22494999999992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1186.5370825},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2097.571431025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":3151.8185960834999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":4268.8528874986041},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":5450.0725996621404},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":6698.3235269567404},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":8016.5644445493181},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":9407.8713260231907},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z45:$FD45,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$AM46,$Z$2:$AM$2,Periods!$Q$18),SUM($Z46:$AM46))","v":12282.726553289551},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":39.1755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":160.26748499999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":355.96112475000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":629.27142930749994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":945.54557882505003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1280.6558662495813},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1635.0217798986421},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2009.4970580870222},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2404.9693333647956},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":2822.3613978069579},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$FD46,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Все сервисы поставщика"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$AM47,$Z$2:$AM$2,Periods!$Q$18),SUM($Z47:$AM47))","v":65497537.8226863},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":201654.29538333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":828254.96085915342},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1849222.5942549251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3286938.1452602823},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4966292.4997788016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":6764403.1833421234},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":8685526.3214388601},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":10736316.322519215},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":12923756.235810069},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":15255173.264039528},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$FD47,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$AM48,$Z$2:$AM$2,Periods!$Q$18),SUM($Z48:$AM48))","v":30964021.61115507},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":92817.515000000014},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":382409.95980599994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":857244.35353460407},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1530088.1056041843},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2321515.2940004906},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":3175437.7383319209},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":4094568.0317630759},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":5082781.2304444704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":6144159.0654206015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":7283000.3172497191},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$FD48,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$AM49,$Z$2:$AM$2,Periods!$Q$18),SUM($Z49:$AM49))","v":6192804.3222310133},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":18563.502999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":76481.991961199979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":171448.8707069208},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":306017.62112083694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":464303.05880009814},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":635087.54766638414},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":818913.60635261505},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":1016556.2460888942},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":1228831.8130841202},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1456600.0634499439},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$FD49,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$AM50,$Z$2:$AM$2,Periods!$Q$18),SUM($Z50:$AM50))","v":619280.43222310138},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1856.3502999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":7648.1991961199992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":17144.887070692079},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":30601.762112083688},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":46430.305880009808},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":63508.75476663842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":81891.360635261517},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":101655.62460888941},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":122883.18130841202},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":145660.00634499441},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z50:$FD50,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$AM52,$Z$2:$AM$2,Periods!$Q$18),SUM($Z52:$AM52))","v":21324178.043905467},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":68013.020833333328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":278242.16145833337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":617988.06380208337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1092485.1203255209},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1641572.1854601561},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2223360.8789055231},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2838579.4789906982},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3488710.1702899691},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":4175293.9815361034},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4899932.982303746},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$FD52,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$AM53,$Z$2:$AM$2,Periods!$Q$18),SUM($Z53:$AM53))","v":6397253.4131716397},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":20403.90625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":83472.6484375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":185396.41914062502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":327745.5360976563},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":492471.65563804685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":667008.26367165695},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":851573.84369720949},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":1046613.0510869906},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":1252588.1944608309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1469979.8946911239},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$FD53,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$AM54,$Z$2:$AM$2,Periods!$Q$18),SUM($Z54:$AM54))","v":468418825.29851121},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2839976.1372614419},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":18073810.283461709},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":25586765.487550475},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":32431116.79195546},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":40740850.335961334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":49603361.901094958},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":59047496.535047144},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":69104109.091373354},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":79805558.853728026},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":91185779.881077334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$FD54,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$AM55,$Z$2:$AM$2,Periods!$Q$18),SUM($Z55:$AM55))","v":210737122.25612092},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1246358.977903846},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":7947220.939065692},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":11294832.128044},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":14383537.359677995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":18151496.648869857},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":22200704.402351584},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":26547461.995544218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":31209202.500569478},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":36204281.93283014},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":41552025.3712641},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$FD55,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$AM56,$Z$2:$AM$2,Periods!$Q$18),SUM($Z56:$AM56))","v":42147424.451224186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":249271.79558076925},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1589444.1878131381},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2258966.4256087998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2876707.4719355986},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":3630299.3297739718},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":4440140.8804703178},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":5309492.3991088439},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":6241840.5001138952},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":7240856.3865660271},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":8310405.0742528215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$FD56,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$AM57,$Z$2:$AM$2,Periods!$Q$18),SUM($Z57:$AM57))","v":4214742.445122418},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":24927.179558076918},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":158944.41878131384},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":225896.64256088002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":287670.74719355983},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":363029.93297739711},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":444014.08804703184},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":530949.23991088441},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":624184.05001138966},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":724085.63865660259},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":831040.50742528203},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z57:$FD57,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$AM59,$Z$2:$AM$2,Periods!$Q$18),SUM($Z59:$AM59))","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1014937.0647836538},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":6444769.798308895},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":9082361.7625667639},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":11448616.317806391},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":14304634.172569323},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":17321925.023250792},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":20507379.154217843},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":23868370.800521992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":27412565.30436559},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":31147929.944719326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$FD59,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$AM60,$Z$2:$AM$2,Periods!$Q$18),SUM($Z60:$AM60))","v":48766046.802933171},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":304481.1194350961},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1933430.9394926683},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2724708.5287700295},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3434584.8953419169},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4291390.2517707963},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":5196577.5069752391},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":6152213.7462653527},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":7160511.2401565975},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":8223769.5913096759},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":9344378.9834157974},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$FD60,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Все сервисы магазина"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$AM61,$Z$2:$AM$2,Periods!$Q$18),SUM($Z61:$AM61))","v":52046536.144279025},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":315552.90414016024},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2008201.1426068563},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2842973.9430611636},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3603457.421328384},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4526761.1484401487},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":5511484.6556772171},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":6560832.948338571},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":7678234.3434859272},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":8867284.3170808908},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":10131753.320119703},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$FD61,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$AM62,$Z$2:$AM$2,Periods!$Q$18),SUM($Z62:$AM62))","v":23415235.806235656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":138484.3308782051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":883024.54878507694},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1254981.3475604444},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1598170.8177419992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2016832.9609855395},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2466744.9335946208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2949717.9995049136},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3467689.1667299415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":4022697.9925366808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4616891.7079182342},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z62:$FD62,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$AM64,$Z$2:$AM$2,Periods!$Q$18),SUM($Z64:$AM64))","v":468304.71612471313},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2769.6866175641017},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":17660.490975701538},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":25099.626951208891},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":31963.416354839981},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":40336.659219710797},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":49334.898671892413},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":58994.359990098266},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":69353.783334598818},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":80453.95985073362},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":92337.834158364683},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$FD64,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$AM74,$Z$2:$AM$2,Periods!$Q$18),SUM($Z74:$AM74))","v":91761605.243980378},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":380497.88128333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1536248.6958075133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":3355447.972411741},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":5671078.5214063842},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":8102007.5002212003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":10419896.816657878},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":12614773.678561144},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":14679983.677480787},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":16608543.764189934},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":18393126.735960472},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$FD74,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L74+1","v":5},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$AM75,$Z$2:$AM$2,Periods!$Q$18),SUM($Z75:$AM75))","v":252594382.21608877},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2317490.1319600958},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":14359699.210249063},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":19702407.239117213},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":23180695.233044539},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":26720274.164038654},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":29708062.598905034},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":32114227.964952856},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":33907915.408626653},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":35056765.646271974},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":35526844.618922666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$FD75,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Размещения поставщика"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$AM81,$Z$2:$AM$2,Periods!$Q$18),SUM($Z81:$AM81))","v":6497659.5455999989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":310000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":372000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":446400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":535680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":642816},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":771379.19999999984},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":925655.03999999992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":1110786.048},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1332943.2575999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z81:$FD81,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Все сервисы магазина"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$AM86,$Z$2:$AM$2,Periods!$Q$18),SUM($Z86:$AM86))","v":229488.10239999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":10833.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":13000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":15600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":18720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":22463.999999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":26956.799999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":32348.160000000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":38817.791999999994},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":46581.350399999981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$FD86,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Прочие рекламные расходы"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$AM91,$Z$2:$AM$2,Periods!$Q$18),SUM($Z91:$AM91))","v":2633512.3445438771},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":190057.33793634936},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":121541.5633451075},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":222358.5825439326},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":299554.86071848782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":300000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":300000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":300000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":300000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":300000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":300000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z91:$FD91,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Пользователь поставщика"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$AM100,$Z$2:$AM$2,Periods!$Q$18),SUM($Z100:$AM100))","v":12042625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":46637.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":185237.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":399437.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":685562.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1000125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1315125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1630125},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":1945125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2260125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":2575125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$FD100,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Аккаунт и аналитика магазина"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$AM103,$Z$2:$AM$2,Periods!$Q$18),SUM($Z103:$AM103))","v":35541009.900000006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":265126.4169230769},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1634496.7984615385},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2236342.0846153847},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2736876.6},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":3320028.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":3903228.0000000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":4486428.0000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":5069628.0000000009},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":5652828.0000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":6236028},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$FD103,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$AM108,$Z$2:$AM$2,Periods!$Q$18),SUM($Z108:$AM108))","v":22793290.001985874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":99728.337841826928},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":532808.47170594707},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":898558.93217540835},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1337647.7430311115},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1852173.4364170027},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2396862.1653048364},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2972565.2618331639},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3580653.3682044176},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":4222551.4522222951},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4899740.8332498632},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z108:$FD108,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$AM109,$Z$2:$AM$2,Periods!$Q$18),SUM($Z109:$AM109))","v":2237282.3458364941},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":35833.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":153416.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":168912.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":186748.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":207353.53125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":231242.80781249996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":259030.86820312502},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":291453.51561328123},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":329391.51619394514},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":373899.48176364263},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z109:$FD109,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$AM113,$Z$2:$AM$2,Periods!$Q$18),SUM($Z113:$AM113))","v":808944152.0247426},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":699722.02941105457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":15451103.121455301},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":29903782.64795826},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":45935341.562070817},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":65111657.730859064},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":85339667.454939857},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":106628422.02556814},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":129084802.89524609},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":152823299.78320003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":177966352.77403408},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$FD113,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$AM120,$Z$2:$AM$2,Periods!$Q$18),SUM($Z120:$AM120))","v":24761979.312776774},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2224800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2291544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2360290.3199999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2431099.0295999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2504032.0004879995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2579152.9605026394},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2656527.5493177194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2736223.3757972498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":2818310.077071168},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$FD120,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$AM125,$Z$2:$AM$2,Periods!$Q$18),SUM($Z125:$AM125))","v":28476276.209693298},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":2484000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2558520},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2635275.5999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2714333.8680000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2795763.8840399999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2879636.8005611985},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2966025.9045780357},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3055006.6817153767},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":3146656.8821668387},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":3241056.5886318441},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z125:$FD125,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$AM126,$Z$2:$AM$2,Periods!$Q$18),SUM($Z126:$AM126))","v":50718856.671699949},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1999464.2241670741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2432329.4743610471},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2569874.0852155262},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3487642.8319460894},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4288420.2705169683},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":5149682.0311208246},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":6085841.2154054893},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":7102234.3865660336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":8204544.7364076898},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":9398823.4159932081},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$FD126,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$AM137,$Z$2:$AM$2,Periods!$Q$18),SUM($Z137:$AM137))","v":20367730.740825608},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":91318.040662369225},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":513709.1549074513},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":846412.31811541284},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1226528.7552204167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1672119.5902936873},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2143854.068503153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2643088.6657328308},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":3171838.1026892192},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":3732249.8218519143},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4326612.2228491548},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z137:$FD137,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"Капзатраты - 3"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$AM150,$Z$2:$AM$2,Periods!$Q$18),SUM($Z150:$AM150))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z150:$FD150,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L154)))","v":"Съемка видео-роликов"},null,{"$f":"L153+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$AM154,$Z$2:$AM$2,Periods!$Q$18),SUM($Z154:$AM154))","v":3717561.4663667725},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":736.12725370357191},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":12965.71440754785},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":49781.599315759187},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":113102.59236871904},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":207294.03856565926},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":328512.55163080263},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":473114.81275606639},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":642157.34201745351},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":835813.4035465318},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1054083.2845045293},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z154:$FD154,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$AM159,$Z$2:$AM$2,Periods!$Q$18),SUM($Z159:$AM159))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$FD159,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$AM160,$Z$2:$AM$2,Periods!$Q$18),SUM($Z160:$AM160))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$FD160,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X171-($X165+$X167-$X169))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B171=Lists!$CU$24,SUMIFS($Z171:$AM171,$Z$2:$AM$2,Periods!$Q$18),SUM($Z171:$AM171))","v":544592525.30208611},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":-15838809.514471874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":-4148161.061129027},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":9237855.1886753403},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":23903956.829425804},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":41130212.772140622},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":59031212.754994944},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":77544819.77236256},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":97006637.630949706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":117522347.05363521},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":139202453.87550285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z171:$FD171,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":182},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H180","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L181+1","v":2},{"$f":"M180","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$AM182,$Z$2:$AM$2,Periods!$Q$18),SUM($Z182:$AM182))","v":36477772.833548717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":97801.565679999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":417098.44503599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":964009.08235799987},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1742164.03935},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2668612.8549149996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":3684576.8827507496},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":4795465.7812327873},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":6008232.1273561521},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":7330286.4436387699},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":8769525.61123126},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$FD182,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":188}]
[{"$f":"ROW()","v":193},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B193=Lists!$CU$24,SUMIFS($Z193:$AM193,$Z$2:$AM$2,Periods!$Q$18),SUM($Z193:$AM193))","v":96922347.899040759},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":366310.90310096147},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2527525.8056034138},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":4190957.2733215215},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":5918360.1050030049},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":8010888.544984133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":10227767.299779831},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":12570448.980172785},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":15044486.570819512},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":17655653.012822881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":20409949.403432723},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z193:$FD193,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I196","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L199)=0,$L199=0,$L199=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L199)))","v":"Поставщик-магазин"},null,{"$f":"L198+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$AM199,$Z$2:$AM$2,Periods!$Q$18),SUM($Z199:$AM199))","v":275385.72287999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":5000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":13000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":15600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":18720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":22463.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":26956.799999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":32348.16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":38817.791999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":46581.350399999981},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":55897.620480000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$FD199,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I204","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L205=0,$L205=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L205)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L205)))","v":"Расходы на привлечение магазинов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$AM205,$Z$2:$AM$2,Periods!$Q$18),SUM($Z205:$AM205))","v":17852000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":950853.84615384601},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2509146.153846154},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1807000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":1800000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1800000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1800000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1800000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":1800000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":1800000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1785000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$FD205,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I209","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L210=0,$L210=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L210)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L210)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$AM210,$Z$2:$AM$2,Periods!$Q$18),SUM($Z210:$AM210))","v":8899420.7344727181},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":851292.68250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":876831.4629749998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":903136.40686424961},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":930230.49907017732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":958137.41404228297},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":986881.53646355122},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1016487.9825574576},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$FD210,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I209","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$AM211,$Z$2:$AM$2,Periods!$Q$18),SUM($Z211:$AM211))","v":2657104.6817994807},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":214500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":240435},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":247648.04999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":255077.4915},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":262729.81624499999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":270611.71073234995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":278730.06205432053},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":287091.96391595015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":295704.72283342859},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":304575.86451843136},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$FD211,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I214","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L216)=0,$L216=0,$L216=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L216)))","v":"Пользователь поставщика"},null,{"$f":"L215+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$AM216,$Z$2:$AM$2,Periods!$Q$18),SUM($Z216:$AM216))","v":14260785},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":50221.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":211953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":464457},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":804111},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":1181250},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":1559250},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":1937250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2315250},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2693250},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":3043792.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$FD216,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H198","v":"Прямые расходы"},{"$f":"I217","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L219)=0,$L219=0,$L219=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L219)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L218+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$AM219,$Z$2:$AM$2,Periods!$Q$18),SUM($Z219:$AM219))","v":42193978.919999994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":272748.24443076923},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1881823.7420307691},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2663659.2295384617},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":3249417.3839999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":3949041.5999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":4648881.5999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":5348721.5999999987},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":6048561.5999999987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":6748401.5999999987},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":7382722.3199999984},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$FD219,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":233},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H229","v":"Управленческие расходы"},{"$f":"I230","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L233)=0,$L233=0,$L233=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L233)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B233=Lists!$CU$24,SUMIFS($Z233:$AM233,$Z$2:$AM$2,Periods!$Q$18),SUM($Z233:$AM233))","v":21906266.423317466},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1840000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1975200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":2034456},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2095489.6800000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":2158354.3703999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":2223105.0015119999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":2289798.1515573598},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":2358492.0961040817},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":2429246.8589872029},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":2502124.2647568188},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z233:$FD233,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H233","v":"Управленческие расходы"},{"$f":"I234","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L237)=0,$L237=0,$L237=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L237)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$AM237,$Z$2:$AM$2,Periods!$Q$18),SUM($Z237:$AM237))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$FD237,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":244},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H240","v":"Управленческие расходы"},{"$f":"I241","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L244)=0,$L244=0,$L244=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L244)))","v":"Канцелярские расходы"},null,{"$f":"L243+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B244=Lists!$CU$24,SUMIFS($Z244:$AM244,$Z$2:$AM$2,Periods!$Q$18),SUM($Z244:$AM244))","v":5327500.4009497007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":147241.51070895433},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":226437.15771542367},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":289182.80974502483},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":362133.71481084084},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":449462.25578061037},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":544693.97088531079},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":648325.20186102972},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":760957.8210071075},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":883232.88906314014},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1015833.0693722584},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z244:$FD244,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":245},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H241","v":"Управленческие расходы"},{"$f":"I242","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L245)=0,$L245=0,$L245=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L245)))","v":"Прочие расходы на персонал"},null,{"$f":"L244+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B245=Lists!$CU$24,SUMIFS($Z245:$AM245,$Z$2:$AM$2,Periods!$Q$18),SUM($Z245:$AM245))","v":1266421.9163283173},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":63048.302141790868},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":78265.504927568021},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":89536.269071877337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":102051.00758449112},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":116420.71173512875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":131337.47299993961},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":146804.33643064884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":162837.33940938645},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":179452.94077270137},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":196668.03125478508},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z245:$FD245,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":250},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L250)=0,$L250=0,$L250=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L250)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B250=Lists!$CU$24,SUMIFS($Z250:$AM250,$Z$2:$AM$2,Periods!$Q$18),SUM($Z250:$AM250))","v":4888255.3777981456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":21916.329758968615},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":123290.19717778829},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":203138.95634769904},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":294366.90125290002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":401308.70167048497},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":514524.9764407567},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":634341.27977587935},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":761241.14464541245},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":895739.95724445931},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":1038386.9334837972},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$FD250,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":261},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H260","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B261=Lists!$CU$24,SUMIFS($Z261:$AM261,$Z$2:$AM$2,Periods!$Q$18),SUM($Z261:$AM261))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$FD261,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":262},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H260","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X262-SUM($X263:$X266))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B262=Lists!$CU$24,SUMIFS($Z262:$AM262,$Z$2:$AM$2,Periods!$Q$18),SUM($Z262:$AM262))","v":35840000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1143100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":2217600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":3225600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":4088700},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":4200000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":4200000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":4200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":4200000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":4200000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":4165000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$FD262,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$AM274,$Z$2:$AM$2,Periods!$Q$18),SUM($Z274:$AM274))","v":10605833.333333347},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":5061833.333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":280000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":448000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":616000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":699999.99999999627},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":699999.99999999627},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":699999.99999999907},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":700000.00000000745},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":700000.00000000745},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":700000.00000000745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$FD274,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":278},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B278=Lists!$CU$24,SUMIFS($Z278:$AM278,$Z$2:$AM$2,Periods!$Q$18),SUM($Z278:$AM278))","v":106461645.12557258},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":2101973.1155750365},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":7936721.0636368915},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":11509622.175184118},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":15199107.592773169},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":19075549.914937206},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":23161057.272839613},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":27477613.990626544},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z278:$FD278,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":279}]
[{"$f":"ROW()","v":284},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B284=Lists!$CU$24,SUMIFS($Z284:$AM284,$Z$2:$AM$2,Periods!$Q$18),SUM($Z284:$AM284))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$FD284,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":288},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B288=Lists!$CU$24,SUMIFS($Z288:$AM288,$Z$2:$AM$2,Periods!$Q$18),SUM($Z288:$AM288))","v":4733333.333333333},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":1200000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":1474999.9999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":1083333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":683333.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":283333.33333333355},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":8333.3333333333085},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z288:$FD288,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X296-(X282+X284+X290-X286-X288-X292-X294))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B296=Lists!$CU$24,SUMIFS($Z296:$AM296,$Z$2:$AM$2,Periods!$Q$18),SUM($Z296:$AM296))","v":14324113.973498508},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AA$11,Repd!$Z$11:$FD$11,\"<=\"&AA$12))","v":38799999.999999978},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AB$11,Repd!$Z$11:$FD$11,\"<=\"&AB$12))","v":-664791.7274365112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AC$11,Repd!$Z$11:$FD$11,\"<=\"&AC$12))","v":-10854363.141057884},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AD$11,Repd!$Z$11:$FD$11,\"<=\"&AD$12))","v":-6831731.1580070686},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AE$11,Repd!$Z$11:$FD$11,\"<=\"&AE$12))","v":-5283333.3333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AF$11,Repd!$Z$11:$FD$11,\"<=\"&AF$12))","v":-841666.66666666348},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AG$11,Repd!$Z$11:$FD$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AH$11,Repd!$Z$11:$FD$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AI$11,Repd!$Z$11:$FD$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AJ$11,Repd!$Z$11:$FD$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AK$11,Repd!$Z$11:$FD$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z296:$FD296,Repd!$Z$11:$FD$11,\">=\"&AL$11,Repd!$Z$11:$FD$11,\"<=\"&AL$12))","v":0}]
[{"$f":"ROW()","v":301},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X301-$X299)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z301:$AM301,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":436787672.50140405},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z299:AA299))","v":1142808.0644789489},{"$f":"IF(AB$11=\"\",0,SUM($Z299:AB299))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z299:AC299))","v":2.3283064365386963E-10},{"$f":"IF(AD$11=\"\",0,SUM($Z299:AD299))","v":15374878.659537271},{"$f":"IF(AE$11=\"\",0,SUM($Z299:AE299))","v":43191295.059549928},{"$f":"IF(AF$11=\"\",0,SUM($Z299:AF299))","v":89482216.544682741},{"$f":"IF(AG$11=\"\",0,SUM($Z299:AG299))","v":151416262.54967684},{"$f":"IF(AH$11=\"\",0,SUM($Z299:AH299))","v":228944819.63682818},{"$f":"IF(AI$11=\"\",0,SUM($Z299:AI299))","v":322940456.27361649},{"$f":"IF(AJ$11=\"\",0,SUM($Z299:AJ299))","v":436787672.50140405},{"$f":"IF(AK$11=\"\",0,SUM($Z299:AK299))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z299:AL299))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H304","v":0},{"$f":"Calc!I770","v":"Внеоборотные активы"},null,null,null,{"$f":"M304","v":0},null,null,null,null,null,null,null,null,null,null,22229856.578477532,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AA$12))","v":24355365.70307469},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AB$12))","v":23715112.369457081},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AC$12))","v":23828955.304386977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AD$12))","v":24492132.588859968},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AE$12))","v":25008446.498873428},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AF$12))","v":25241917.211734876},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AG$12))","v":25137982.648637377},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AH$12))","v":24639615.517263323},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AI$12))","v":23689384.242321424},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AJ$12))","v":22229856.578477532},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$FD306,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,{"$f":"H309","v":"АКТИВЫ"},{"$f":"Calc!I776","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M309","v":"руб."},null,null,null,null,null,null,null,null,null,null,408333.33333333768,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AA$12))","v":142916.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AB$12))","v":240916.66666666698},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AC$12))","v":338916.66666666698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AD$12))","v":408333.33333333116},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AE$12))","v":408333.33333333116},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AF$12))","v":408333.33333333116},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AG$12))","v":408333.33333333768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AH$12))","v":408333.33333333768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AI$12))","v":408333.33333333768},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AJ$12))","v":408333.33333333768},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$FD312,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318-SUM(X319:X338))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z318:$AM318,$Z$11:$AM$11,MAX($Z$11:$AM$11))","v":480157614.79406357},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AA$12))","v":25844682.99766827},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AB$12))","v":24835901.547207851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AC$12))","v":26051264.651619945},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AD$12))","v":43474273.566359922},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AE$12))","v":73513509.860170901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AF$12))","v":122184940.64857261},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AG$12))","v":186635433.1646663},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AH$12))","v":266794088.58064112},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AI$12))","v":363512820.27292776},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AJ$12))","v":480157614.79406357},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z318:$FD318,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,{"$f":"H320","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M320","v":"руб."},null,null,null,null,null,null,null,null,null,null,2395247.0242741518,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AA$12))","v":251513.33689230774},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AB$12))","v":484508.30621201918},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AC$12))","v":631119.52320767427},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AD$12))","v":841647.262615507},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AE$12))","v":1066774.0877297958},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AF$12))","v":1304651.0398145905},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AG$12))","v":1555840.5123455096},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AH$12))","v":1820927.1672924589},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AI$12))","v":2100518.7650750987},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AJ$12))","v":2395247.0242741518},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z325:$FD325,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,245000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AA$12))","v":85400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AB$12))","v":135800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AC$12))","v":186200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AD$12))","v":210000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AG$12))","v":210000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AH$12))","v":210000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AI$12))","v":210000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AJ$12))","v":245000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z326:$FD326,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z327:$FD327,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,4661644.7569388747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AA$12))","v":159812.6192162006},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AB$12))","v":629391.71022838447},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AC$12))","v":944206.47269400209},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AD$12))","v":1387320.5781708248},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AE$12))","v":1865223.1831746921},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AF$12))","v":2367522.3451543003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AG$12))","v":2896170.3822651058},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AH$12))","v":3453245.1308371425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AI$12))","v":4040955.1720680296},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AJ$12))","v":4661644.7569388747},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z328:$FD328,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2456859.9348446727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AD$12))","v":528995.17292501358},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AE$12))","v":818316.66371624731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AF$12))","v":1114937.0395311229},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AG$12))","v":1424793.4012304693},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AH$12))","v":1750571.0124832019},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AI$12))","v":2093983.1503706276},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AJ$12))","v":2456859.9348446727},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z329:$FD329,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AB$12))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AC$12))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AD$12))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AE$12))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AF$12))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AG$12))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AH$12))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AI$12))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AJ$12))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z330:$FD330,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AA$12))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AB$12))","v":15833333.333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AC$12))","v":10833333.333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AD$12))","v":5833333.3333333377},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AE$12))","v":833333.33333333209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z331:$FD331,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AA$12))","v":133333.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AB$12))","v":105555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AC$12))","v":72222.222222222015},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AD$12))","v":38888.888888888992},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AE$12))","v":5555.5555555559695},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z332:$FD332,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AB$12))","v":4985670.3027361948},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AC$12))","v":1107297.6003084562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z333:$FD333,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AB$12))","v":370635.64308101364},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AC$12))","v":11072.976003084565},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z334:$FD334,Repd!$Z$12:$FD$12,AL$12))","v":0}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336}]
[{"$f":"ROW()","v":337}]
[{"$f":"ROW()","v":338},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X340)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z340:$AM340))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X305-X318","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA305-$AA318)","v":7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA305-$AA318)","v":7.4505805969238281E-9},7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,0,0]

{"sheet":"Repd","index":28,"n_rows":340,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I53\")","v":"Repd"},null,null,{"$f":"INDIRECT(\"START!K53\")","v":"Детализированное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99390)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99390)","v":0},{"$f":"SUM(T$15:T$99390)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$FD16,$Z$2:$FD$2,Periods!$Q$18),SUM($Z16:$FD16))","v":2036773074.082561},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA125)","v":19506.41},{"$f":"IF(AB$11=\"\",0,Calc!AB125)","v":55521.801299999999},{"$f":"IF(AC$11=\"\",0,Calc!AC125)","v":138583.88885384612},{"$f":"IF(AD$11=\"\",0,Calc!AD125)","v":233606.12423076923},{"$f":"IF(AE$11=\"\",0,Calc!AE125)","v":348692.0045538462},{"$f":"IF(AF$11=\"\",0,Calc!AF125)","v":492012.7894230769},{"$f":"IF(AG$11=\"\",0,Calc!AG125)","v":671278.2460353846},{"$f":"IF(AH$11=\"\",0,Calc!AH125)","v":884633.25997846154},{"$f":"IF(AI$11=\"\",0,Calc!AI125)","v":1130205.2922030769},{"$f":"IF(AJ$11=\"\",0,Calc!AJ125)","v":1406104.3790230767},{"$f":"IF(AK$11=\"\",0,Calc!AK125)","v":1710423.1321153846},{"$f":"IF(AL$11=\"\",0,Calc!AL125)","v":2041236.7385199999},{"$f":"IF(AM$11=\"\",0,Calc!AM125)","v":2411676.2831466664},{"$f":"IF(AN$11=\"\",0,Calc!AN125)","v":2804232.3788365391},{"$f":"IF(AO$11=\"\",0,Calc!AO125)","v":3206044.2468788461},{"$f":"IF(AP$11=\"\",0,Calc!AP125)","v":3555164.1607820517},{"$f":"IF(AQ$11=\"\",0,Calc!AQ125)","v":3908326.9134323085},{"$f":"IF(AR$11=\"\",0,Calc!AR125)","v":4252991.4043803848},{"$f":"IF(AS$11=\"\",0,Calc!AS125)","v":4576513.3927001283},{"$f":"IF(AT$11=\"\",0,Calc!AT125)","v":4866145.4969884614},{"$f":"IF(AU$11=\"\",0,Calc!AU125)","v":5124920.8288115384},{"$f":"IF(AV$11=\"\",0,Calc!AV125)","v":5355899.0215724353},{"$f":"IF(AW$11=\"\",0,Calc!AW125)","v":5562166.2305111531},{"$f":"IF(AX$11=\"\",0,Calc!AX125)","v":5746835.1327046147},{"$f":"IF(AY$11=\"\",0,Calc!AY125)","v":5955937.0513416659},{"$f":"IF(AZ$11=\"\",0,Calc!AZ125)","v":6171387.3920293264},{"$f":"IF(BA$11=\"\",0,Calc!BA125)","v":6345033.239582289},{"$f":"IF(BB$11=\"\",0,Calc!BB125)","v":6518873.176516166},{"$f":"IF(BC$11=\"\",0,Calc!BC125)","v":6700610.9958584998},{"$f":"IF(BD$11=\"\",0,Calc!BD125)","v":6898012.3904737495},{"$f":"IF(BE$11=\"\",0,Calc!BE125)","v":7110030.3234479176},{"$f":"IF(BF$11=\"\",0,Calc!BF125)","v":7323160.3803749997},{"$f":"IF(BG$11=\"\",0,Calc!BG125)","v":7545813.24175},{"$f":"IF(BH$11=\"\",0,Calc!BH125)","v":7778936.3507916667},{"$f":"IF(BI$11=\"\",0,Calc!BI125)","v":8021392.5575000001},{"$f":"IF(BJ$11=\"\",0,Calc!BJ125)","v":8272044.7118749991},{"$f":"IF(BK$11=\"\",0,Calc!BK125)","v":8615618.8453416675},{"$f":"IF(BL$11=\"\",0,Calc!BL125)","v":8956603.8768062517},{"$f":"IF(BM$11=\"\",0,Calc!BM125)","v":9232331.7040500008},{"$f":"IF(BN$11=\"\",0,Calc!BN125)","v":9511860.6630104184},{"$f":"IF(BO$11=\"\",0,Calc!BO125)","v":9795190.753687501},{"$f":"IF(BP$11=\"\",0,Calc!BP125)","v":10080009.839520833},{"$f":"IF(BQ$11=\"\",0,Calc!BQ125)","v":10364828.925354168},{"$f":"IF(BR$11=\"\",0,Calc!BR125)","v":10649648.011187501},{"$f":"IF(BS$11=\"\",0,Calc!BS125)","v":10934467.097020835},{"$f":"IF(BT$11=\"\",0,Calc!BT125)","v":11219286.182854168},{"$f":"IF(BU$11=\"\",0,Calc!BU125)","v":11504105.2686875},{"$f":"IF(BV$11=\"\",0,Calc!BV125)","v":11788924.354520831},{"$f":"IF(BW$11=\"\",0,Calc!BW125)","v":12215591.736694792},{"$f":"IF(BX$11=\"\",0,Calc!BX125)","v":12626115.102496874},{"$f":"IF(BY$11=\"\",0,Calc!BY125)","v":12919007.850955207},{"$f":"IF(BZ$11=\"\",0,Calc!BZ125)","v":13211900.59941354},{"$f":"IF(CA$11=\"\",0,Calc!CA125)","v":13504793.347871874},{"$f":"IF(CB$11=\"\",0,Calc!CB125)","v":13797686.096330207},{"$f":"IF(CC$11=\"\",0,Calc!CC125)","v":14090578.84478854},{"$f":"IF(CD$11=\"\",0,Calc!CD125)","v":14383471.593246875},{"$f":"IF(CE$11=\"\",0,Calc!CE125)","v":14676364.341705209},{"$f":"IF(CF$11=\"\",0,Calc!CF125)","v":14969257.09016354},{"$f":"IF(CG$11=\"\",0,Calc!CG125)","v":15262149.838621873},{"$f":"IF(CH$11=\"\",0,Calc!CH125)","v":15555042.587080209},{"$f":"IF(CI$11=\"\",0,Calc!CI125)","v":16051700.848349322},{"$f":"IF(CJ$11=\"\",0,Calc!CJ125)","v":16523486.438196719},{"$f":"IF(CK$11=\"\",0,Calc!CK125)","v":16824856.5324113},{"$f":"IF(CL$11=\"\",0,Calc!CL125)","v":17126226.626625884},{"$f":"IF(CM$11=\"\",0,Calc!CM125)","v":17427596.720840469},{"$f":"IF(CN$11=\"\",0,Calc!CN125)","v":17728966.815055054},{"$f":"IF(CO$11=\"\",0,Calc!CO125)","v":18030336.909269638},{"$f":"IF(CP$11=\"\",0,Calc!CP125)","v":18331707.003484219},{"$f":"IF(CQ$11=\"\",0,Calc!CQ125)","v":18633077.0976988},{"$f":"IF(CR$11=\"\",0,Calc!CR125)","v":18934447.191913389},{"$f":"IF(CS$11=\"\",0,Calc!CS125)","v":19235817.28612797},{"$f":"IF(CT$11=\"\",0,Calc!CT125)","v":19537187.380342551},{"$f":"IF(CU$11=\"\",0,Calc!CU125)","v":20110077.304744236},{"$f":"IF(CV$11=\"\",0,Calc!CV125)","v":20648533.397210304},{"$f":"IF(CW$11=\"\",0,Calc!CW125)","v":20958804.704468951},{"$f":"IF(CX$11=\"\",0,Calc!CX125)","v":21269076.011727594},{"$f":"IF(CY$11=\"\",0,Calc!CY125)","v":21579347.318986241},{"$f":"IF(CZ$11=\"\",0,Calc!CZ125)","v":21889618.626244888},{"$f":"IF(DA$11=\"\",0,Calc!DA125)","v":22199889.933503531},{"$f":"IF(DB$11=\"\",0,Calc!DB125)","v":22510161.240762178},{"$f":"IF(DC$11=\"\",0,Calc!DC125)","v":22820432.548020825},{"$f":"IF(DD$11=\"\",0,Calc!DD125)","v":23130703.855279475},{"$f":"IF(DE$11=\"\",0,Calc!DE125)","v":23440975.162538119},{"$f":"IF(DF$11=\"\",0,Calc!DF125)","v":23751246.469796762},{"$f":"IF(DG$11=\"\",0,Calc!DG125)","v":24407057.942574434},{"$f":"IF(DH$11=\"\",0,Calc!DH125)","v":25017980.488529757},{"$f":"IF(DI$11=\"\",0,Calc!DI125)","v":25337598.069484673},{"$f":"IF(DJ$11=\"\",0,Calc!DJ125)","v":25657215.650439579},{"$f":"IF(DK$11=\"\",0,Calc!DK125)","v":25976833.231394492},{"$f":"IF(DL$11=\"\",0,Calc!DL125)","v":26296450.812349401},{"$f":"IF(DM$11=\"\",0,Calc!DM125)","v":26616068.393304314},{"$f":"IF(DN$11=\"\",0,Calc!DN125)","v":26935685.974259228},{"$f":"IF(DO$11=\"\",0,Calc!DO125)","v":27255303.555214137},{"$f":"IF(DP$11=\"\",0,Calc!DP125)","v":27574921.13616905},{"$f":"IF(DQ$11=\"\",0,Calc!DQ125)","v":27894538.717123963},{"$f":"IF(DR$11=\"\",0,Calc!DR125)","v":28214156.298078872},{"$f":"IF(DS$11=\"\",0,Calc!DS125)","v":28960057.613842461},{"$f":"IF(DT$11=\"\",0,Calc!DT125)","v":29649655.48298813},{"$f":"IF(DU$11=\"\",0,Calc!DU125)","v":29979086.651324119},{"$f":"IF(DV$11=\"\",0,Calc!DV125)","v":30308517.819660109},{"$f":"IF(DW$11=\"\",0,Calc!DW125)","v":30637948.987996101},{"$f":"IF(DX$11=\"\",0,Calc!DX125)","v":30967380.156332087},{"$f":"IF(DY$11=\"\",0,Calc!DY125)","v":31296811.324668087},{"$f":"IF(DZ$11=\"\",0,Calc!DZ125)","v":31626242.493004069},{"$f":"IF(EA$11=\"\",0,Calc!EA125)","v":31955673.661340058},{"$f":"IF(EB$11=\"\",0,Calc!EB125)","v":32285104.829676054},{"$f":"IF(EC$11=\"\",0,Calc!EC125)","v":32614535.99801204},{"$f":"IF(ED$11=\"\",0,Calc!ED125)","v":32943967.166348033},{"$f":"IF(EE$11=\"\",0,Calc!EE125)","v":33787636.14529752},{"$f":"IF(EF$11=\"\",0,Calc!EF125)","v":34562557.928171016},{"$f":"IF(EG$11=\"\",0,Calc!EG125)","v":34902293.363257132},{"$f":"IF(EH$11=\"\",0,Calc!EH125)","v":35242028.798343264},{"$f":"IF(EI$11=\"\",0,Calc!EI125)","v":35581764.233429387},{"$f":"IF(EJ$11=\"\",0,Calc!EJ125)","v":35921499.668515503},{"$f":"IF(EK$11=\"\",0,Calc!EK125)","v":36261235.103601635},{"$f":"IF(EL$11=\"\",0,Calc!EL125)","v":36600970.538687758},{"$f":"IF(EM$11=\"\",0,Calc!EM125)","v":36940705.973773882},{"$f":"IF(EN$11=\"\",0,Calc!EN125)","v":37280441.408859998},{"$f":"IF(EO$11=\"\",0,Calc!EO125)","v":37620176.843946129},{"$f":"IF(EP$11=\"\",0,Calc!EP125)","v":37959912.279032245},{"$f":"IF(EQ$11=\"\",0,Calc!EQ125)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER125)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES125)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET125)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU125)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV125)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW125)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX125)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY125)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ125)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA125)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB125)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC125)","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$FD17,$Z$2:$FD$2,Periods!$Q$18),SUM($Z17:$FD17))","v":966747050.04441035},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA126)","v":12090.749999999998},{"$f":"IF(AB$11=\"\",0,Calc!AB126)","v":37535.347500000003},{"$f":"IF(AC$11=\"\",0,Calc!AC126)","v":65513.857499999991},{"$f":"IF(AD$11=\"\",0,Calc!AD126)","v":96041.714999999997},{"$f":"IF(AE$11=\"\",0,Calc!AE126)","v":129134.355},{"$f":"IF(AF$11=\"\",0,Calc!AF126)","v":164807.21249999999},{"$f":"IF(AG$11=\"\",0,Calc!AG126)","v":203075.7225},{"$f":"IF(AH$11=\"\",0,Calc!AH126)","v":243955.31999999998},{"$f":"IF(AI$11=\"\",0,Calc!AI126)","v":287461.43999999994},{"$f":"IF(AJ$11=\"\",0,Calc!AJ126)","v":333609.51750000002},{"$f":"IF(AK$11=\"\",0,Calc!AK126)","v":382414.98749999999},{"$f":"IF(AL$11=\"\",0,Calc!AL126)","v":433893.28499999997},{"$f":"IF(AM$11=\"\",0,Calc!AM126)","v":500955.27299999999},{"$f":"IF(AN$11=\"\",0,Calc!AN126)","v":572176.60762500006},{"$f":"IF(AO$11=\"\",0,Calc!AO126)","v":634745.46712499997},{"$f":"IF(AP$11=\"\",0,Calc!AP126)","v":700185.62249999994},{"$f":"IF(AQ$11=\"\",0,Calc!AQ126)","v":768513.28049999999},{"$f":"IF(AR$11=\"\",0,Calc!AR126)","v":839744.64787500002},{"$f":"IF(AS$11=\"\",0,Calc!AS126)","v":913895.93137499993},{"$f":"IF(AT$11=\"\",0,Calc!AT126)","v":990983.33774999995},{"$f":"IF(AU$11=\"\",0,Calc!AU126)","v":1071023.07375},{"$f":"IF(AV$11=\"\",0,Calc!AV126)","v":1154031.3461249999},{"$f":"IF(AW$11=\"\",0,Calc!AW126)","v":1240024.3616250001},{"$f":"IF(AX$11=\"\",0,Calc!AX126)","v":1329018.327},{"$f":"IF(AY$11=\"\",0,Calc!AY126)","v":1457724.2321249999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ126)","v":1591877.63109375},{"$f":"IF(BA$11=\"\",0,Calc!BA126)","v":1694876.3893687502},{"$f":"IF(BB$11=\"\",0,Calc!BB126)","v":1801094.2133625001},{"$f":"IF(BC$11=\"\",0,Calc!BC126)","v":1910548.1201624998},{"$f":"IF(BD$11=\"\",0,Calc!BD126)","v":2023255.12685625},{"$f":"IF(BE$11=\"\",0,Calc!BE126)","v":2139232.2505312501},{"$f":"IF(BF$11=\"\",0,Calc!BF126)","v":2256182.1843750002},{"$f":"IF(BG$11=\"\",0,Calc!BG126)","v":2373883.7062499998},{"$f":"IF(BH$11=\"\",0,Calc!BH126)","v":2494421.4093750003},{"$f":"IF(BI$11=\"\",0,Calc!BI126)","v":2617795.2937500002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ126)","v":2744005.359375},{"$f":"IF(BK$11=\"\",0,Calc!BK126)","v":2946508.7006250005},{"$f":"IF(BL$11=\"\",0,Calc!BL126)","v":3155180.7360937507},{"$f":"IF(BM$11=\"\",0,Calc!BM126)","v":3296635.2759375004},{"$f":"IF(BN$11=\"\",0,Calc!BN126)","v":3441067.8060937505},{"$f":"IF(BO$11=\"\",0,Calc!BO126)","v":3588478.3265625006},{"$f":"IF(BP$11=\"\",0,Calc!BP126)","v":3737377.8421874996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ126)","v":3886277.3578125001},{"$f":"IF(BR$11=\"\",0,Calc!BR126)","v":4035176.8734375001},{"$f":"IF(BS$11=\"\",0,Calc!BS126)","v":4184076.3890625001},{"$f":"IF(BT$11=\"\",0,Calc!BT126)","v":4332975.9046875006},{"$f":"IF(BU$11=\"\",0,Calc!BU126)","v":4481875.4203124996},{"$f":"IF(BV$11=\"\",0,Calc!BV126)","v":4630774.9359374996},{"$f":"IF(BW$11=\"\",0,Calc!BW126)","v":4901027.5567968749},{"$f":"IF(BX$11=\"\",0,Calc!BX126)","v":5175002.6655468745},{"$f":"IF(BY$11=\"\",0,Calc!BY126)","v":5331347.1569531243},{"$f":"IF(BZ$11=\"\",0,Calc!BZ126)","v":5487691.6483593741},{"$f":"IF(CA$11=\"\",0,Calc!CA126)","v":5644036.139765624},{"$f":"IF(CB$11=\"\",0,Calc!CB126)","v":5800380.6311718738},{"$f":"IF(CC$11=\"\",0,Calc!CC126)","v":5956725.1225781245},{"$f":"IF(CD$11=\"\",0,Calc!CD126)","v":6113069.6139843753},{"$f":"IF(CE$11=\"\",0,Calc!CE126)","v":6269414.1053906251},{"$f":"IF(CF$11=\"\",0,Calc!CF126)","v":6425758.5967968749},{"$f":"IF(CG$11=\"\",0,Calc!CG126)","v":6582103.0882031247},{"$f":"IF(CH$11=\"\",0,Calc!CH126)","v":6738447.5796093745},{"$f":"IF(CI$11=\"\",0,Calc!CI126)","v":7069116.1789335934},{"$f":"IF(CJ$11=\"\",0,Calc!CJ126)","v":7403693.3905429691},{"$f":"IF(CK$11=\"\",0,Calc!CK126)","v":7567855.1065195305},{"$f":"IF(CL$11=\"\",0,Calc!CL126)","v":7732016.8224960938},{"$f":"IF(CM$11=\"\",0,Calc!CM126)","v":7896178.5384726562},{"$f":"IF(CN$11=\"\",0,Calc!CN126)","v":8060340.2544492194},{"$f":"IF(CO$11=\"\",0,Calc!CO126)","v":8224501.9704257827},{"$f":"IF(CP$11=\"\",0,Calc!CP126)","v":8388663.6864023432},{"$f":"IF(CQ$11=\"\",0,Calc!CQ126)","v":8552825.4023789056},{"$f":"IF(CR$11=\"\",0,Calc!CR126)","v":8716987.1183554698},{"$f":"IF(CS$11=\"\",0,Calc!CS126)","v":8881148.8343320303},{"$f":"IF(CT$11=\"\",0,Calc!CT126)","v":9045310.5503085945},{"$f":"IF(CU$11=\"\",0,Calc!CU126)","v":9441761.0943919923},{"$f":"IF(CV$11=\"\",0,Calc!CV126)","v":9842315.681374805},{"$f":"IF(CW$11=\"\",0,Calc!CW126)","v":10014685.483150193},{"$f":"IF(CX$11=\"\",0,Calc!CX126)","v":10187055.284925586},{"$f":"IF(CY$11=\"\",0,Calc!CY126)","v":10359425.086700976},{"$f":"IF(CZ$11=\"\",0,Calc!CZ126)","v":10531794.888476366},{"$f":"IF(DA$11=\"\",0,Calc!DA126)","v":10704164.690251756},{"$f":"IF(DB$11=\"\",0,Calc!DB126)","v":10876534.492027147},{"$f":"IF(DC$11=\"\",0,Calc!DC126)","v":11048904.293802537},{"$f":"IF(DD$11=\"\",0,Calc!DD126)","v":11221274.095577931},{"$f":"IF(DE$11=\"\",0,Calc!DE126)","v":11393643.897353319},{"$f":"IF(DF$11=\"\",0,Calc!DF126)","v":11566013.69912871},{"$f":"IF(DG$11=\"\",0,Calc!DG126)","v":12033997.710948896},{"$f":"IF(DH$11=\"\",0,Calc!DH126)","v":12506290.967813468},{"$f":"IF(DI$11=\"\",0,Calc!DI126)","v":12687279.259677628},{"$f":"IF(DJ$11=\"\",0,Calc!DJ126)","v":12868267.551541787},{"$f":"IF(DK$11=\"\",0,Calc!DK126)","v":13049255.843405947},{"$f":"IF(DL$11=\"\",0,Calc!DL126)","v":13230244.135270108},{"$f":"IF(DM$11=\"\",0,Calc!DM126)","v":13411232.427134268},{"$f":"IF(DN$11=\"\",0,Calc!DN126)","v":13592220.718998428},{"$f":"IF(DO$11=\"\",0,Calc!DO126)","v":13773209.010862589},{"$f":"IF(DP$11=\"\",0,Calc!DP126)","v":13954197.302726749},{"$f":"IF(DQ$11=\"\",0,Calc!DQ126)","v":14135185.59459091},{"$f":"IF(DR$11=\"\",0,Calc!DR126)","v":14316173.886455068},{"$f":"IF(DS$11=\"\",0,Calc!DS126)","v":14861853.586425511},{"$f":"IF(DT$11=\"\",0,Calc!DT126)","v":15412057.993692558},{"$f":"IF(DU$11=\"\",0,Calc!DU126)","v":15602095.700149927},{"$f":"IF(DV$11=\"\",0,Calc!DV126)","v":15792133.406607293},{"$f":"IF(DW$11=\"\",0,Calc!DW126)","v":15982171.113064665},{"$f":"IF(DX$11=\"\",0,Calc!DX126)","v":16172208.819522029},{"$f":"IF(DY$11=\"\",0,Calc!DY126)","v":16362246.525979403},{"$f":"IF(DZ$11=\"\",0,Calc!DZ126)","v":16552284.232436767},{"$f":"IF(EA$11=\"\",0,Calc!EA126)","v":16742321.938894134},{"$f":"IF(EB$11=\"\",0,Calc!EB126)","v":16932359.645351503},{"$f":"IF(EC$11=\"\",0,Calc!EC126)","v":17122397.351808868},{"$f":"IF(ED$11=\"\",0,Calc!ED126)","v":17312435.058266241},{"$f":"IF(EE$11=\"\",0,Calc!EE126)","v":17942410.055172421},{"$f":"IF(EF$11=\"\",0,Calc!EF126)","v":18577135.994740028},{"$f":"IF(EG$11=\"\",0,Calc!EG126)","v":18776675.586520262},{"$f":"IF(EH$11=\"\",0,Calc!EH126)","v":18976215.1783005},{"$f":"IF(EI$11=\"\",0,Calc!EI126)","v":19175754.770080738},{"$f":"IF(EJ$11=\"\",0,Calc!EJ126)","v":19375294.361860972},{"$f":"IF(EK$11=\"\",0,Calc!EK126)","v":19574833.95364121},{"$f":"IF(EL$11=\"\",0,Calc!EL126)","v":19774373.545421448},{"$f":"IF(EM$11=\"\",0,Calc!EM126)","v":19973913.137201682},{"$f":"IF(EN$11=\"\",0,Calc!EN126)","v":20173452.72898192},{"$f":"IF(EO$11=\"\",0,Calc!EO126)","v":20372992.320762157},{"$f":"IF(EP$11=\"\",0,Calc!EP126)","v":20572531.912542392},{"$f":"IF(EQ$11=\"\",0,Calc!EQ126)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER126)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES126)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET126)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU126)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV126)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW126)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX126)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY126)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ126)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA126)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB126)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC126)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$FD18,$Z$2:$FD$2,Periods!$Q$18),SUM($Z18:$FD18))","v":30398144.027957264},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA127)","v":752.31333333333328},{"$f":"IF(AB$11=\"\",0,Calc!AB127)","v":1583.2194000000002},{"$f":"IF(AC$11=\"\",0,Calc!AC127)","v":2493.1983999999998},{"$f":"IF(AD$11=\"\",0,Calc!AD127)","v":3482.7305333333329},{"$f":"IF(AE$11=\"\",0,Calc!AE127)","v":4552.2960000000003},{"$f":"IF(AF$11=\"\",0,Calc!AF127)","v":5702.375},{"$f":"IF(AG$11=\"\",0,Calc!AG127)","v":6933.4477333333325},{"$f":"IF(AH$11=\"\",0,Calc!AH127)","v":8245.9943999999978},{"$f":"IF(AI$11=\"\",0,Calc!AI127)","v":9640.4951999999976},{"$f":"IF(AJ$11=\"\",0,Calc!AJ127)","v":11117.430333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK127)","v":12677.279999999999},{"$f":"IF(AL$11=\"\",0,Calc!AL127)","v":14320.524399999995},{"$f":"IF(AM$11=\"\",0,Calc!AM127)","v":16850.02592},{"$f":"IF(AN$11=\"\",0,Calc!AN127)","v":18752.074110000001},{"$f":"IF(AO$11=\"\",0,Calc!AO127)","v":20743.199400000001},{"$f":"IF(AP$11=\"\",0,Calc!AP127)","v":22823.905999999999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ127)","v":24994.698120000001},{"$f":"IF(AR$11=\"\",0,Calc!AR127)","v":27256.079969999999},{"$f":"IF(AS$11=\"\",0,Calc!AS127)","v":29608.555759999999},{"$f":"IF(AT$11=\"\",0,Calc!AT127)","v":32052.629699999998},{"$f":"IF(AU$11=\"\",0,Calc!AU127)","v":34588.805999999997},{"$f":"IF(AV$11=\"\",0,Calc!AV127)","v":37217.58887},{"$f":"IF(AW$11=\"\",0,Calc!AW127)","v":39939.482519999998},{"$f":"IF(AX$11=\"\",0,Calc!AX127)","v":42754.991159999998},{"$f":"IF(AY$11=\"\",0,Calc!AY127)","v":47947.849949999996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ127)","v":51102.313762500002},{"$f":"IF(BA$11=\"\",0,Calc!BA127)","v":54356.661575999991},{"$f":"IF(BB$11=\"\",0,Calc!BB127)","v":57711.422810999989},{"$f":"IF(BC$11=\"\",0,Calc!BC127)","v":61167.126887999999},{"$f":"IF(BD$11=\"\",0,Calc!BD127)","v":64724.303227500001},{"$f":"IF(BE$11=\"\",0,Calc!BE127)","v":68383.481250000012},{"$f":"IF(BF$11=\"\",0,Calc!BF127)","v":72001.187999999995},{"$f":"IF(BG$11=\"\",0,Calc!BG127)","v":75707.131499999989},{"$f":"IF(BH$11=\"\",0,Calc!BH127)","v":79501.311749999993},{"$f":"IF(BI$11=\"\",0,Calc!BI127)","v":83383.728749999995},{"$f":"IF(BJ$11=\"\",0,Calc!BJ127)","v":87354.382499999992},{"$f":"IF(BK$11=\"\",0,Calc!BK127)","v":95983.936650000018},{"$f":"IF(BL$11=\"\",0,Calc!BL127)","v":100338.42026249999},{"$f":"IF(BM$11=\"\",0,Calc!BM127)","v":104785.55246249998},{"$f":"IF(BN$11=\"\",0,Calc!BN127)","v":109325.33325},{"$f":"IF(BO$11=\"\",0,Calc!BO127)","v":113957.76262499999},{"$f":"IF(BP$11=\"\",0,Calc!BP127)","v":118590.19200000001},{"$f":"IF(BQ$11=\"\",0,Calc!BQ127)","v":123222.621375},{"$f":"IF(BR$11=\"\",0,Calc!BR127)","v":127855.05074999999},{"$f":"IF(BS$11=\"\",0,Calc!BS127)","v":132487.48012499997},{"$f":"IF(BT$11=\"\",0,Calc!BT127)","v":137119.90950000001},{"$f":"IF(BU$11=\"\",0,Calc!BU127)","v":141752.33887500002},{"$f":"IF(BV$11=\"\",0,Calc!BV127)","v":146384.76825000002},{"$f":"IF(BW$11=\"\",0,Calc!BW127)","v":158568.05750625001},{"$f":"IF(BX$11=\"\",0,Calc!BX127)","v":163432.10834999999},{"$f":"IF(BY$11=\"\",0,Calc!BY127)","v":168296.15919375001},{"$f":"IF(BZ$11=\"\",0,Calc!BZ127)","v":173160.21003749996},{"$f":"IF(CA$11=\"\",0,Calc!CA127)","v":178024.26088125},{"$f":"IF(CB$11=\"\",0,Calc!CB127)","v":182888.31172499998},{"$f":"IF(CC$11=\"\",0,Calc!CC127)","v":187752.36256874999},{"$f":"IF(CD$11=\"\",0,Calc!CD127)","v":192616.4134125},{"$f":"IF(CE$11=\"\",0,Calc!CE127)","v":197480.46425624998},{"$f":"IF(CF$11=\"\",0,Calc!CF127)","v":202344.51509999996},{"$f":"IF(CG$11=\"\",0,Calc!CG127)","v":207208.56594375},{"$f":"IF(CH$11=\"\",0,Calc!CH127)","v":212072.61678749998},{"$f":"IF(CI$11=\"\",0,Calc!CI127)","v":227783.50101281248},{"$f":"IF(CJ$11=\"\",0,Calc!CJ127)","v":232890.75439875},{"$f":"IF(CK$11=\"\",0,Calc!CK127)","v":237998.00778468751},{"$f":"IF(CL$11=\"\",0,Calc!CL127)","v":243105.26117062499},{"$f":"IF(CM$11=\"\",0,Calc!CM127)","v":248212.51455656253},{"$f":"IF(CN$11=\"\",0,Calc!CN127)","v":253319.76794250004},{"$f":"IF(CO$11=\"\",0,Calc!CO127)","v":258427.02132843752},{"$f":"IF(CP$11=\"\",0,Calc!CP127)","v":263534.27471437497},{"$f":"IF(CQ$11=\"\",0,Calc!CQ127)","v":268641.52810031251},{"$f":"IF(CR$11=\"\",0,Calc!CR127)","v":273748.78148624999},{"$f":"IF(CS$11=\"\",0,Calc!CS127)","v":278856.03487218748},{"$f":"IF(CT$11=\"\",0,Calc!CT127)","v":283963.28825812502},{"$f":"IF(CU$11=\"\",0,Calc!CU127)","v":303524.06872626563},{"$f":"IF(CV$11=\"\",0,Calc!CV127)","v":308886.68478150002},{"$f":"IF(CW$11=\"\",0,Calc!CW127)","v":314249.30083673442},{"$f":"IF(CX$11=\"\",0,Calc!CX127)","v":319611.91689196875},{"$f":"IF(CY$11=\"\",0,Calc!CY127)","v":324974.53294720314},{"$f":"IF(CZ$11=\"\",0,Calc!CZ127)","v":330337.14900243754},{"$f":"IF(DA$11=\"\",0,Calc!DA127)","v":335699.76505767187},{"$f":"IF(DB$11=\"\",0,Calc!DB127)","v":341062.38111290627},{"$f":"IF(DC$11=\"\",0,Calc!DC127)","v":346424.99716814066},{"$f":"IF(DD$11=\"\",0,Calc!DD127)","v":351787.613223375},{"$f":"IF(DE$11=\"\",0,Calc!DE127)","v":357150.22927860939},{"$f":"IF(DF$11=\"\",0,Calc!DF127)","v":362512.84533384367},{"$f":"IF(DG$11=\"\",0,Calc!DG127)","v":386269.23445853207},{"$f":"IF(DH$11=\"\",0,Calc!DH127)","v":391899.98131652817},{"$f":"IF(DI$11=\"\",0,Calc!DI127)","v":397530.72817452421},{"$f":"IF(DJ$11=\"\",0,Calc!DJ127)","v":403161.47503252036},{"$f":"IF(DK$11=\"\",0,Calc!DK127)","v":408792.22189051646},{"$f":"IF(DL$11=\"\",0,Calc!DL127)","v":414422.96874851256},{"$f":"IF(DM$11=\"\",0,Calc!DM127)","v":420053.71560650866},{"$f":"IF(DN$11=\"\",0,Calc!DN127)","v":425684.4624645047},{"$f":"IF(DO$11=\"\",0,Calc!DO127)","v":431315.2093225008},{"$f":"IF(DP$11=\"\",0,Calc!DP127)","v":436945.95618049696},{"$f":"IF(DQ$11=\"\",0,Calc!DQ127)","v":442576.703038493},{"$f":"IF(DR$11=\"\",0,Calc!DR127)","v":448207.44989648921},{"$f":"IF(DS$11=\"\",0,Calc!DS127)","v":476530.10659220943},{"$f":"IF(DT$11=\"\",0,Calc!DT127)","v":482442.3907931053},{"$f":"IF(DU$11=\"\",0,Calc!DU127)","v":488354.67499400111},{"$f":"IF(DV$11=\"\",0,Calc!DV127)","v":494266.95919489715},{"$f":"IF(DW$11=\"\",0,Calc!DW127)","v":500179.24339579302},{"$f":"IF(DX$11=\"\",0,Calc!DX127)","v":506091.52759668883},{"$f":"IF(DY$11=\"\",0,Calc!DY127)","v":512003.81179758476},{"$f":"IF(DZ$11=\"\",0,Calc!DZ127)","v":517916.09599848074},{"$f":"IF(EA$11=\"\",0,Calc!EA127)","v":523828.38019937655},{"$f":"IF(EB$11=\"\",0,Calc!EB127)","v":529740.66440027254},{"$f":"IF(EC$11=\"\",0,Calc!EC127)","v":535652.94860116835},{"$f":"IF(ED$11=\"\",0,Calc!ED127)","v":541565.23280206427},{"$f":"IF(EE$11=\"\",0,Calc!EE127)","v":574851.39285310823},{"$f":"IF(EF$11=\"\",0,Calc!EF127)","v":581059.29126404889},{"$f":"IF(EG$11=\"\",0,Calc!EG127)","v":587267.18967498967},{"$f":"IF(EH$11=\"\",0,Calc!EH127)","v":593475.08808593021},{"$f":"IF(EI$11=\"\",0,Calc!EI127)","v":599682.98649687099},{"$f":"IF(EJ$11=\"\",0,Calc!EJ127)","v":605890.88490781165},{"$f":"IF(EK$11=\"\",0,Calc!EK127)","v":612098.78331875242},{"$f":"IF(EL$11=\"\",0,Calc!EL127)","v":618306.68172969308},{"$f":"IF(EM$11=\"\",0,Calc!EM127)","v":624514.58014063374},{"$f":"IF(EN$11=\"\",0,Calc!EN127)","v":630722.47855157452},{"$f":"IF(EO$11=\"\",0,Calc!EO127)","v":636930.37696251518},{"$f":"IF(EP$11=\"\",0,Calc!EP127)","v":643138.27537345572},{"$f":"IF(EQ$11=\"\",0,Calc!EQ127)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER127)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES127)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET127)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU127)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV127)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW127)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX127)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY127)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ127)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA127)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB127)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC127)","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$FD19,$Z$2:$FD$2,Periods!$Q$18),SUM($Z19:$FD19))","v":52111104.047926761},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA128)","v":1289.6799999999998},{"$f":"IF(AB$11=\"\",0,Calc!AB128)","v":2714.0904},{"$f":"IF(AC$11=\"\",0,Calc!AC128)","v":4274.0544},{"$f":"IF(AD$11=\"\",0,Calc!AD128)","v":5970.3952000000008},{"$f":"IF(AE$11=\"\",0,Calc!AE128)","v":7803.9360000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF128)","v":9775.5},{"$f":"IF(AG$11=\"\",0,Calc!AG128)","v":11885.910400000001},{"$f":"IF(AH$11=\"\",0,Calc!AH128)","v":14135.990400000001},{"$f":"IF(AI$11=\"\",0,Calc!AI128)","v":16526.563200000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ128)","v":19058.452000000001},{"$f":"IF(AK$11=\"\",0,Calc!AK128)","v":21732.479999999996},{"$f":"IF(AL$11=\"\",0,Calc!AL128)","v":24549.470399999998},{"$f":"IF(AM$11=\"\",0,Calc!AM128)","v":28885.758719999994},{"$f":"IF(AN$11=\"\",0,Calc!AN128)","v":32146.412759999999},{"$f":"IF(AO$11=\"\",0,Calc!AO128)","v":35559.770400000001},{"$f":"IF(AP$11=\"\",0,Calc!AP128)","v":39126.696000000004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ128)","v":42848.053919999998},{"$f":"IF(AR$11=\"\",0,Calc!AR128)","v":46724.70852},{"$f":"IF(AS$11=\"\",0,Calc!AS128)","v":50757.524159999994},{"$f":"IF(AT$11=\"\",0,Calc!AT128)","v":54947.3652},{"$f":"IF(AU$11=\"\",0,Calc!AU128)","v":59295.09599999999},{"$f":"IF(AV$11=\"\",0,Calc!AV128)","v":63801.580919999993},{"$f":"IF(AW$11=\"\",0,Calc!AW128)","v":68467.684320000015},{"$f":"IF(AX$11=\"\",0,Calc!AX128)","v":73294.27055999999},{"$f":"IF(AY$11=\"\",0,Calc!AY128)","v":82196.314200000008},{"$f":"IF(AZ$11=\"\",0,Calc!AZ128)","v":87603.966449999993},{"$f":"IF(BA$11=\"\",0,Calc!BA128)","v":93182.848416000023},{"$f":"IF(BB$11=\"\",0,Calc!BB128)","v":98933.867675999994},{"$f":"IF(BC$11=\"\",0,Calc!BC128)","v":104857.93180800002},{"$f":"IF(BD$11=\"\",0,Calc!BD128)","v":110955.94839000001},{"$f":"IF(BE$11=\"\",0,Calc!BE128)","v":117228.825},{"$f":"IF(BF$11=\"\",0,Calc!BF128)","v":123430.60800000002},{"$f":"IF(BG$11=\"\",0,Calc!BG128)","v":129783.65400000001},{"$f":"IF(BH$11=\"\",0,Calc!BH128)","v":136287.96299999999},{"$f":"IF(BI$11=\"\",0,Calc!BI128)","v":142943.535},{"$f":"IF(BJ$11=\"\",0,Calc!BJ128)","v":149750.37},{"$f":"IF(BK$11=\"\",0,Calc!BK128)","v":164543.89140000002},{"$f":"IF(BL$11=\"\",0,Calc!BL128)","v":172008.72045000005},{"$f":"IF(BM$11=\"\",0,Calc!BM128)","v":179632.37565000003},{"$f":"IF(BN$11=\"\",0,Calc!BN128)","v":187414.85700000002},{"$f":"IF(BO$11=\"\",0,Calc!BO128)","v":195356.16449999998},{"$f":"IF(BP$11=\"\",0,Calc!BP128)","v":203297.47199999998},{"$f":"IF(BQ$11=\"\",0,Calc!BQ128)","v":211238.7795},{"$f":"IF(BR$11=\"\",0,Calc!BR128)","v":219180.08700000003},{"$f":"IF(BS$11=\"\",0,Calc!BS128)","v":227121.39450000002},{"$f":"IF(BT$11=\"\",0,Calc!BT128)","v":235062.70199999999},{"$f":"IF(BU$11=\"\",0,Calc!BU128)","v":243004.00950000001},{"$f":"IF(BV$11=\"\",0,Calc!BV128)","v":250945.31699999998},{"$f":"IF(BW$11=\"\",0,Calc!BW128)","v":271830.95572500001},{"$f":"IF(BX$11=\"\",0,Calc!BX128)","v":280169.32860000001},{"$f":"IF(BY$11=\"\",0,Calc!BY128)","v":288507.70147500001},{"$f":"IF(BZ$11=\"\",0,Calc!BZ128)","v":296846.07435000001},{"$f":"IF(CA$11=\"\",0,Calc!CA128)","v":305184.44722499995},{"$f":"IF(CB$11=\"\",0,Calc!CB128)","v":313522.82010000001},{"$f":"IF(CC$11=\"\",0,Calc!CC128)","v":321861.19297499995},{"$f":"IF(CD$11=\"\",0,Calc!CD128)","v":330199.56585000001},{"$f":"IF(CE$11=\"\",0,Calc!CE128)","v":338537.93872500001},{"$f":"IF(CF$11=\"\",0,Calc!CF128)","v":346876.31159999996},{"$f":"IF(CG$11=\"\",0,Calc!CG128)","v":355214.68447500002},{"$f":"IF(CH$11=\"\",0,Calc!CH128)","v":363553.05734999996},{"$f":"IF(CI$11=\"\",0,Calc!CI128)","v":390486.00173625007},{"$f":"IF(CJ$11=\"\",0,Calc!CJ128)","v":399241.29325500003},{"$f":"IF(CK$11=\"\",0,Calc!CK128)","v":407996.58477375004},{"$f":"IF(CL$11=\"\",0,Calc!CL128)","v":416751.87629250006},{"$f":"IF(CM$11=\"\",0,Calc!CM128)","v":425507.16781124996},{"$f":"IF(CN$11=\"\",0,Calc!CN128)","v":434262.4593300001},{"$f":"IF(CO$11=\"\",0,Calc!CO128)","v":443017.75084875},{"$f":"IF(CP$11=\"\",0,Calc!CP128)","v":451773.04236750002},{"$f":"IF(CQ$11=\"\",0,Calc!CQ128)","v":460528.33388624998},{"$f":"IF(CR$11=\"\",0,Calc!CR128)","v":469283.625405},{"$f":"IF(CS$11=\"\",0,Calc!CS128)","v":478038.91692375002},{"$f":"IF(CT$11=\"\",0,Calc!CT128)","v":486794.20844250004},{"$f":"IF(CU$11=\"\",0,Calc!CU128)","v":520326.97495931247},{"$f":"IF(CV$11=\"\",0,Calc!CV128)","v":529520.03105400002},{"$f":"IF(CW$11=\"\",0,Calc!CW128)","v":538713.08714868745},{"$f":"IF(CX$11=\"\",0,Calc!CX128)","v":547906.143243375},{"$f":"IF(CY$11=\"\",0,Calc!CY128)","v":557099.19933806243},{"$f":"IF(CZ$11=\"\",0,Calc!CZ128)","v":566292.25543274998},{"$f":"IF(DA$11=\"\",0,Calc!DA128)","v":575485.31152743753},{"$f":"IF(DB$11=\"\",0,Calc!DB128)","v":584678.36762212496},{"$f":"IF(DC$11=\"\",0,Calc!DC128)","v":593871.42371681239},{"$f":"IF(DD$11=\"\",0,Calc!DD128)","v":603064.47981149994},{"$f":"IF(DE$11=\"\",0,Calc!DE128)","v":612257.53590618749},{"$f":"IF(DF$11=\"\",0,Calc!DF128)","v":621450.59200087492},{"$f":"IF(DG$11=\"\",0,Calc!DG128)","v":662175.83050034067},{"$f":"IF(DH$11=\"\",0,Calc!DH128)","v":671828.53939976264},{"$f":"IF(DI$11=\"\",0,Calc!DI128)","v":681481.24829918437},{"$f":"IF(DJ$11=\"\",0,Calc!DJ128)","v":691133.95719860634},{"$f":"IF(DK$11=\"\",0,Calc!DK128)","v":700786.66609802807},{"$f":"IF(DL$11=\"\",0,Calc!DL128)","v":710439.37499745016},{"$f":"IF(DM$11=\"\",0,Calc!DM128)","v":720092.08389687189},{"$f":"IF(DN$11=\"\",0,Calc!DN128)","v":729744.79279629386},{"$f":"IF(DO$11=\"\",0,Calc!DO128)","v":739397.50169571571},{"$f":"IF(DP$11=\"\",0,Calc!DP128)","v":749050.21059513756},{"$f":"IF(DQ$11=\"\",0,Calc!DQ128)","v":758702.91949455952},{"$f":"IF(DR$11=\"\",0,Calc!DR128)","v":768355.62839398137},{"$f":"IF(DS$11=\"\",0,Calc!DS128)","v":816908.75415807322},{"$f":"IF(DT$11=\"\",0,Calc!DT128)","v":827044.09850246622},{"$f":"IF(DU$11=\"\",0,Calc!DU128)","v":837179.44284685922},{"$f":"IF(DV$11=\"\",0,Calc!DV128)","v":847314.78719125222},{"$f":"IF(DW$11=\"\",0,Calc!DW128)","v":857450.13153564511},{"$f":"IF(DX$11=\"\",0,Calc!DX128)","v":867585.47588003811},{"$f":"IF(DY$11=\"\",0,Calc!DY128)","v":877720.82022443111},{"$f":"IF(DZ$11=\"\",0,Calc!DZ128)","v":887856.16456882411},{"$f":"IF(EA$11=\"\",0,Calc!EA128)","v":897991.508913217},{"$f":"IF(EB$11=\"\",0,Calc!EB128)","v":908126.85325761},{"$f":"IF(EC$11=\"\",0,Calc!EC128)","v":918262.197602003},{"$f":"IF(ED$11=\"\",0,Calc!ED128)","v":928397.54194639588},{"$f":"IF(EE$11=\"\",0,Calc!EE128)","v":985459.5306053285},{"$f":"IF(EF$11=\"\",0,Calc!EF128)","v":996101.64216694119},{"$f":"IF(EG$11=\"\",0,Calc!EG128)","v":1006743.7537285534},{"$f":"IF(EH$11=\"\",0,Calc!EH128)","v":1017385.8652901661},{"$f":"IF(EI$11=\"\",0,Calc!EI128)","v":1028027.9768517788},{"$f":"IF(EJ$11=\"\",0,Calc!EJ128)","v":1038670.0884133915},{"$f":"IF(EK$11=\"\",0,Calc!EK128)","v":1049312.199975004},{"$f":"IF(EL$11=\"\",0,Calc!EL128)","v":1059954.3115366166},{"$f":"IF(EM$11=\"\",0,Calc!EM128)","v":1070596.4230982293},{"$f":"IF(EN$11=\"\",0,Calc!EN128)","v":1081238.534659842},{"$f":"IF(EO$11=\"\",0,Calc!EO128)","v":1091880.6462214547},{"$f":"IF(EP$11=\"\",0,Calc!EP128)","v":1102522.7577830674},{"$f":"IF(EQ$11=\"\",0,Calc!EQ128)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER128)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES128)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET128)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU128)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV128)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW128)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX128)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY128)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ128)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA128)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB128)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC128)","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$FD20,$Z$2:$FD$2,Periods!$Q$18),SUM($Z20:$FD20))","v":157259143.06666666},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA129)","v":5373.666666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB129)","v":11308.71},{"$f":"IF(AC$11=\"\",0,Calc!AC129)","v":17808.559999999998},{"$f":"IF(AD$11=\"\",0,Calc!AD129)","v":24876.646666666671},{"$f":"IF(AE$11=\"\",0,Calc!AE129)","v":32516.400000000001},{"$f":"IF(AF$11=\"\",0,Calc!AF129)","v":40731.25},{"$f":"IF(AG$11=\"\",0,Calc!AG129)","v":49524.626666666663},{"$f":"IF(AH$11=\"\",0,Calc!AH129)","v":58899.959999999992},{"$f":"IF(AI$11=\"\",0,Calc!AI129)","v":68860.680000000008},{"$f":"IF(AJ$11=\"\",0,Calc!AJ129)","v":79410.21666666666},{"$f":"IF(AK$11=\"\",0,Calc!AK129)","v":90552},{"$f":"IF(AL$11=\"\",0,Calc!AL129)","v":102289.46},{"$f":"IF(AM$11=\"\",0,Calc!AM129)","v":114626.02666666666},{"$f":"IF(AN$11=\"\",0,Calc!AN129)","v":127565.12999999999},{"$f":"IF(AO$11=\"\",0,Calc!AO129)","v":141110.20000000001},{"$f":"IF(AP$11=\"\",0,Calc!AP129)","v":155264.66666666669},{"$f":"IF(AQ$11=\"\",0,Calc!AQ129)","v":170031.96},{"$f":"IF(AR$11=\"\",0,Calc!AR129)","v":185415.51000000004},{"$f":"IF(AS$11=\"\",0,Calc!AS129)","v":201418.74666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT129)","v":218045.1},{"$f":"IF(AU$11=\"\",0,Calc!AU129)","v":235298},{"$f":"IF(AV$11=\"\",0,Calc!AV129)","v":253180.87666666665},{"$f":"IF(AW$11=\"\",0,Calc!AW129)","v":271697.16000000003},{"$f":"IF(AX$11=\"\",0,Calc!AX129)","v":290850.27999999997},{"$f":"IF(AY$11=\"\",0,Calc!AY129)","v":310643.66666666663},{"$f":"IF(AZ$11=\"\",0,Calc!AZ129)","v":331080.75},{"$f":"IF(BA$11=\"\",0,Calc!BA129)","v":352164.95999999996},{"$f":"IF(BB$11=\"\",0,Calc!BB129)","v":373899.72666666663},{"$f":"IF(BC$11=\"\",0,Calc!BC129)","v":396288.48000000004},{"$f":"IF(BD$11=\"\",0,Calc!BD129)","v":419334.64999999997},{"$f":"IF(BE$11=\"\",0,Calc!BE129)","v":443041.66666666669},{"$f":"IF(BF$11=\"\",0,Calc!BF129)","v":466480},{"$f":"IF(BG$11=\"\",0,Calc!BG129)","v":490490},{"$f":"IF(BH$11=\"\",0,Calc!BH129)","v":515071.66666666669},{"$f":"IF(BI$11=\"\",0,Calc!BI129)","v":540225},{"$f":"IF(BJ$11=\"\",0,Calc!BJ129)","v":565950},{"$f":"IF(BK$11=\"\",0,Calc!BK129)","v":592246.66666666674},{"$f":"IF(BL$11=\"\",0,Calc!BL129)","v":619115},{"$f":"IF(BM$11=\"\",0,Calc!BM129)","v":646555},{"$f":"IF(BN$11=\"\",0,Calc!BN129)","v":674566.66666666674},{"$f":"IF(BO$11=\"\",0,Calc!BO129)","v":703150},{"$f":"IF(BP$11=\"\",0,Calc!BP129)","v":731733.33333333337},{"$f":"IF(BQ$11=\"\",0,Calc!BQ129)","v":760316.66666666663},{"$f":"IF(BR$11=\"\",0,Calc!BR129)","v":788899.99999999988},{"$f":"IF(BS$11=\"\",0,Calc!BS129)","v":817483.33333333326},{"$f":"IF(BT$11=\"\",0,Calc!BT129)","v":846066.66666666663},{"$f":"IF(BU$11=\"\",0,Calc!BU129)","v":874650},{"$f":"IF(BV$11=\"\",0,Calc!BV129)","v":903233.33333333337},{"$f":"IF(BW$11=\"\",0,Calc!BW129)","v":931816.66666666674},{"$f":"IF(BX$11=\"\",0,Calc!BX129)","v":960400},{"$f":"IF(BY$11=\"\",0,Calc!BY129)","v":988983.33333333337},{"$f":"IF(BZ$11=\"\",0,Calc!BZ129)","v":1017566.6666666667},{"$f":"IF(CA$11=\"\",0,Calc!CA129)","v":1046150},{"$f":"IF(CB$11=\"\",0,Calc!CB129)","v":1074733.3333333335},{"$f":"IF(CC$11=\"\",0,Calc!CC129)","v":1103316.6666666667},{"$f":"IF(CD$11=\"\",0,Calc!CD129)","v":1131900},{"$f":"IF(CE$11=\"\",0,Calc!CE129)","v":1160483.3333333335},{"$f":"IF(CF$11=\"\",0,Calc!CF129)","v":1189066.6666666667},{"$f":"IF(CG$11=\"\",0,Calc!CG129)","v":1217650},{"$f":"IF(CH$11=\"\",0,Calc!CH129)","v":1246233.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI129)","v":1274816.6666666667},{"$f":"IF(CJ$11=\"\",0,Calc!CJ129)","v":1303400},{"$f":"IF(CK$11=\"\",0,Calc!CK129)","v":1331983.3333333335},{"$f":"IF(CL$11=\"\",0,Calc!CL129)","v":1360566.6666666667},{"$f":"IF(CM$11=\"\",0,Calc!CM129)","v":1389150},{"$f":"IF(CN$11=\"\",0,Calc!CN129)","v":1417733.3333333335},{"$f":"IF(CO$11=\"\",0,Calc!CO129)","v":1446316.6666666667},{"$f":"IF(CP$11=\"\",0,Calc!CP129)","v":1474900},{"$f":"IF(CQ$11=\"\",0,Calc!CQ129)","v":1503483.3333333333},{"$f":"IF(CR$11=\"\",0,Calc!CR129)","v":1532066.6666666665},{"$f":"IF(CS$11=\"\",0,Calc!CS129)","v":1560649.9999999998},{"$f":"IF(CT$11=\"\",0,Calc!CT129)","v":1589233.3333333333},{"$f":"IF(CU$11=\"\",0,Calc!CU129)","v":1617816.6666666665},{"$f":"IF(CV$11=\"\",0,Calc!CV129)","v":1646399.9999999998},{"$f":"IF(CW$11=\"\",0,Calc!CW129)","v":1674983.3333333333},{"$f":"IF(CX$11=\"\",0,Calc!CX129)","v":1703566.6666666665},{"$f":"IF(CY$11=\"\",0,Calc!CY129)","v":1732150},{"$f":"IF(CZ$11=\"\",0,Calc!CZ129)","v":1760733.3333333335},{"$f":"IF(DA$11=\"\",0,Calc!DA129)","v":1789316.6666666667},{"$f":"IF(DB$11=\"\",0,Calc!DB129)","v":1817900},{"$f":"IF(DC$11=\"\",0,Calc!DC129)","v":1846483.3333333335},{"$f":"IF(DD$11=\"\",0,Calc!DD129)","v":1875066.6666666667},{"$f":"IF(DE$11=\"\",0,Calc!DE129)","v":1903650},{"$f":"IF(DF$11=\"\",0,Calc!DF129)","v":1932233.3333333335},{"$f":"IF(DG$11=\"\",0,Calc!DG129)","v":1960816.6666666667},{"$f":"IF(DH$11=\"\",0,Calc!DH129)","v":1989400},{"$f":"IF(DI$11=\"\",0,Calc!DI129)","v":2017983.3333333335},{"$f":"IF(DJ$11=\"\",0,Calc!DJ129)","v":2046566.6666666667},{"$f":"IF(DK$11=\"\",0,Calc!DK129)","v":2075150},{"$f":"IF(DL$11=\"\",0,Calc!DL129)","v":2103733.3333333335},{"$f":"IF(DM$11=\"\",0,Calc!DM129)","v":2132316.666666667},{"$f":"IF(DN$11=\"\",0,Calc!DN129)","v":2160900},{"$f":"IF(DO$11=\"\",0,Calc!DO129)","v":2189483.3333333335},{"$f":"IF(DP$11=\"\",0,Calc!DP129)","v":2218066.666666667},{"$f":"IF(DQ$11=\"\",0,Calc!DQ129)","v":2246650},{"$f":"IF(DR$11=\"\",0,Calc!DR129)","v":2275233.3333333335},{"$f":"IF(DS$11=\"\",0,Calc!DS129)","v":2303816.666666667},{"$f":"IF(DT$11=\"\",0,Calc!DT129)","v":2332400},{"$f":"IF(DU$11=\"\",0,Calc!DU129)","v":2360983.3333333335},{"$f":"IF(DV$11=\"\",0,Calc!DV129)","v":2389566.666666667},{"$f":"IF(DW$11=\"\",0,Calc!DW129)","v":2418150},{"$f":"IF(DX$11=\"\",0,Calc!DX129)","v":2446733.3333333335},{"$f":"IF(DY$11=\"\",0,Calc!DY129)","v":2475316.666666667},{"$f":"IF(DZ$11=\"\",0,Calc!DZ129)","v":2503900},{"$f":"IF(EA$11=\"\",0,Calc!EA129)","v":2532483.3333333335},{"$f":"IF(EB$11=\"\",0,Calc!EB129)","v":2561066.666666667},{"$f":"IF(EC$11=\"\",0,Calc!EC129)","v":2589650},{"$f":"IF(ED$11=\"\",0,Calc!ED129)","v":2618233.3333333335},{"$f":"IF(EE$11=\"\",0,Calc!EE129)","v":2646816.666666667},{"$f":"IF(EF$11=\"\",0,Calc!EF129)","v":2675400},{"$f":"IF(EG$11=\"\",0,Calc!EG129)","v":2703983.3333333335},{"$f":"IF(EH$11=\"\",0,Calc!EH129)","v":2732566.666666667},{"$f":"IF(EI$11=\"\",0,Calc!EI129)","v":2761150},{"$f":"IF(EJ$11=\"\",0,Calc!EJ129)","v":2789733.3333333335},{"$f":"IF(EK$11=\"\",0,Calc!EK129)","v":2818316.666666667},{"$f":"IF(EL$11=\"\",0,Calc!EL129)","v":2846900},{"$f":"IF(EM$11=\"\",0,Calc!EM129)","v":2875483.3333333335},{"$f":"IF(EN$11=\"\",0,Calc!EN129)","v":2904066.666666667},{"$f":"IF(EO$11=\"\",0,Calc!EO129)","v":2932650},{"$f":"IF(EP$11=\"\",0,Calc!EP129)","v":2961233.3333333335},{"$f":"IF(EQ$11=\"\",0,Calc!EQ129)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER129)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES129)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET129)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU129)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV129)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW129)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX129)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY129)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ129)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA129)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB129)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC129)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L20+1","v":5},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$FD21,$Z$2:$FD$2,Periods!$Q$18),SUM($Z21:$FD21))","v":721013207.51460004},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA130)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB130)","v":2067.2190000000001},{"$f":"IF(AC$11=\"\",0,Calc!AC130)","v":42113.400323076923},{"$f":"IF(AD$11=\"\",0,Calc!AD130)","v":89651.131984615378},{"$f":"IF(AE$11=\"\",0,Calc!AE130)","v":151700.14682307697},{"$f":"IF(AF$11=\"\",0,Calc!AF130)","v":235339.0240384615},{"$f":"IF(AG$11=\"\",0,Calc!AG130)","v":347245.57311230764},{"$f":"IF(AH$11=\"\",0,Calc!AH130)","v":485791.25897076924},{"$f":"IF(AI$11=\"\",0,Calc!AI130)","v":649332.41461846151},{"$f":"IF(AJ$11=\"\",0,Calc!AJ130)","v":836210.24113846128},{"$f":"IF(AK$11=\"\",0,Calc!AK130)","v":1044750.8076923077},{"$f":"IF(AL$11=\"\",0,Calc!AL130)","v":1273265.0515199997},{"$f":"IF(AM$11=\"\",0,Calc!AM130)","v":1520048.7779399999},{"$f":"IF(AN$11=\"\",0,Calc!AN130)","v":1783382.6603492312},{"$f":"IF(AO$11=\"\",0,Calc!AO130)","v":2061532.2402230767},{"$f":"IF(AP$11=\"\",0,Calc!AP130)","v":2290689.1551923081},{"$f":"IF(AQ$11=\"\",0,Calc!AQ130)","v":2520104.8523538467},{"$f":"IF(AR$11=\"\",0,Calc!AR130)","v":2738870.1345923073},{"$f":"IF(AS$11=\"\",0,Calc!AS130)","v":2935986.2354307692},{"$f":"IF(AT$11=\"\",0,Calc!AT130)","v":3100364.8190307692},{"$f":"IF(AU$11=\"\",0,Calc!AU130)","v":3234621.6618692307},{"$f":"IF(AV$11=\"\",0,Calc!AV130)","v":3341395.5725446153},{"$f":"IF(AW$11=\"\",0,Calc!AW130)","v":3423348.3917769226},{"$f":"IF(AX$11=\"\",0,Calc!AX130)","v":3483164.9924076917},{"$f":"IF(AY$11=\"\",0,Calc!AY130)","v":3523553.2793999999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ130)","v":3568969.7398384614},{"$f":"IF(BA$11=\"\",0,Calc!BA130)","v":3604340.2249292308},{"$f":"IF(BB$11=\"\",0,Calc!BB130)","v":3636282.1109999996},{"$f":"IF(BC$11=\"\",0,Calc!BC130)","v":3671466.5294999997},{"$f":"IF(BD$11=\"\",0,Calc!BD130)","v":3716618.3669999996},{"$f":"IF(BE$11=\"\",0,Calc!BE130)","v":3770809.3500000006},{"$f":"IF(BF$11=\"\",0,Calc!BF130)","v":3825452.4},{"$f":"IF(BG$11=\"\",0,Calc!BG130)","v":3887008.125},{"$f":"IF(BH$11=\"\",0,Calc!BH130)","v":3954489},{"$f":"IF(BI$11=\"\",0,Calc!BI130)","v":4026907.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ130)","v":4103276.0999999996},{"$f":"IF(BK$11=\"\",0,Calc!BK130)","v":4182607.2749999999},{"$f":"IF(BL$11=\"\",0,Calc!BL130)","v":4263913.5},{"$f":"IF(BM$11=\"\",0,Calc!BM130)","v":4346207.25},{"$f":"IF(BN$11=\"\",0,Calc!BN130)","v":4428501},{"$f":"IF(BO$11=\"\",0,Calc!BO130)","v":4510794.75},{"$f":"IF(BP$11=\"\",0,Calc!BP130)","v":4593088.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ130)","v":4675382.25},{"$f":"IF(BR$11=\"\",0,Calc!BR130)","v":4757676},{"$f":"IF(BS$11=\"\",0,Calc!BS130)","v":4839969.75},{"$f":"IF(BT$11=\"\",0,Calc!BT130)","v":4922263.5},{"$f":"IF(BU$11=\"\",0,Calc!BU130)","v":5004557.25},{"$f":"IF(BV$11=\"\",0,Calc!BV130)","v":5086851},{"$f":"IF(BW$11=\"\",0,Calc!BW130)","v":5169144.75},{"$f":"IF(BX$11=\"\",0,Calc!BX130)","v":5251438.5},{"$f":"IF(BY$11=\"\",0,Calc!BY130)","v":5333732.25},{"$f":"IF(BZ$11=\"\",0,Calc!BZ130)","v":5416026},{"$f":"IF(CA$11=\"\",0,Calc!CA130)","v":5498319.75},{"$f":"IF(CB$11=\"\",0,Calc!CB130)","v":5580613.5},{"$f":"IF(CC$11=\"\",0,Calc!CC130)","v":5662907.25},{"$f":"IF(CD$11=\"\",0,Calc!CD130)","v":5745201},{"$f":"IF(CE$11=\"\",0,Calc!CE130)","v":5827494.75},{"$f":"IF(CF$11=\"\",0,Calc!CF130)","v":5909788.5},{"$f":"IF(CG$11=\"\",0,Calc!CG130)","v":5992082.25},{"$f":"IF(CH$11=\"\",0,Calc!CH130)","v":6074376},{"$f":"IF(CI$11=\"\",0,Calc!CI130)","v":6156669.75},{"$f":"IF(CJ$11=\"\",0,Calc!CJ130)","v":6238963.5},{"$f":"IF(CK$11=\"\",0,Calc!CK130)","v":6321257.25},{"$f":"IF(CL$11=\"\",0,Calc!CL130)","v":6403551},{"$f":"IF(CM$11=\"\",0,Calc!CM130)","v":6485844.75},{"$f":"IF(CN$11=\"\",0,Calc!CN130)","v":6568138.5},{"$f":"IF(CO$11=\"\",0,Calc!CO130)","v":6650432.25},{"$f":"IF(CP$11=\"\",0,Calc!CP130)","v":6732726},{"$f":"IF(CQ$11=\"\",0,Calc!CQ130)","v":6815019.75},{"$f":"IF(CR$11=\"\",0,Calc!CR130)","v":6897313.5},{"$f":"IF(CS$11=\"\",0,Calc!CS130)","v":6979607.25},{"$f":"IF(CT$11=\"\",0,Calc!CT130)","v":7061901},{"$f":"IF(CU$11=\"\",0,Calc!CU130)","v":7144194.75},{"$f":"IF(CV$11=\"\",0,Calc!CV130)","v":7226488.5},{"$f":"IF(CW$11=\"\",0,Calc!CW130)","v":7308782.25},{"$f":"IF(CX$11=\"\",0,Calc!CX130)","v":7391076},{"$f":"IF(CY$11=\"\",0,Calc!CY130)","v":7473369.75},{"$f":"IF(CZ$11=\"\",0,Calc!CZ130)","v":7555663.5},{"$f":"IF(DA$11=\"\",0,Calc!DA130)","v":7637957.25},{"$f":"IF(DB$11=\"\",0,Calc!DB130)","v":7720251},{"$f":"IF(DC$11=\"\",0,Calc!DC130)","v":7802544.75},{"$f":"IF(DD$11=\"\",0,Calc!DD130)","v":7884838.5},{"$f":"IF(DE$11=\"\",0,Calc!DE130)","v":7967132.25},{"$f":"IF(DF$11=\"\",0,Calc!DF130)","v":8049426},{"$f":"IF(DG$11=\"\",0,Calc!DG130)","v":8131719.75},{"$f":"IF(DH$11=\"\",0,Calc!DH130)","v":8214013.5},{"$f":"IF(DI$11=\"\",0,Calc!DI130)","v":8296307.25},{"$f":"IF(DJ$11=\"\",0,Calc!DJ130)","v":8378601},{"$f":"IF(DK$11=\"\",0,Calc!DK130)","v":8460894.75},{"$f":"IF(DL$11=\"\",0,Calc!DL130)","v":8543188.5},{"$f":"IF(DM$11=\"\",0,Calc!DM130)","v":8625482.25},{"$f":"IF(DN$11=\"\",0,Calc!DN130)","v":8707776},{"$f":"IF(DO$11=\"\",0,Calc!DO130)","v":8790069.75},{"$f":"IF(DP$11=\"\",0,Calc!DP130)","v":8872363.5},{"$f":"IF(DQ$11=\"\",0,Calc!DQ130)","v":8954657.25},{"$f":"IF(DR$11=\"\",0,Calc!DR130)","v":9036951},{"$f":"IF(DS$11=\"\",0,Calc!DS130)","v":9119244.75},{"$f":"IF(DT$11=\"\",0,Calc!DT130)","v":9201538.5},{"$f":"IF(DU$11=\"\",0,Calc!DU130)","v":9283832.25},{"$f":"IF(DV$11=\"\",0,Calc!DV130)","v":9366126},{"$f":"IF(DW$11=\"\",0,Calc!DW130)","v":9448419.75},{"$f":"IF(DX$11=\"\",0,Calc!DX130)","v":9530713.5},{"$f":"IF(DY$11=\"\",0,Calc!DY130)","v":9613007.25},{"$f":"IF(DZ$11=\"\",0,Calc!DZ130)","v":9695301},{"$f":"IF(EA$11=\"\",0,Calc!EA130)","v":9777594.75},{"$f":"IF(EB$11=\"\",0,Calc!EB130)","v":9859888.5},{"$f":"IF(EC$11=\"\",0,Calc!EC130)","v":9942182.25},{"$f":"IF(ED$11=\"\",0,Calc!ED130)","v":10024476},{"$f":"IF(EE$11=\"\",0,Calc!EE130)","v":10106769.75},{"$f":"IF(EF$11=\"\",0,Calc!EF130)","v":10189063.5},{"$f":"IF(EG$11=\"\",0,Calc!EG130)","v":10271357.25},{"$f":"IF(EH$11=\"\",0,Calc!EH130)","v":10353651},{"$f":"IF(EI$11=\"\",0,Calc!EI130)","v":10435944.75},{"$f":"IF(EJ$11=\"\",0,Calc!EJ130)","v":10518238.5},{"$f":"IF(EK$11=\"\",0,Calc!EK130)","v":10600532.25},{"$f":"IF(EL$11=\"\",0,Calc!EL130)","v":10682826},{"$f":"IF(EM$11=\"\",0,Calc!EM130)","v":10765119.75},{"$f":"IF(EN$11=\"\",0,Calc!EN130)","v":10847413.5},{"$f":"IF(EO$11=\"\",0,Calc!EO130)","v":10929707.25},{"$f":"IF(EP$11=\"\",0,Calc!EP130)","v":11012001},{"$f":"IF(EQ$11=\"\",0,Calc!EQ130)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER130)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES130)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET130)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU130)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV130)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW130)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX130)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY130)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ130)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA130)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB130)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC130)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,{"$f":"L21+1","v":6},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$FD22,$Z$2:$FD$2,Periods!$Q$18),SUM($Z22:$FD22))","v":109244425.381},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA131)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB131)","v":313.21499999999997},{"$f":"IF(AC$11=\"\",0,Calc!AC131)","v":6380.8182307692314},{"$f":"IF(AD$11=\"\",0,Calc!AD131)","v":13583.504846153844},{"$f":"IF(AE$11=\"\",0,Calc!AE131)","v":22984.870730769231},{"$f":"IF(AF$11=\"\",0,Calc!AF131)","v":35657.427884615383},{"$f":"IF(AG$11=\"\",0,Calc!AG131)","v":52612.965623076918},{"$f":"IF(AH$11=\"\",0,Calc!AH131)","v":73604.736207692316},{"$f":"IF(AI$11=\"\",0,Calc!AI131)","v":98383.699184615383},{"$f":"IF(AJ$11=\"\",0,Calc!AJ131)","v":126698.52138461536},{"$f":"IF(AK$11=\"\",0,Calc!AK131)","v":158295.57692307691},{"$f":"IF(AL$11=\"\",0,Calc!AL131)","v":192918.9472},{"$f":"IF(AM$11=\"\",0,Calc!AM131)","v":230310.42089999994},{"$f":"IF(AN$11=\"\",0,Calc!AN131)","v":270209.49399230775},{"$f":"IF(AO$11=\"\",0,Calc!AO131)","v":312353.36973076925},{"$f":"IF(AP$11=\"\",0,Calc!AP131)","v":347074.11442307697},{"$f":"IF(AQ$11=\"\",0,Calc!AQ131)","v":381834.06853846158},{"$f":"IF(AR$11=\"\",0,Calc!AR131)","v":414980.32342307694},{"$f":"IF(AS$11=\"\",0,Calc!AS131)","v":444846.39930769231},{"$f":"IF(AT$11=\"\",0,Calc!AT131)","v":469752.24530769221},{"$f":"IF(AU$11=\"\",0,Calc!AU131)","v":490094.19119230763},{"$f":"IF(AV$11=\"\",0,Calc!AV131)","v":506272.05644615385},{"$f":"IF(AW$11=\"\",0,Calc!AW131)","v":518689.15026923083},{"$f":"IF(AX$11=\"\",0,Calc!AX131)","v":527752.2715769232},{"$f":"IF(AY$11=\"\",0,Calc!AY131)","v":533871.70900000015},{"$f":"IF(AZ$11=\"\",0,Calc!AZ131)","v":540752.99088461546},{"$f":"IF(BA$11=\"\",0,Calc!BA131)","v":546112.15529230761},{"$f":"IF(BB$11=\"\",0,Calc!BB131)","v":550951.83499999996},{"$f":"IF(BC$11=\"\",0,Calc!BC131)","v":556282.8075},{"$f":"IF(BD$11=\"\",0,Calc!BD131)","v":563123.995},{"$f":"IF(BE$11=\"\",0,Calc!BE131)","v":571334.75000000012},{"$f":"IF(BF$11=\"\",0,Calc!BF131)","v":579614},{"$f":"IF(BG$11=\"\",0,Calc!BG131)","v":588940.625},{"$f":"IF(BH$11=\"\",0,Calc!BH131)","v":599165},{"$f":"IF(BI$11=\"\",0,Calc!BI131)","v":610137.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ131)","v":621708.5},{"$f":"IF(BK$11=\"\",0,Calc!BK131)","v":633728.37500000012},{"$f":"IF(BL$11=\"\",0,Calc!BL131)","v":646047.5},{"$f":"IF(BM$11=\"\",0,Calc!BM131)","v":658516.25},{"$f":"IF(BN$11=\"\",0,Calc!BN131)","v":670985},{"$f":"IF(BO$11=\"\",0,Calc!BO131)","v":683453.75},{"$f":"IF(BP$11=\"\",0,Calc!BP131)","v":695922.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ131)","v":708391.25},{"$f":"IF(BR$11=\"\",0,Calc!BR131)","v":720860},{"$f":"IF(BS$11=\"\",0,Calc!BS131)","v":733328.74999999988},{"$f":"IF(BT$11=\"\",0,Calc!BT131)","v":745797.49999999988},{"$f":"IF(BU$11=\"\",0,Calc!BU131)","v":758266.24999999988},{"$f":"IF(BV$11=\"\",0,Calc!BV131)","v":770734.99999999988},{"$f":"IF(BW$11=\"\",0,Calc!BW131)","v":783203.74999999988},{"$f":"IF(BX$11=\"\",0,Calc!BX131)","v":795672.49999999988},{"$f":"IF(BY$11=\"\",0,Calc!BY131)","v":808141.24999999988},{"$f":"IF(BZ$11=\"\",0,Calc!BZ131)","v":820609.99999999988},{"$f":"IF(CA$11=\"\",0,Calc!CA131)","v":833078.75},{"$f":"IF(CB$11=\"\",0,Calc!CB131)","v":845547.5},{"$f":"IF(CC$11=\"\",0,Calc!CC131)","v":858016.25},{"$f":"IF(CD$11=\"\",0,Calc!CD131)","v":870485},{"$f":"IF(CE$11=\"\",0,Calc!CE131)","v":882953.75},{"$f":"IF(CF$11=\"\",0,Calc!CF131)","v":895422.5},{"$f":"IF(CG$11=\"\",0,Calc!CG131)","v":907891.25},{"$f":"IF(CH$11=\"\",0,Calc!CH131)","v":920360},{"$f":"IF(CI$11=\"\",0,Calc!CI131)","v":932828.75},{"$f":"IF(CJ$11=\"\",0,Calc!CJ131)","v":945297.5},{"$f":"IF(CK$11=\"\",0,Calc!CK131)","v":957766.25},{"$f":"IF(CL$11=\"\",0,Calc!CL131)","v":970235},{"$f":"IF(CM$11=\"\",0,Calc!CM131)","v":982703.75},{"$f":"IF(CN$11=\"\",0,Calc!CN131)","v":995172.5},{"$f":"IF(CO$11=\"\",0,Calc!CO131)","v":1007641.25},{"$f":"IF(CP$11=\"\",0,Calc!CP131)","v":1020110},{"$f":"IF(CQ$11=\"\",0,Calc!CQ131)","v":1032578.75},{"$f":"IF(CR$11=\"\",0,Calc!CR131)","v":1045047.5},{"$f":"IF(CS$11=\"\",0,Calc!CS131)","v":1057516.25},{"$f":"IF(CT$11=\"\",0,Calc!CT131)","v":1069985},{"$f":"IF(CU$11=\"\",0,Calc!CU131)","v":1082453.75},{"$f":"IF(CV$11=\"\",0,Calc!CV131)","v":1094922.5},{"$f":"IF(CW$11=\"\",0,Calc!CW131)","v":1107391.25},{"$f":"IF(CX$11=\"\",0,Calc!CX131)","v":1119860},{"$f":"IF(CY$11=\"\",0,Calc!CY131)","v":1132328.75},{"$f":"IF(CZ$11=\"\",0,Calc!CZ131)","v":1144797.5},{"$f":"IF(DA$11=\"\",0,Calc!DA131)","v":1157266.25},{"$f":"IF(DB$11=\"\",0,Calc!DB131)","v":1169735},{"$f":"IF(DC$11=\"\",0,Calc!DC131)","v":1182203.75},{"$f":"IF(DD$11=\"\",0,Calc!DD131)","v":1194672.5},{"$f":"IF(DE$11=\"\",0,Calc!DE131)","v":1207141.25},{"$f":"IF(DF$11=\"\",0,Calc!DF131)","v":1219610},{"$f":"IF(DG$11=\"\",0,Calc!DG131)","v":1232078.75},{"$f":"IF(DH$11=\"\",0,Calc!DH131)","v":1244547.5},{"$f":"IF(DI$11=\"\",0,Calc!DI131)","v":1257016.25},{"$f":"IF(DJ$11=\"\",0,Calc!DJ131)","v":1269485},{"$f":"IF(DK$11=\"\",0,Calc!DK131)","v":1281953.75},{"$f":"IF(DL$11=\"\",0,Calc!DL131)","v":1294422.5},{"$f":"IF(DM$11=\"\",0,Calc!DM131)","v":1306891.25},{"$f":"IF(DN$11=\"\",0,Calc!DN131)","v":1319360},{"$f":"IF(DO$11=\"\",0,Calc!DO131)","v":1331828.75},{"$f":"IF(DP$11=\"\",0,Calc!DP131)","v":1344297.5},{"$f":"IF(DQ$11=\"\",0,Calc!DQ131)","v":1356766.25},{"$f":"IF(DR$11=\"\",0,Calc!DR131)","v":1369235},{"$f":"IF(DS$11=\"\",0,Calc!DS131)","v":1381703.75},{"$f":"IF(DT$11=\"\",0,Calc!DT131)","v":1394172.5},{"$f":"IF(DU$11=\"\",0,Calc!DU131)","v":1406641.25},{"$f":"IF(DV$11=\"\",0,Calc!DV131)","v":1419110},{"$f":"IF(DW$11=\"\",0,Calc!DW131)","v":1431578.75},{"$f":"IF(DX$11=\"\",0,Calc!DX131)","v":1444047.5},{"$f":"IF(DY$11=\"\",0,Calc!DY131)","v":1456516.2499999998},{"$f":"IF(DZ$11=\"\",0,Calc!DZ131)","v":1468984.9999999998},{"$f":"IF(EA$11=\"\",0,Calc!EA131)","v":1481453.7499999998},{"$f":"IF(EB$11=\"\",0,Calc!EB131)","v":1493922.4999999998},{"$f":"IF(EC$11=\"\",0,Calc!EC131)","v":1506391.2499999998},{"$f":"IF(ED$11=\"\",0,Calc!ED131)","v":1518859.9999999998},{"$f":"IF(EE$11=\"\",0,Calc!EE131)","v":1531328.7499999998},{"$f":"IF(EF$11=\"\",0,Calc!EF131)","v":1543797.4999999998},{"$f":"IF(EG$11=\"\",0,Calc!EG131)","v":1556266.2499999998},{"$f":"IF(EH$11=\"\",0,Calc!EH131)","v":1568734.9999999998},{"$f":"IF(EI$11=\"\",0,Calc!EI131)","v":1581203.7499999998},{"$f":"IF(EJ$11=\"\",0,Calc!EJ131)","v":1593672.4999999998},{"$f":"IF(EK$11=\"\",0,Calc!EK131)","v":1606141.2499999998},{"$f":"IF(EL$11=\"\",0,Calc!EL131)","v":1618609.9999999998},{"$f":"IF(EM$11=\"\",0,Calc!EM131)","v":1631078.7499999998},{"$f":"IF(EN$11=\"\",0,Calc!EN131)","v":1643547.4999999998},{"$f":"IF(EO$11=\"\",0,Calc!EO131)","v":1656016.2499999998},{"$f":"IF(EP$11=\"\",0,Calc!EP131)","v":1668485},{"$f":"IF(EQ$11=\"\",0,Calc!EQ131)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER131)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES131)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET131)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU131)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV131)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW131)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX131)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY131)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ131)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA131)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB131)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC131)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$FD25,$Z$2:$FD$2,Periods!$Q$18),SUM($Z25:$FD25))","v":981945273.18464589},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA256)","v":9909.3312499999993},{"$f":"IF(AB$11=\"\",0,Calc!AB256)","v":25443.653958333332},{"$f":"IF(AC$11=\"\",0,Calc!AC256)","v":65642.573758012819},{"$f":"IF(AD$11=\"\",0,Calc!AD256)","v":111659.23371794872},{"$f":"IF(AE$11=\"\",0,Calc!AE256)","v":167761.53972756414},{"$f":"IF(AF$11=\"\",0,Calc!AF256)","v":238217.39767628204},{"$f":"IF(AG$11=\"\",0,Calc!AG256)","v":330570.03296467947},{"$f":"IF(AH$11=\"\",0,Calc!AH256)","v":437751.80940076918},{"$f":"IF(AI$11=\"\",0,Calc!AI256)","v":561252.30272461544},{"$f":"IF(AJ$11=\"\",0,Calc!AJ256)","v":699962.39678525622},{"$f":"IF(AK$11=\"\",0,Calc!AK256)","v":852772.97543173062},{"$f":"IF(AL$11=\"\",0,Calc!AL256)","v":1018574.9225130768},{"$f":"IF(AM$11=\"\",0,Calc!AM256)","v":1225643.8383579834},{"$f":"IF(AN$11=\"\",0,Calc!AN256)","v":1418735.0499853191},{"$f":"IF(AO$11=\"\",0,Calc!AO256)","v":1621727.9915294903},{"$f":"IF(AP$11=\"\",0,Calc!AP256)","v":1795046.8645061797},{"$f":"IF(AQ$11=\"\",0,Calc!AQ256)","v":1969327.0216432621},{"$f":"IF(AR$11=\"\",0,Calc!AR256)","v":2137841.5762158809},{"$f":"IF(AS$11=\"\",0,Calc!AS256)","v":2318661.9308073856},{"$f":"IF(AT$11=\"\",0,Calc!AT256)","v":2456949.6929191737},{"$f":"IF(AU$11=\"\",0,Calc!AU256)","v":2577562.1035603969},{"$f":"IF(AV$11=\"\",0,Calc!AV256)","v":2682247.3896609177},{"$f":"IF(AW$11=\"\",0,Calc!AW256)","v":2772753.7781505939},{"$f":"IF(AX$11=\"\",0,Calc!AX256)","v":2850829.495959288},{"$f":"IF(AY$11=\"\",0,Calc!AY256)","v":2989810.71029553},{"$f":"IF(AZ$11=\"\",0,Calc!AZ256)","v":3063347.0526384446},{"$f":"IF(BA$11=\"\",0,Calc!BA256)","v":3131909.478966801},{"$f":"IF(BB$11=\"\",0,Calc!BB256)","v":3199678.6489116829},{"$f":"IF(BC$11=\"\",0,Calc!BC256)","v":3270835.2221041764},{"$f":"IF(BD$11=\"\",0,Calc!BD256)","v":3349559.858175362},{"$f":"IF(BE$11=\"\",0,Calc!BE256)","v":3472772.2047189921},{"$f":"IF(BF$11=\"\",0,Calc!BF256)","v":3565813.1332269614},{"$f":"IF(BG$11=\"\",0,Calc!BG256)","v":3664641.1340384437},{"$f":"IF(BH$11=\"\",0,Calc!BH256)","v":3768635.2040716372},{"$f":"IF(BI$11=\"\",0,Calc!BI256)","v":3877174.3402447416},{"$f":"IF(BJ$11=\"\",0,Calc!BJ256)","v":3989637.5394759551},{"$f":"IF(BK$11=\"\",0,Calc!BK256)","v":4205882.7779803919},{"$f":"IF(BL$11=\"\",0,Calc!BL256)","v":4327222.4717149669},{"$f":"IF(BM$11=\"\",0,Calc!BM256)","v":4450673.4526053183},{"$f":"IF(BN$11=\"\",0,Calc!BN256)","v":4575599.4465050241},{"$f":"IF(BO$11=\"\",0,Calc!BO256)","v":4702000.4534140853},{"$f":"IF(BP$11=\"\",0,Calc!BP256)","v":4828773.9494169783},{"$f":"IF(BQ$11=\"\",0,Calc!BQ256)","v":5010167.8271570113},{"$f":"IF(BR$11=\"\",0,Calc!BR256)","v":5138352.7607262591},{"$f":"IF(BS$11=\"\",0,Calc!BS256)","v":5266537.6942955088},{"$f":"IF(BT$11=\"\",0,Calc!BT256)","v":5394722.6278647576},{"$f":"IF(BU$11=\"\",0,Calc!BU256)","v":5522907.5614340054},{"$f":"IF(BV$11=\"\",0,Calc!BV256)","v":5651092.4950032542},{"$f":"IF(BW$11=\"\",0,Calc!BW256)","v":5920480.3577906862},{"$f":"IF(BX$11=\"\",0,Calc!BX256)","v":6051791.0062081702},{"$f":"IF(BY$11=\"\",0,Calc!BY256)","v":6183101.6546256542},{"$f":"IF(BZ$11=\"\",0,Calc!BZ256)","v":6314412.3030431401},{"$f":"IF(CA$11=\"\",0,Calc!CA256)","v":6445722.9514606232},{"$f":"IF(CB$11=\"\",0,Calc!CB256)","v":6577033.5998781081},{"$f":"IF(CC$11=\"\",0,Calc!CC256)","v":6782792.8091833545},{"$f":"IF(CD$11=\"\",0,Calc!CD256)","v":6915571.9172448767},{"$f":"IF(CE$11=\"\",0,Calc!CE256)","v":7048351.025306398},{"$f":"IF(CF$11=\"\",0,Calc!CF256)","v":7181130.1333679194},{"$f":"IF(CG$11=\"\",0,Calc!CG256)","v":7313909.2414294407},{"$f":"IF(CH$11=\"\",0,Calc!CH256)","v":7446688.3494909611},{"$f":"IF(CI$11=\"\",0,Calc!CI256)","v":7764389.2287155455},{"$f":"IF(CJ$11=\"\",0,Calc!CJ256)","v":7900402.7956004534},{"$f":"IF(CK$11=\"\",0,Calc!CK256)","v":8036416.3624853622},{"$f":"IF(CL$11=\"\",0,Calc!CL256)","v":8172429.9293702701},{"$f":"IF(CM$11=\"\",0,Calc!CM256)","v":8308443.4962551771},{"$f":"IF(CN$11=\"\",0,Calc!CN256)","v":8444457.0631400868},{"$f":"IF(CO$11=\"\",0,Calc!CO256)","v":8676260.3377364911},{"$f":"IF(CP$11=\"\",0,Calc!CP256)","v":8813801.6900350545},{"$f":"IF(CQ$11=\"\",0,Calc!CQ256)","v":8951343.0423336197},{"$f":"IF(CR$11=\"\",0,Calc!CR256)","v":9088884.394632183},{"$f":"IF(CS$11=\"\",0,Calc!CS256)","v":9226425.7469307482},{"$f":"IF(CT$11=\"\",0,Calc!CT256)","v":9363967.0992293097},{"$f":"IF(CU$11=\"\",0,Calc!CU256)","v":9733025.9307750631},{"$f":"IF(CV$11=\"\",0,Calc!CV256)","v":9873914.3530816175},{"$f":"IF(CW$11=\"\",0,Calc!CW256)","v":10014802.775388172},{"$f":"IF(CX$11=\"\",0,Calc!CX256)","v":10155691.19769473},{"$f":"IF(CY$11=\"\",0,Calc!CY256)","v":10296579.620001284},{"$f":"IF(CZ$11=\"\",0,Calc!CZ256)","v":10437468.042307843},{"$f":"IF(DA$11=\"\",0,Calc!DA256)","v":10697090.171849854},{"$f":"IF(DB$11=\"\",0,Calc!DB256)","v":10839568.102100777},{"$f":"IF(DC$11=\"\",0,Calc!DC256)","v":10982046.032351699},{"$f":"IF(DD$11=\"\",0,Calc!DD256)","v":11124523.962602625},{"$f":"IF(DE$11=\"\",0,Calc!DE256)","v":11267001.892853547},{"$f":"IF(DF$11=\"\",0,Calc!DF256)","v":11409479.823104475},{"$f":"IF(DG$11=\"\",0,Calc!DG256)","v":11833098.400956213},{"$f":"IF(DH$11=\"\",0,Calc!DH256)","v":11979040.020063035},{"$f":"IF(DI$11=\"\",0,Calc!DI256)","v":12124981.639169861},{"$f":"IF(DJ$11=\"\",0,Calc!DJ256)","v":12270923.258276688},{"$f":"IF(DK$11=\"\",0,Calc!DK256)","v":12416864.877383512},{"$f":"IF(DL$11=\"\",0,Calc!DL256)","v":12562806.496490333},{"$f":"IF(DM$11=\"\",0,Calc!DM256)","v":12852123.353388762},{"$f":"IF(DN$11=\"\",0,Calc!DN256)","v":12999718.696560908},{"$f":"IF(DO$11=\"\",0,Calc!DO256)","v":13147314.039733052},{"$f":"IF(DP$11=\"\",0,Calc!DP256)","v":13294909.382905195},{"$f":"IF(DQ$11=\"\",0,Calc!DQ256)","v":13442504.726077339},{"$f":"IF(DR$11=\"\",0,Calc!DR256)","v":13590100.069249483},{"$f":"IF(DS$11=\"\",0,Calc!DS256)","v":14071644.507880678},{"$f":"IF(DT$11=\"\",0,Calc!DT256)","v":14222824.312074676},{"$f":"IF(DU$11=\"\",0,Calc!DU256)","v":14374004.11626867},{"$f":"IF(DV$11=\"\",0,Calc!DV256)","v":14525183.920462664},{"$f":"IF(DW$11=\"\",0,Calc!DW256)","v":14676363.724656658},{"$f":"IF(DX$11=\"\",0,Calc!DX256)","v":14827543.528850654},{"$f":"IF(DY$11=\"\",0,Calc!DY256)","v":15148537.344653748},{"$f":"IF(DZ$11=\"\",0,Calc!DZ256)","v":15301437.683365304},{"$f":"IF(EA$11=\"\",0,Calc!EA256)","v":15454338.022076858},{"$f":"IF(EB$11=\"\",0,Calc!EB256)","v":15607238.360788412},{"$f":"IF(EC$11=\"\",0,Calc!EC256)","v":15760138.699499967},{"$f":"IF(ED$11=\"\",0,Calc!ED256)","v":15913039.038211517},{"$f":"IF(EE$11=\"\",0,Calc!EE256)","v":16456047.576686393},{"$f":"IF(EF$11=\"\",0,Calc!EF256)","v":16612657.452955339},{"$f":"IF(EG$11=\"\",0,Calc!EG256)","v":16769267.329224285},{"$f":"IF(EH$11=\"\",0,Calc!EH256)","v":16925877.20549323},{"$f":"IF(EI$11=\"\",0,Calc!EI256)","v":17082487.081762176},{"$f":"IF(EJ$11=\"\",0,Calc!EJ256)","v":17239096.958031122},{"$f":"IF(EK$11=\"\",0,Calc!EK256)","v":17593861.861322992},{"$f":"IF(EL$11=\"\",0,Calc!EL256)","v":17752261.781704009},{"$f":"IF(EM$11=\"\",0,Calc!EM256)","v":17910661.702085018},{"$f":"IF(EN$11=\"\",0,Calc!EN256)","v":18069061.622466035},{"$f":"IF(EO$11=\"\",0,Calc!EO256)","v":18227461.542847048},{"$f":"IF(EP$11=\"\",0,Calc!EP256)","v":18385861.463228062},{"$f":"IF(EQ$11=\"\",0,Calc!EQ256)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER256)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES256)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET256)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU256)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV256)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW256)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX256)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY256)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ256)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA256)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB256)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC256)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Размещения поставщика"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$FD26,$Z$2:$FD$2,Periods!$Q$18),SUM($Z26:$FD26))","v":230992010.64397314},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA257)","v":3360.7874999999999},{"$f":"IF(AB$11=\"\",0,Calc!AB257)","v":10418.44125},{"$f":"IF(AC$11=\"\",0,Calc!AC257)","v":18148.252499999999},{"$f":"IF(AD$11=\"\",0,Calc!AD257)","v":26550.221249999995},{"$f":"IF(AE$11=\"\",0,Calc!AE257)","v":35624.347500000003},{"$f":"IF(AF$11=\"\",0,Calc!AF257)","v":45370.631249999991},{"$f":"IF(AG$11=\"\",0,Calc!AG257)","v":56310.055200000003},{"$f":"IF(AH$11=\"\",0,Calc!AH257)","v":67504.222800000003},{"$f":"IF(AI$11=\"\",0,Calc!AI257)","v":79376.824799999988},{"$f":"IF(AJ$11=\"\",0,Calc!AJ257)","v":91927.861199999999},{"$f":"IF(AK$11=\"\",0,Calc!AK257)","v":105157.33199999999},{"$f":"IF(AL$11=\"\",0,Calc!AL257)","v":119065.2372},{"$f":"IF(AM$11=\"\",0,Calc!AM257)","v":137030.48396099999},{"$f":"IF(AN$11=\"\",0,Calc!AN257)","v":152681.17375349998},{"$f":"IF(AO$11=\"\",0,Calc!AO257)","v":169027.44975899998},{"$f":"IF(AP$11=\"\",0,Calc!AP257)","v":186069.31197750001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ257)","v":203806.76040899998},{"$f":"IF(AR$11=\"\",0,Calc!AR257)","v":222239.79505350004},{"$f":"IF(AS$11=\"\",0,Calc!AS257)","v":243634.49481671999},{"$f":"IF(AT$11=\"\",0,Calc!AT257)","v":263644.82075988001},{"$f":"IF(AU$11=\"\",0,Calc!AU257)","v":284357.26340279996},{"$f":"IF(AV$11=\"\",0,Calc!AV257)","v":305771.82274548005},{"$f":"IF(AW$11=\"\",0,Calc!AW257)","v":327888.49878791999},{"$f":"IF(AX$11=\"\",0,Calc!AX257)","v":350707.29153011995},{"$f":"IF(AY$11=\"\",0,Calc!AY257)","v":383679.86478527158},{"$f":"IF(AZ$11=\"\",0,Calc!AZ257)","v":408514.67779670097},{"$f":"IF(BA$11=\"\",0,Calc!BA257)","v":434069.34046063561},{"$f":"IF(BB$11=\"\",0,Calc!BB257)","v":460343.85277707543},{"$f":"IF(BC$11=\"\",0,Calc!BC257)","v":487338.21474602039},{"$f":"IF(BD$11=\"\",0,Calc!BD257)","v":515052.42636747053},{"$f":"IF(BE$11=\"\",0,Calc!BE257)","v":548616.19805237954},{"$f":"IF(BF$11=\"\",0,Calc!BF257)","v":578045.27887505677},{"$f":"IF(BG$11=\"\",0,Calc!BG257)","v":608201.00366866437},{"$f":"IF(BH$11=\"\",0,Calc!BH257)","v":639083.37243320234},{"$f":"IF(BI$11=\"\",0,Calc!BI257)","v":670692.38516867068},{"$f":"IF(BJ$11=\"\",0,Calc!BJ257)","v":703028.04187506891},{"$f":"IF(BK$11=\"\",0,Calc!BK257)","v":754662.90410100832},{"$f":"IF(BL$11=\"\",0,Calc!BL257)","v":789304.38982726389},{"$f":"IF(BM$11=\"\",0,Calc!BM257)","v":824690.85374118108},{"$f":"IF(BN$11=\"\",0,Calc!BN257)","v":860822.29584275943},{"$f":"IF(BO$11=\"\",0,Calc!BO257)","v":897698.71613199916},{"$f":"IF(BP$11=\"\",0,Calc!BP257)","v":934947.6255150697},{"$f":"IF(BQ$11=\"\",0,Calc!BQ257)","v":981421.33049890911},{"$f":"IF(BR$11=\"\",0,Calc!BR257)","v":1019023.6803264536},{"$f":"IF(BS$11=\"\",0,Calc!BS257)","v":1056626.0301539979},{"$f":"IF(BT$11=\"\",0,Calc!BT257)","v":1094228.3799815422},{"$f":"IF(BU$11=\"\",0,Calc!BU257)","v":1131830.7298090868},{"$f":"IF(BV$11=\"\",0,Calc!BV257)","v":1169433.0796366311},{"$f":"IF(BW$11=\"\",0,Calc!BW257)","v":1237460.3188316182},{"$f":"IF(BX$11=\"\",0,Calc!BX257)","v":1276010.4845273073},{"$f":"IF(BY$11=\"\",0,Calc!BY257)","v":1314560.6502229965},{"$f":"IF(BZ$11=\"\",0,Calc!BZ257)","v":1353110.8159186856},{"$f":"IF(CA$11=\"\",0,Calc!CA257)","v":1391660.9816143746},{"$f":"IF(CB$11=\"\",0,Calc!CB257)","v":1430211.1473100637},{"$f":"IF(CC$11=\"\",0,Calc!CC257)","v":1482771.4236099604},{"$f":"IF(CD$11=\"\",0,Calc!CD257)","v":1521689.3087440804},{"$f":"IF(CE$11=\"\",0,Calc!CE257)","v":1560607.1938781999},{"$f":"IF(CF$11=\"\",0,Calc!CF257)","v":1599525.0790123197},{"$f":"IF(CG$11=\"\",0,Calc!CG257)","v":1638442.9641464395},{"$f":"IF(CH$11=\"\",0,Calc!CH257)","v":1677360.849280559},{"$f":"IF(CI$11=\"\",0,Calc!CI257)","v":1759496.7185573755},{"$f":"IF(CJ$11=\"\",0,Calc!CJ257)","v":1799394.6033319191},{"$f":"IF(CK$11=\"\",0,Calc!CK257)","v":1839292.4881064626},{"$f":"IF(CL$11=\"\",0,Calc!CL257)","v":1879190.3728810064},{"$f":"IF(CM$11=\"\",0,Calc!CM257)","v":1919088.25765555},{"$f":"IF(CN$11=\"\",0,Calc!CN257)","v":1958986.1424300941},{"$f":"IF(CO$11=\"\",0,Calc!CO257)","v":2018051.0499221743},{"$f":"IF(CP$11=\"\",0,Calc!CP257)","v":2058331.5100004608},{"$f":"IF(CQ$11=\"\",0,Calc!CQ257)","v":2098611.9700787477},{"$f":"IF(CR$11=\"\",0,Calc!CR257)","v":2138892.4301570347},{"$f":"IF(CS$11=\"\",0,Calc!CS257)","v":2179172.8902353216},{"$f":"IF(CT$11=\"\",0,Calc!CT257)","v":2219453.3503136085},{"$f":"IF(CU$11=\"\",0,Calc!CU257)","v":2316579.9626882547},{"$f":"IF(CV$11=\"\",0,Calc!CV257)","v":2357873.723163981},{"$f":"IF(CW$11=\"\",0,Calc!CW257)","v":2399167.4836397073},{"$f":"IF(CX$11=\"\",0,Calc!CX257)","v":2440461.2441154337},{"$f":"IF(CY$11=\"\",0,Calc!CY257)","v":2481755.00459116},{"$f":"IF(CZ$11=\"\",0,Calc!CZ257)","v":2523048.7650668863},{"$f":"IF(DA$11=\"\",0,Calc!DA257)","v":2589060.2721301122},{"$f":"IF(DB$11=\"\",0,Calc!DB257)","v":2630752.0639518537},{"$f":"IF(DC$11=\"\",0,Calc!DC257)","v":2672443.8557735942},{"$f":"IF(DD$11=\"\",0,Calc!DD257)","v":2714135.6475953362},{"$f":"IF(DE$11=\"\",0,Calc!DE257)","v":2755827.4394170763},{"$f":"IF(DF$11=\"\",0,Calc!DF257)","v":2797519.2312388173},{"$f":"IF(DG$11=\"\",0,Calc!DG257)","v":2910563.3270739461},{"$f":"IF(DH$11=\"\",0,Calc!DH257)","v":2953302.8766638716},{"$f":"IF(DI$11=\"\",0,Calc!DI257)","v":2996042.4262537975},{"$f":"IF(DJ$11=\"\",0,Calc!DJ257)","v":3038781.9758437239},{"$f":"IF(DK$11=\"\",0,Calc!DK257)","v":3081521.5254336493},{"$f":"IF(DL$11=\"\",0,Calc!DL257)","v":3124261.0750235748},{"$f":"IF(DM$11=\"\",0,Calc!DM257)","v":3197686.309911856},{"$f":"IF(DN$11=\"\",0,Calc!DN257)","v":3240839.9713141755},{"$f":"IF(DO$11=\"\",0,Calc!DO257)","v":3283993.6327164946},{"$f":"IF(DP$11=\"\",0,Calc!DP257)","v":3327147.2941188132},{"$f":"IF(DQ$11=\"\",0,Calc!DQ257)","v":3370300.9555211333},{"$f":"IF(DR$11=\"\",0,Calc!DR257)","v":3413454.6169234524},{"$f":"IF(DS$11=\"\",0,Calc!DS257)","v":3543389.6450274591},{"$f":"IF(DT$11=\"\",0,Calc!DT257)","v":3587626.7192475279},{"$f":"IF(DU$11=\"\",0,Calc!DU257)","v":3631863.7934675957},{"$f":"IF(DV$11=\"\",0,Calc!DV257)","v":3676100.867687664},{"$f":"IF(DW$11=\"\",0,Calc!DW257)","v":3720337.9419077318},{"$f":"IF(DX$11=\"\",0,Calc!DX257)","v":3764575.0161277996},{"$f":"IF(DY$11=\"\",0,Calc!DY257)","v":3845907.580487648},{"$f":"IF(DZ$11=\"\",0,Calc!DZ257)","v":3890575.4966373304},{"$f":"IF(EA$11=\"\",0,Calc!EA257)","v":3935243.4127870128},{"$f":"IF(EB$11=\"\",0,Calc!EB257)","v":3979911.3289366951},{"$f":"IF(EC$11=\"\",0,Calc!EC257)","v":4024579.2450863775},{"$f":"IF(ED$11=\"\",0,Calc!ED257)","v":4069247.1612360603},{"$f":"IF(EE$11=\"\",0,Calc!EE257)","v":4217095.453431407},{"$f":"IF(EF$11=\"\",0,Calc!EF257)","v":4262883.6776814768},{"$f":"IF(EG$11=\"\",0,Calc!EG257)","v":4308671.9019315466},{"$f":"IF(EH$11=\"\",0,Calc!EH257)","v":4354460.1261816155},{"$f":"IF(EI$11=\"\",0,Calc!EI257)","v":4400248.3504316853},{"$f":"IF(EJ$11=\"\",0,Calc!EJ257)","v":4446036.5746817552},{"$f":"IF(EK$11=\"\",0,Calc!EK257)","v":4535797.9221960977},{"$f":"IF(EL$11=\"\",0,Calc!EL257)","v":4582034.3943897374},{"$f":"IF(EM$11=\"\",0,Calc!EM257)","v":4628270.8665833781},{"$f":"IF(EN$11=\"\",0,Calc!EN257)","v":4674507.3387770187},{"$f":"IF(EO$11=\"\",0,Calc!EO257)","v":4720743.8109706584},{"$f":"IF(EP$11=\"\",0,Calc!EP257)","v":4766980.2831642991},{"$f":"IF(EQ$11=\"\",0,Calc!EQ257)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER257)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES257)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET257)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU257)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV257)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW257)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX257)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY257)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ257)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA257)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB257)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC257)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$FD27,$Z$2:$FD$2,Periods!$Q$18),SUM($Z27:$FD27))","v":92063788.501416236},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA258)","v":1286.25},{"$f":"IF(AB$11=\"\",0,Calc!AB258)","v":3987.3750000000005},{"$f":"IF(AC$11=\"\",0,Calc!AC258)","v":6945.7499999999982},{"$f":"IF(AD$11=\"\",0,Calc!AD258)","v":10161.374999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE258)","v":13634.25},{"$f":"IF(AF$11=\"\",0,Calc!AF258)","v":17364.375},{"$f":"IF(AG$11=\"\",0,Calc!AG258)","v":21778.785},{"$f":"IF(AH$11=\"\",0,Calc!AH258)","v":26108.302500000002},{"$f":"IF(AI$11=\"\",0,Calc!AI258)","v":30700.214999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ258)","v":35554.522499999999},{"$f":"IF(AK$11=\"\",0,Calc!AK258)","v":40671.224999999999},{"$f":"IF(AL$11=\"\",0,Calc!AL258)","v":46050.322500000002},{"$f":"IF(AM$11=\"\",0,Calc!AM258)","v":52725.651299999998},{"$f":"IF(AN$11=\"\",0,Calc!AN258)","v":58747.616549999999},{"$f":"IF(AO$11=\"\",0,Calc!AO258)","v":65037.224699999999},{"$f":"IF(AP$11=\"\",0,Calc!AP258)","v":71594.475749999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ258)","v":78419.369699999996},{"$f":"IF(AR$11=\"\",0,Calc!AR258)","v":85511.906550000014},{"$f":"IF(AS$11=\"\",0,Calc!AS258)","v":94729.528025999985},{"$f":"IF(AT$11=\"\",0,Calc!AT258)","v":102509.90712899998},{"$f":"IF(AU$11=\"\",0,Calc!AU258)","v":110563.28198999996},{"$f":"IF(AV$11=\"\",0,Calc!AV258)","v":118889.652609},{"$f":"IF(AW$11=\"\",0,Calc!AW258)","v":127489.018986},{"$f":"IF(AX$11=\"\",0,Calc!AX258)","v":136361.38112099995},{"$f":"IF(AY$11=\"\",0,Calc!AY258)","v":148416.87379428002},{"$f":"IF(AZ$11=\"\",0,Calc!AZ258)","v":158023.5945183},{"$f":"IF(BA$11=\"\",0,Calc!BA258)","v":167908.77091548001},{"$f":"IF(BB$11=\"\",0,Calc!BB258)","v":178072.40298582002},{"$f":"IF(BC$11=\"\",0,Calc!BC258)","v":188514.49072932004},{"$f":"IF(BD$11=\"\",0,Calc!BD258)","v":199235.03414598},{"$f":"IF(BE$11=\"\",0,Calc!BE258)","v":214438.71390051598},{"$f":"IF(BF$11=\"\",0,Calc!BF258)","v":225941.71775875561},{"$f":"IF(BG$11=\"\",0,Calc!BG258)","v":237728.7464036184},{"$f":"IF(BH$11=\"\",0,Calc!BH258)","v":249799.79983510441},{"$f":"IF(BI$11=\"\",0,Calc!BI258)","v":262154.87805321364},{"$f":"IF(BJ$11=\"\",0,Calc!BJ258)","v":274793.98105794593},{"$f":"IF(BK$11=\"\",0,Calc!BK258)","v":293471.45102628763},{"$f":"IF(BL$11=\"\",0,Calc!BL258)","v":306942.74665582599},{"$f":"IF(BM$11=\"\",0,Calc!BM258)","v":320703.74756772007},{"$f":"IF(BN$11=\"\",0,Calc!BN258)","v":334754.45376196981},{"$f":"IF(BO$11=\"\",0,Calc!BO258)","v":349094.86523857521},{"$f":"IF(BP$11=\"\",0,Calc!BP258)","v":363580.12935635832},{"$f":"IF(BQ$11=\"\",0,Calc!BQ258)","v":385626.70134362433},{"$f":"IF(BR$11=\"\",0,Calc!BR258)","v":400401.67074376316},{"$f":"IF(BS$11=\"\",0,Calc!BS258)","v":415176.64014390198},{"$f":"IF(BT$11=\"\",0,Calc!BT258)","v":429951.60954404081},{"$f":"IF(BU$11=\"\",0,Calc!BU258)","v":444726.57894417975},{"$f":"IF(BV$11=\"\",0,Calc!BV258)","v":459501.54834431858},{"$f":"IF(BW$11=\"\",0,Calc!BW258)","v":483762.04809934652},{"$f":"IF(BX$11=\"\",0,Calc!BX258)","v":498832.51688748825},{"$f":"IF(BY$11=\"\",0,Calc!BY258)","v":513902.98567562987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ258)","v":528973.45446377154},{"$f":"IF(CA$11=\"\",0,Calc!CA258)","v":544043.92325191316},{"$f":"IF(CB$11=\"\",0,Calc!CB258)","v":559114.39204005478},{"$f":"IF(CC$11=\"\",0,Calc!CC258)","v":585668.55804476037},{"$f":"IF(CD$11=\"\",0,Calc!CD258)","v":601040.43620866479},{"$f":"IF(CE$11=\"\",0,Calc!CE258)","v":616412.31437256932},{"$f":"IF(CF$11=\"\",0,Calc!CF258)","v":631784.19253647374},{"$f":"IF(CG$11=\"\",0,Calc!CG258)","v":647156.07070037827},{"$f":"IF(CH$11=\"\",0,Calc!CH258)","v":662527.94886428269},{"$f":"IF(CI$11=\"\",0,Calc!CI258)","v":691457.8235687511},{"$f":"IF(CJ$11=\"\",0,Calc!CJ258)","v":707137.13929593365},{"$f":"IF(CK$11=\"\",0,Calc!CK258)","v":722816.4550231162},{"$f":"IF(CL$11=\"\",0,Calc!CL258)","v":738495.77075029875},{"$f":"IF(CM$11=\"\",0,Calc!CM258)","v":754175.08647748129},{"$f":"IF(CN$11=\"\",0,Calc!CN258)","v":769854.40220466396},{"$f":"IF(CO$11=\"\",0,Calc!CO258)","v":801244.39229048311},{"$f":"IF(CP$11=\"\",0,Calc!CP258)","v":817237.29433220928},{"$f":"IF(CQ$11=\"\",0,Calc!CQ258)","v":833230.19637393556},{"$f":"IF(CR$11=\"\",0,Calc!CR258)","v":849223.09841566184},{"$f":"IF(CS$11=\"\",0,Calc!CS258)","v":865216.00045738788},{"$f":"IF(CT$11=\"\",0,Calc!CT258)","v":881208.90249911405},{"$f":"IF(CU$11=\"\",0,Calc!CU258)","v":915145.84063165751},{"$f":"IF(CV$11=\"\",0,Calc!CV258)","v":931458.60071421822},{"$f":"IF(CW$11=\"\",0,Calc!CW258)","v":947771.36079677893},{"$f":"IF(CX$11=\"\",0,Calc!CX258)","v":964084.12087933964},{"$f":"IF(CY$11=\"\",0,Calc!CY258)","v":980396.88096190034},{"$f":"IF(CZ$11=\"\",0,Calc!CZ258)","v":996709.64104446105},{"$f":"IF(DA$11=\"\",0,Calc!DA258)","v":1033282.8491495622},{"$f":"IF(DB$11=\"\",0,Calc!DB258)","v":1049921.864433774},{"$f":"IF(DC$11=\"\",0,Calc!DC258)","v":1066560.8797179859},{"$f":"IF(DD$11=\"\",0,Calc!DD258)","v":1083199.8950021982},{"$f":"IF(DE$11=\"\",0,Calc!DE258)","v":1099838.91028641},{"$f":"IF(DF$11=\"\",0,Calc!DF258)","v":1116477.9255706221},{"$f":"IF(DG$11=\"\",0,Calc!DG258)","v":1155779.2796719305},{"$f":"IF(DH$11=\"\",0,Calc!DH258)","v":1172751.0752618266},{"$f":"IF(DI$11=\"\",0,Calc!DI258)","v":1189722.870851723},{"$f":"IF(DJ$11=\"\",0,Calc!DJ258)","v":1206694.6664416192},{"$f":"IF(DK$11=\"\",0,Calc!DK258)","v":1223666.4620315153},{"$f":"IF(DL$11=\"\",0,Calc!DL258)","v":1240638.2576214115},{"$f":"IF(DM$11=\"\",0,Calc!DM258)","v":1282762.2542755334},{"$f":"IF(DN$11=\"\",0,Calc!DN258)","v":1300073.4857772274},{"$f":"IF(DO$11=\"\",0,Calc!DO258)","v":1317384.7172789215},{"$f":"IF(DP$11=\"\",0,Calc!DP258)","v":1334695.9487806156},{"$f":"IF(DQ$11=\"\",0,Calc!DQ258)","v":1352007.1802823099},{"$f":"IF(DR$11=\"\",0,Calc!DR258)","v":1369318.411784004},{"$f":"IF(DS$11=\"\",0,Calc!DS258)","v":1414362.2361514124},{"$f":"IF(DT$11=\"\",0,Calc!DT258)","v":1432019.6922831405},{"$f":"IF(DU$11=\"\",0,Calc!DU258)","v":1449677.1484148684},{"$f":"IF(DV$11=\"\",0,Calc!DV258)","v":1467334.6045465963},{"$f":"IF(DW$11=\"\",0,Calc!DW258)","v":1484992.0606783244},{"$f":"IF(DX$11=\"\",0,Calc!DX258)","v":1502649.5168100523},{"$f":"IF(DY$11=\"\",0,Calc!DY258)","v":1550713.1124006163},{"$f":"IF(DZ$11=\"\",0,Calc!DZ258)","v":1568723.7176549786},{"$f":"IF(EA$11=\"\",0,Calc!EA258)","v":1586734.3229093412},{"$f":"IF(EB$11=\"\",0,Calc!EB258)","v":1604744.928163704},{"$f":"IF(EC$11=\"\",0,Calc!EC258)","v":1622755.5334180666},{"$f":"IF(ED$11=\"\",0,Calc!ED258)","v":1640766.1386724291},{"$f":"IF(EE$11=\"\",0,Calc!EE258)","v":1691952.2788053271},{"$f":"IF(EF$11=\"\",0,Calc!EF258)","v":1710323.0961647769},{"$f":"IF(EG$11=\"\",0,Calc!EG258)","v":1728693.9135242268},{"$f":"IF(EH$11=\"\",0,Calc!EH258)","v":1747064.7308836766},{"$f":"IF(EI$11=\"\",0,Calc!EI258)","v":1765435.5482431261},{"$f":"IF(EJ$11=\"\",0,Calc!EJ258)","v":1783806.3656025762},{"$f":"IF(EK$11=\"\",0,Calc!EK258)","v":1838220.7266212662},{"$f":"IF(EL$11=\"\",0,Calc!EL258)","v":1856958.9603279051},{"$f":"IF(EM$11=\"\",0,Calc!EM258)","v":1875697.1940345443},{"$f":"IF(EN$11=\"\",0,Calc!EN258)","v":1894435.4277411825},{"$f":"IF(EO$11=\"\",0,Calc!EO258)","v":1913173.6614478217},{"$f":"IF(EP$11=\"\",0,Calc!EP258)","v":1931911.8951544606},{"$f":"IF(EQ$11=\"\",0,Calc!EQ258)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER258)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES258)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET258)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU258)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV258)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW258)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX258)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY258)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ258)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA258)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB258)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC258)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$FD28,$Z$2:$FD$2,Periods!$Q$18),SUM($Z28:$FD28))","v":18412757.700283241},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA259)","v":257.25},{"$f":"IF(AB$11=\"\",0,Calc!AB259)","v":797.47500000000002},{"$f":"IF(AC$11=\"\",0,Calc!AC259)","v":1389.1499999999999},{"$f":"IF(AD$11=\"\",0,Calc!AD259)","v":2032.2750000000001},{"$f":"IF(AE$11=\"\",0,Calc!AE259)","v":2726.85},{"$f":"IF(AF$11=\"\",0,Calc!AF259)","v":3472.875},{"$f":"IF(AG$11=\"\",0,Calc!AG259)","v":4355.7570000000005},{"$f":"IF(AH$11=\"\",0,Calc!AH259)","v":5221.6605},{"$f":"IF(AI$11=\"\",0,Calc!AI259)","v":6140.0429999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ259)","v":7110.9045000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK259)","v":8134.2449999999999},{"$f":"IF(AL$11=\"\",0,Calc!AL259)","v":9210.0644999999986},{"$f":"IF(AM$11=\"\",0,Calc!AM259)","v":10545.130259999998},{"$f":"IF(AN$11=\"\",0,Calc!AN259)","v":11749.52331},{"$f":"IF(AO$11=\"\",0,Calc!AO259)","v":13007.444939999996},{"$f":"IF(AP$11=\"\",0,Calc!AP259)","v":14318.895149999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ259)","v":15683.873939999994},{"$f":"IF(AR$11=\"\",0,Calc!AR259)","v":17102.381310000001},{"$f":"IF(AS$11=\"\",0,Calc!AS259)","v":18945.905605200001},{"$f":"IF(AT$11=\"\",0,Calc!AT259)","v":20501.981425799997},{"$f":"IF(AU$11=\"\",0,Calc!AU259)","v":22112.656397999996},{"$f":"IF(AV$11=\"\",0,Calc!AV259)","v":23777.930521800001},{"$f":"IF(AW$11=\"\",0,Calc!AW259)","v":25497.803797199995},{"$f":"IF(AX$11=\"\",0,Calc!AX259)","v":27272.276224199995},{"$f":"IF(AY$11=\"\",0,Calc!AY259)","v":29683.374758855996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ259)","v":31604.718903659996},{"$f":"IF(BA$11=\"\",0,Calc!BA259)","v":33581.754183096004},{"$f":"IF(BB$11=\"\",0,Calc!BB259)","v":35614.480597164002},{"$f":"IF(BC$11=\"\",0,Calc!BC259)","v":37702.898145864005},{"$f":"IF(BD$11=\"\",0,Calc!BD259)","v":39847.006829196005},{"$f":"IF(BE$11=\"\",0,Calc!BE259)","v":42887.742780103203},{"$f":"IF(BF$11=\"\",0,Calc!BF259)","v":45188.343551751117},{"$f":"IF(BG$11=\"\",0,Calc!BG259)","v":47545.749280723678},{"$f":"IF(BH$11=\"\",0,Calc!BH259)","v":49959.959967020885},{"$f":"IF(BI$11=\"\",0,Calc!BI259)","v":52430.975610642716},{"$f":"IF(BJ$11=\"\",0,Calc!BJ259)","v":54958.796211589179},{"$f":"IF(BK$11=\"\",0,Calc!BK259)","v":58694.290205257523},{"$f":"IF(BL$11=\"\",0,Calc!BL259)","v":61388.549331165195},{"$f":"IF(BM$11=\"\",0,Calc!BM259)","v":64140.749513544011},{"$f":"IF(BN$11=\"\",0,Calc!BN259)","v":66950.890752393956},{"$f":"IF(BO$11=\"\",0,Calc!BO259)","v":69818.97304771503},{"$f":"IF(BP$11=\"\",0,Calc!BP259)","v":72716.02587127166},{"$f":"IF(BQ$11=\"\",0,Calc!BQ259)","v":77125.340268724845},{"$f":"IF(BR$11=\"\",0,Calc!BR259)","v":80080.334148752634},{"$f":"IF(BS$11=\"\",0,Calc!BS259)","v":83035.328028780408},{"$f":"IF(BT$11=\"\",0,Calc!BT259)","v":85990.321908808168},{"$f":"IF(BU$11=\"\",0,Calc!BU259)","v":88945.315788835942},{"$f":"IF(BV$11=\"\",0,Calc!BV259)","v":91900.309668863716},{"$f":"IF(BW$11=\"\",0,Calc!BW259)","v":96752.40961986933},{"$f":"IF(BX$11=\"\",0,Calc!BX259)","v":99766.503377497647},{"$f":"IF(BY$11=\"\",0,Calc!BY259)","v":102780.59713512598},{"$f":"IF(BZ$11=\"\",0,Calc!BZ259)","v":105794.6908927543},{"$f":"IF(CA$11=\"\",0,Calc!CA259)","v":108808.78465038264},{"$f":"IF(CB$11=\"\",0,Calc!CB259)","v":111822.87840801095},{"$f":"IF(CC$11=\"\",0,Calc!CC259)","v":117133.71160895207},{"$f":"IF(CD$11=\"\",0,Calc!CD259)","v":120208.08724173297},{"$f":"IF(CE$11=\"\",0,Calc!CE259)","v":123282.46287451386},{"$f":"IF(CF$11=\"\",0,Calc!CF259)","v":126356.83850729477},{"$f":"IF(CG$11=\"\",0,Calc!CG259)","v":129431.21414007564},{"$f":"IF(CH$11=\"\",0,Calc!CH259)","v":132505.58977285656},{"$f":"IF(CI$11=\"\",0,Calc!CI259)","v":138291.56471375021},{"$f":"IF(CJ$11=\"\",0,Calc!CJ259)","v":141427.42785918669},{"$f":"IF(CK$11=\"\",0,Calc!CK259)","v":144563.29100462323},{"$f":"IF(CL$11=\"\",0,Calc!CL259)","v":147699.15415005974},{"$f":"IF(CM$11=\"\",0,Calc!CM259)","v":150835.01729549628},{"$f":"IF(CN$11=\"\",0,Calc!CN259)","v":153970.88044093279},{"$f":"IF(CO$11=\"\",0,Calc!CO259)","v":160248.87845809665},{"$f":"IF(CP$11=\"\",0,Calc!CP259)","v":163447.45886644186},{"$f":"IF(CQ$11=\"\",0,Calc!CQ259)","v":166646.03927478712},{"$f":"IF(CR$11=\"\",0,Calc!CR259)","v":169844.61968313233},{"$f":"IF(CS$11=\"\",0,Calc!CS259)","v":173043.2000914776},{"$f":"IF(CT$11=\"\",0,Calc!CT259)","v":176241.78049982284},{"$f":"IF(CU$11=\"\",0,Calc!CU259)","v":183029.16812633147},{"$f":"IF(CV$11=\"\",0,Calc!CV259)","v":186291.72014284361},{"$f":"IF(CW$11=\"\",0,Calc!CW259)","v":189554.27215935578},{"$f":"IF(CX$11=\"\",0,Calc!CX259)","v":192816.82417586792},{"$f":"IF(CY$11=\"\",0,Calc!CY259)","v":196079.37619238009},{"$f":"IF(CZ$11=\"\",0,Calc!CZ259)","v":199341.9282088922},{"$f":"IF(DA$11=\"\",0,Calc!DA259)","v":206656.56982991242},{"$f":"IF(DB$11=\"\",0,Calc!DB259)","v":209984.37288675481},{"$f":"IF(DC$11=\"\",0,Calc!DC259)","v":213312.17594359722},{"$f":"IF(DD$11=\"\",0,Calc!DD259)","v":216639.97900043961},{"$f":"IF(DE$11=\"\",0,Calc!DE259)","v":219967.78205728202},{"$f":"IF(DF$11=\"\",0,Calc!DF259)","v":223295.58511412438},{"$f":"IF(DG$11=\"\",0,Calc!DG259)","v":231155.85593438611},{"$f":"IF(DH$11=\"\",0,Calc!DH259)","v":234550.21505236535},{"$f":"IF(DI$11=\"\",0,Calc!DI259)","v":237944.57417034457},{"$f":"IF(DJ$11=\"\",0,Calc!DJ259)","v":241338.93328832387},{"$f":"IF(DK$11=\"\",0,Calc!DK259)","v":244733.29240630305},{"$f":"IF(DL$11=\"\",0,Calc!DL259)","v":248127.65152428226},{"$f":"IF(DM$11=\"\",0,Calc!DM259)","v":256552.45085510673},{"$f":"IF(DN$11=\"\",0,Calc!DN259)","v":260014.69715544552},{"$f":"IF(DO$11=\"\",0,Calc!DO259)","v":263476.94345578441},{"$f":"IF(DP$11=\"\",0,Calc!DP259)","v":266939.18975612317},{"$f":"IF(DQ$11=\"\",0,Calc!DQ259)","v":270401.43605646206},{"$f":"IF(DR$11=\"\",0,Calc!DR259)","v":273863.68235680088},{"$f":"IF(DS$11=\"\",0,Calc!DS259)","v":282872.44723028247},{"$f":"IF(DT$11=\"\",0,Calc!DT259)","v":286403.93845662812},{"$f":"IF(DU$11=\"\",0,Calc!DU259)","v":289935.42968297371},{"$f":"IF(DV$11=\"\",0,Calc!DV259)","v":293466.92090931925},{"$f":"IF(DW$11=\"\",0,Calc!DW259)","v":296998.4121356649},{"$f":"IF(DX$11=\"\",0,Calc!DX259)","v":300529.90336201049},{"$f":"IF(DY$11=\"\",0,Calc!DY259)","v":310142.62248012325},{"$f":"IF(DZ$11=\"\",0,Calc!DZ259)","v":313744.74353099579},{"$f":"IF(EA$11=\"\",0,Calc!EA259)","v":317346.86458186823},{"$f":"IF(EB$11=\"\",0,Calc!EB259)","v":320948.98563274078},{"$f":"IF(EC$11=\"\",0,Calc!EC259)","v":324551.10668361333},{"$f":"IF(ED$11=\"\",0,Calc!ED259)","v":328153.22773448582},{"$f":"IF(EE$11=\"\",0,Calc!EE259)","v":338390.45576106547},{"$f":"IF(EF$11=\"\",0,Calc!EF259)","v":342064.61923295539},{"$f":"IF(EG$11=\"\",0,Calc!EG259)","v":345738.7827048453},{"$f":"IF(EH$11=\"\",0,Calc!EH259)","v":349412.94617673534},{"$f":"IF(EI$11=\"\",0,Calc!EI259)","v":353087.10964862531},{"$f":"IF(EJ$11=\"\",0,Calc!EJ259)","v":356761.27312051522},{"$f":"IF(EK$11=\"\",0,Calc!EK259)","v":367644.14532425324},{"$f":"IF(EL$11=\"\",0,Calc!EL259)","v":371391.79206558107},{"$f":"IF(EM$11=\"\",0,Calc!EM259)","v":375139.43880690885},{"$f":"IF(EN$11=\"\",0,Calc!EN259)","v":378887.08554823656},{"$f":"IF(EO$11=\"\",0,Calc!EO259)","v":382634.73228956433},{"$f":"IF(EP$11=\"\",0,Calc!EP259)","v":386382.3790308921},{"$f":"IF(EQ$11=\"\",0,Calc!EQ259)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER259)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES259)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET259)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU259)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV259)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW259)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX259)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY259)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ259)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA259)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB259)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC259)","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$FD29,$Z$2:$FD$2,Periods!$Q$18),SUM($Z29:$FD29))","v":1841275.7700283246},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA260)","v":25.725000000000001},{"$f":"IF(AB$11=\"\",0,Calc!AB260)","v":79.747500000000002},{"$f":"IF(AC$11=\"\",0,Calc!AC260)","v":138.91499999999996},{"$f":"IF(AD$11=\"\",0,Calc!AD260)","v":203.22749999999996},{"$f":"IF(AE$11=\"\",0,Calc!AE260)","v":272.685},{"$f":"IF(AF$11=\"\",0,Calc!AF260)","v":347.28750000000002},{"$f":"IF(AG$11=\"\",0,Calc!AG260)","v":435.57569999999998},{"$f":"IF(AH$11=\"\",0,Calc!AH260)","v":522.16605000000004},{"$f":"IF(AI$11=\"\",0,Calc!AI260)","v":614.00429999999994},{"$f":"IF(AJ$11=\"\",0,Calc!AJ260)","v":711.09044999999992},{"$f":"IF(AK$11=\"\",0,Calc!AK260)","v":813.42449999999985},{"$f":"IF(AL$11=\"\",0,Calc!AL260)","v":921.00644999999986},{"$f":"IF(AM$11=\"\",0,Calc!AM260)","v":1054.5130259999999},{"$f":"IF(AN$11=\"\",0,Calc!AN260)","v":1174.952331},{"$f":"IF(AO$11=\"\",0,Calc!AO260)","v":1300.744494},{"$f":"IF(AP$11=\"\",0,Calc!AP260)","v":1431.8895149999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ260)","v":1568.3873939999999},{"$f":"IF(AR$11=\"\",0,Calc!AR260)","v":1710.2381309999998},{"$f":"IF(AS$11=\"\",0,Calc!AS260)","v":1894.5905605199998},{"$f":"IF(AT$11=\"\",0,Calc!AT260)","v":2050.1981425799995},{"$f":"IF(AU$11=\"\",0,Calc!AU260)","v":2211.2656397999995},{"$f":"IF(AV$11=\"\",0,Calc!AV260)","v":2377.7930521799999},{"$f":"IF(AW$11=\"\",0,Calc!AW260)","v":2549.7803797199999},{"$f":"IF(AX$11=\"\",0,Calc!AX260)","v":2727.2276224199991},{"$f":"IF(AY$11=\"\",0,Calc!AY260)","v":2968.3374758855994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ260)","v":3160.4718903659996},{"$f":"IF(BA$11=\"\",0,Calc!BA260)","v":3358.1754183095991},{"$f":"IF(BB$11=\"\",0,Calc!BB260)","v":3561.4480597164002},{"$f":"IF(BC$11=\"\",0,Calc!BC260)","v":3770.2898145863992},{"$f":"IF(BD$11=\"\",0,Calc!BD260)","v":3984.7006829195993},{"$f":"IF(BE$11=\"\",0,Calc!BE260)","v":4288.7742780103208},{"$f":"IF(BF$11=\"\",0,Calc!BF260)","v":4518.8343551751123},{"$f":"IF(BG$11=\"\",0,Calc!BG260)","v":4754.5749280723676},{"$f":"IF(BH$11=\"\",0,Calc!BH260)","v":4995.9959967020886},{"$f":"IF(BI$11=\"\",0,Calc!BI260)","v":5243.0975610642727},{"$f":"IF(BJ$11=\"\",0,Calc!BJ260)","v":5495.8796211589188},{"$f":"IF(BK$11=\"\",0,Calc!BK260)","v":5869.429020525753},{"$f":"IF(BL$11=\"\",0,Calc!BL260)","v":6138.8549331165204},{"$f":"IF(BM$11=\"\",0,Calc!BM260)","v":6414.0749513544015},{"$f":"IF(BN$11=\"\",0,Calc!BN260)","v":6695.0890752393952},{"$f":"IF(BO$11=\"\",0,Calc!BO260)","v":6981.8973047715026},{"$f":"IF(BP$11=\"\",0,Calc!BP260)","v":7271.6025871271668},{"$f":"IF(BQ$11=\"\",0,Calc!BQ260)","v":7712.5340268724876},{"$f":"IF(BR$11=\"\",0,Calc!BR260)","v":8008.0334148752645},{"$f":"IF(BS$11=\"\",0,Calc!BS260)","v":8303.5328028780405},{"$f":"IF(BT$11=\"\",0,Calc!BT260)","v":8599.0321908808182},{"$f":"IF(BU$11=\"\",0,Calc!BU260)","v":8894.531578883596},{"$f":"IF(BV$11=\"\",0,Calc!BV260)","v":9190.030966886372},{"$f":"IF(BW$11=\"\",0,Calc!BW260)","v":9675.2409619869304},{"$f":"IF(BX$11=\"\",0,Calc!BX260)","v":9976.6503377497647},{"$f":"IF(BY$11=\"\",0,Calc!BY260)","v":10278.059713512597},{"$f":"IF(BZ$11=\"\",0,Calc!BZ260)","v":10579.46908927543},{"$f":"IF(CA$11=\"\",0,Calc!CA260)","v":10880.878465038264},{"$f":"IF(CB$11=\"\",0,Calc!CB260)","v":11182.287840801095},{"$f":"IF(CC$11=\"\",0,Calc!CC260)","v":11713.371160895209},{"$f":"IF(CD$11=\"\",0,Calc!CD260)","v":12020.808724173297},{"$f":"IF(CE$11=\"\",0,Calc!CE260)","v":12328.246287451386},{"$f":"IF(CF$11=\"\",0,Calc!CF260)","v":12635.683850729474},{"$f":"IF(CG$11=\"\",0,Calc!CG260)","v":12943.121414007564},{"$f":"IF(CH$11=\"\",0,Calc!CH260)","v":13250.558977285655},{"$f":"IF(CI$11=\"\",0,Calc!CI260)","v":13829.156471375021},{"$f":"IF(CJ$11=\"\",0,Calc!CJ260)","v":14142.742785918672},{"$f":"IF(CK$11=\"\",0,Calc!CK260)","v":14456.329100462324},{"$f":"IF(CL$11=\"\",0,Calc!CL260)","v":14769.915415005971},{"$f":"IF(CM$11=\"\",0,Calc!CM260)","v":15083.501729549625},{"$f":"IF(CN$11=\"\",0,Calc!CN260)","v":15397.088044093278},{"$f":"IF(CO$11=\"\",0,Calc!CO260)","v":16024.887845809662},{"$f":"IF(CP$11=\"\",0,Calc!CP260)","v":16344.745886644187},{"$f":"IF(CQ$11=\"\",0,Calc!CQ260)","v":16664.603927478711},{"$f":"IF(CR$11=\"\",0,Calc!CR260)","v":16984.461968313237},{"$f":"IF(CS$11=\"\",0,Calc!CS260)","v":17304.320009147759},{"$f":"IF(CT$11=\"\",0,Calc!CT260)","v":17624.178049982285},{"$f":"IF(CU$11=\"\",0,Calc!CU260)","v":18302.91681263315},{"$f":"IF(CV$11=\"\",0,Calc!CV260)","v":18629.172014284362},{"$f":"IF(CW$11=\"\",0,Calc!CW260)","v":18955.427215935575},{"$f":"IF(CX$11=\"\",0,Calc!CX260)","v":19281.682417586795},{"$f":"IF(CY$11=\"\",0,Calc!CY260)","v":19607.937619238008},{"$f":"IF(CZ$11=\"\",0,Calc!CZ260)","v":19934.19282088922},{"$f":"IF(DA$11=\"\",0,Calc!DA260)","v":20665.656982991244},{"$f":"IF(DB$11=\"\",0,Calc!DB260)","v":20998.437288675483},{"$f":"IF(DC$11=\"\",0,Calc!DC260)","v":21331.217594359725},{"$f":"IF(DD$11=\"\",0,Calc!DD260)","v":21663.997900043963},{"$f":"IF(DE$11=\"\",0,Calc!DE260)","v":21996.778205728202},{"$f":"IF(DF$11=\"\",0,Calc!DF260)","v":22329.558511412441},{"$f":"IF(DG$11=\"\",0,Calc!DG260)","v":23115.585593438609},{"$f":"IF(DH$11=\"\",0,Calc!DH260)","v":23455.021505236535},{"$f":"IF(DI$11=\"\",0,Calc!DI260)","v":23794.45741703446},{"$f":"IF(DJ$11=\"\",0,Calc!DJ260)","v":24133.893328832382},{"$f":"IF(DK$11=\"\",0,Calc!DK260)","v":24473.329240630308},{"$f":"IF(DL$11=\"\",0,Calc!DL260)","v":24812.76515242823},{"$f":"IF(DM$11=\"\",0,Calc!DM260)","v":25655.245085510669},{"$f":"IF(DN$11=\"\",0,Calc!DN260)","v":26001.46971554455},{"$f":"IF(DO$11=\"\",0,Calc!DO260)","v":26347.694345578435},{"$f":"IF(DP$11=\"\",0,Calc!DP260)","v":26693.91897561232},{"$f":"IF(DQ$11=\"\",0,Calc!DQ260)","v":27040.143605646197},{"$f":"IF(DR$11=\"\",0,Calc!DR260)","v":27386.368235680082},{"$f":"IF(DS$11=\"\",0,Calc!DS260)","v":28287.244723028249},{"$f":"IF(DT$11=\"\",0,Calc!DT260)","v":28640.393845662809},{"$f":"IF(DU$11=\"\",0,Calc!DU260)","v":28993.542968297366},{"$f":"IF(DV$11=\"\",0,Calc!DV260)","v":29346.692090931927},{"$f":"IF(DW$11=\"\",0,Calc!DW260)","v":29699.841213566488},{"$f":"IF(DX$11=\"\",0,Calc!DX260)","v":30052.990336201052},{"$f":"IF(DY$11=\"\",0,Calc!DY260)","v":31014.262248012325},{"$f":"IF(DZ$11=\"\",0,Calc!DZ260)","v":31374.474353099573},{"$f":"IF(EA$11=\"\",0,Calc!EA260)","v":31734.686458186825},{"$f":"IF(EB$11=\"\",0,Calc!EB260)","v":32094.898563274073},{"$f":"IF(EC$11=\"\",0,Calc!EC260)","v":32455.110668361322},{"$f":"IF(ED$11=\"\",0,Calc!ED260)","v":32815.322773448577},{"$f":"IF(EE$11=\"\",0,Calc!EE260)","v":33839.045576106539},{"$f":"IF(EF$11=\"\",0,Calc!EF260)","v":34206.461923295545},{"$f":"IF(EG$11=\"\",0,Calc!EG260)","v":34573.878270484536},{"$f":"IF(EH$11=\"\",0,Calc!EH260)","v":34941.294617673535},{"$f":"IF(EI$11=\"\",0,Calc!EI260)","v":35308.710964862534},{"$f":"IF(EJ$11=\"\",0,Calc!EJ260)","v":35676.127312051525},{"$f":"IF(EK$11=\"\",0,Calc!EK260)","v":36764.414532425333},{"$f":"IF(EL$11=\"\",0,Calc!EL260)","v":37139.179206558103},{"$f":"IF(EM$11=\"\",0,Calc!EM260)","v":37513.94388069088},{"$f":"IF(EN$11=\"\",0,Calc!EN260)","v":37888.708554823657},{"$f":"IF(EO$11=\"\",0,Calc!EO260)","v":38263.473228956434},{"$f":"IF(EP$11=\"\",0,Calc!EP260)","v":38638.237903089212},{"$f":"IF(EQ$11=\"\",0,Calc!EQ260)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER260)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES260)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET260)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU260)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV260)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW260)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX260)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY260)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ260)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA260)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB260)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC260)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$FD31,$Z$2:$FD$2,Periods!$Q$18),SUM($Z31:$FD31))","v":91287837.440188736},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA262)","v":1378.125},{"$f":"IF(AB$11=\"\",0,Calc!AB262)","v":4272.1875},{"$f":"IF(AC$11=\"\",0,Calc!AC262)","v":7441.8749999999991},{"$f":"IF(AD$11=\"\",0,Calc!AD262)","v":10887.187499999998},{"$f":"IF(AE$11=\"\",0,Calc!AE262)","v":14608.125},{"$f":"IF(AF$11=\"\",0,Calc!AF262)","v":18604.687499999996},{"$f":"IF(AG$11=\"\",0,Calc!AG262)","v":22876.875},{"$f":"IF(AH$11=\"\",0,Calc!AH262)","v":27424.687499999996},{"$f":"IF(AI$11=\"\",0,Calc!AI262)","v":32248.124999999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ262)","v":37347.1875},{"$f":"IF(AK$11=\"\",0,Calc!AK262)","v":42721.874999999993},{"$f":"IF(AL$11=\"\",0,Calc!AL262)","v":48372.1875},{"$f":"IF(AM$11=\"\",0,Calc!AM262)","v":55927.068749999991},{"$f":"IF(AN$11=\"\",0,Calc!AN262)","v":62314.678124999999},{"$f":"IF(AO$11=\"\",0,Calc!AO262)","v":68986.18124999998},{"$f":"IF(AP$11=\"\",0,Calc!AP262)","v":75941.578125},{"$f":"IF(AQ$11=\"\",0,Calc!AQ262)","v":83180.868749999994},{"$f":"IF(AR$11=\"\",0,Calc!AR262)","v":90704.053125000006},{"$f":"IF(AS$11=\"\",0,Calc!AS262)","v":98511.131250000006},{"$f":"IF(AT$11=\"\",0,Calc!AT262)","v":106602.10312500001},{"$f":"IF(AU$11=\"\",0,Calc!AU262)","v":114976.96874999999},{"$f":"IF(AV$11=\"\",0,Calc!AV262)","v":123635.72812500002},{"$f":"IF(AW$11=\"\",0,Calc!AW262)","v":132578.38125000001},{"$f":"IF(AX$11=\"\",0,Calc!AX262)","v":141804.92812499998},{"$f":"IF(AY$11=\"\",0,Calc!AY262)","v":155854.82981249996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ262)","v":165942.99421874998},{"$f":"IF(BA$11=\"\",0,Calc!BA262)","v":176323.56918749999},{"$f":"IF(BB$11=\"\",0,Calc!BB262)","v":186996.55471875001},{"$f":"IF(BC$11=\"\",0,Calc!BC262)","v":197961.95081249997},{"$f":"IF(BD$11=\"\",0,Calc!BD262)","v":209219.75746874997},{"$f":"IF(BE$11=\"\",0,Calc!BE262)","v":220769.97468749998},{"$f":"IF(BF$11=\"\",0,Calc!BF262)","v":232612.60246874994},{"$f":"IF(BG$11=\"\",0,Calc!BG262)","v":244747.64081249997},{"$f":"IF(BH$11=\"\",0,Calc!BH262)","v":257175.08971875001},{"$f":"IF(BI$11=\"\",0,Calc!BI262)","v":269894.94918749999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ262)","v":282907.2192187499},{"$f":"IF(BK$11=\"\",0,Calc!BK262)","v":305098.256806875},{"$f":"IF(BL$11=\"\",0,Calc!BL262)","v":319103.26069781242},{"$f":"IF(BM$11=\"\",0,Calc!BM262)","v":333409.44746812503},{"$f":"IF(BN$11=\"\",0,Calc!BN262)","v":348016.81711781252},{"$f":"IF(BO$11=\"\",0,Calc!BO262)","v":362925.36964687495},{"$f":"IF(BP$11=\"\",0,Calc!BP262)","v":377984.51361562498},{"$f":"IF(BQ$11=\"\",0,Calc!BQ262)","v":393043.657584375},{"$f":"IF(BR$11=\"\",0,Calc!BR262)","v":408102.80155312503},{"$f":"IF(BS$11=\"\",0,Calc!BS262)","v":423161.94552187499},{"$f":"IF(BT$11=\"\",0,Calc!BT262)","v":438221.08949062496},{"$f":"IF(BU$11=\"\",0,Calc!BU262)","v":453280.23345937498},{"$f":"IF(BV$11=\"\",0,Calc!BV262)","v":468339.37742812501},{"$f":"IF(BW$11=\"\",0,Calc!BW262)","v":497900.47703878116},{"$f":"IF(BX$11=\"\",0,Calc!BX262)","v":513411.39532659366},{"$f":"IF(BY$11=\"\",0,Calc!BY262)","v":528922.31361440616},{"$f":"IF(BZ$11=\"\",0,Calc!BZ262)","v":544433.23190221866},{"$f":"IF(CA$11=\"\",0,Calc!CA262)","v":559944.15019003116},{"$f":"IF(CB$11=\"\",0,Calc!CB262)","v":575455.06847784366},{"$f":"IF(CC$11=\"\",0,Calc!CC262)","v":590965.98676565604},{"$f":"IF(CD$11=\"\",0,Calc!CD262)","v":606476.90505346865},{"$f":"IF(CE$11=\"\",0,Calc!CE262)","v":621987.82334128104},{"$f":"IF(CF$11=\"\",0,Calc!CF262)","v":637498.74162909354},{"$f":"IF(CG$11=\"\",0,Calc!CG262)","v":653009.65991690604},{"$f":"IF(CH$11=\"\",0,Calc!CH262)","v":668520.57820471853},{"$f":"IF(CI$11=\"\",0,Calc!CI262)","v":704552.44138730713},{"$f":"IF(CJ$11=\"\",0,Calc!CJ262)","v":720528.68722375401},{"$f":"IF(CK$11=\"\",0,Calc!CK262)","v":736504.93306020065},{"$f":"IF(CL$11=\"\",0,Calc!CL262)","v":752481.17889664753},{"$f":"IF(CM$11=\"\",0,Calc!CM262)","v":768457.42473309441},{"$f":"IF(CN$11=\"\",0,Calc!CN262)","v":784433.67056954151},{"$f":"IF(CO$11=\"\",0,Calc!CO262)","v":800409.91640598828},{"$f":"IF(CP$11=\"\",0,Calc!CP262)","v":816386.16224243504},{"$f":"IF(CQ$11=\"\",0,Calc!CQ262)","v":832362.40807888191},{"$f":"IF(CR$11=\"\",0,Calc!CR262)","v":848338.65391532879},{"$f":"IF(CS$11=\"\",0,Calc!CS262)","v":864314.89975177578},{"$f":"IF(CT$11=\"\",0,Calc!CT262)","v":880291.14558822266},{"$f":"IF(CU$11=\"\",0,Calc!CU262)","v":923155.4131674096},{"$f":"IF(CV$11=\"\",0,Calc!CV262)","v":939610.9463789498},{"$f":"IF(CW$11=\"\",0,Calc!CW262)","v":956066.47959049011},{"$f":"IF(CX$11=\"\",0,Calc!CX262)","v":972522.01280203054},{"$f":"IF(CY$11=\"\",0,Calc!CY262)","v":988977.54601357086},{"$f":"IF(CZ$11=\"\",0,Calc!CZ262)","v":1005433.0792251109},{"$f":"IF(DA$11=\"\",0,Calc!DA262)","v":1021888.6124366513},{"$f":"IF(DB$11=\"\",0,Calc!DB262)","v":1038344.1456481916},{"$f":"IF(DC$11=\"\",0,Calc!DC262)","v":1054799.6788597319},{"$f":"IF(DD$11=\"\",0,Calc!DD262)","v":1071255.2120712723},{"$f":"IF(DE$11=\"\",0,Calc!DE262)","v":1087710.7452828125},{"$f":"IF(DF$11=\"\",0,Calc!DF262)","v":1104166.2784943527},{"$f":"IF(DG$11=\"\",0,Calc!DG262)","v":1154240.4660570696},{"$f":"IF(DH$11=\"\",0,Calc!DH262)","v":1171189.6652649562},{"$f":"IF(DI$11=\"\",0,Calc!DI262)","v":1188138.8644728428},{"$f":"IF(DJ$11=\"\",0,Calc!DJ262)","v":1205088.0636807294},{"$f":"IF(DK$11=\"\",0,Calc!DK262)","v":1222037.2628886157},{"$f":"IF(DL$11=\"\",0,Calc!DL262)","v":1238986.4620965021},{"$f":"IF(DM$11=\"\",0,Calc!DM262)","v":1255935.6613043887},{"$f":"IF(DN$11=\"\",0,Calc!DN262)","v":1272884.8605122752},{"$f":"IF(DO$11=\"\",0,Calc!DO262)","v":1289834.0597201618},{"$f":"IF(DP$11=\"\",0,Calc!DP262)","v":1306783.258928048},{"$f":"IF(DQ$11=\"\",0,Calc!DQ262)","v":1323732.4581359345},{"$f":"IF(DR$11=\"\",0,Calc!DR262)","v":1340681.6573438211},{"$f":"IF(DS$11=\"\",0,Calc!DS262)","v":1398359.7822482586},{"$f":"IF(DT$11=\"\",0,Calc!DT262)","v":1415817.457432382},{"$f":"IF(DU$11=\"\",0,Calc!DU262)","v":1433275.1326165048},{"$f":"IF(DV$11=\"\",0,Calc!DV262)","v":1450732.807800628},{"$f":"IF(DW$11=\"\",0,Calc!DW262)","v":1468190.482984751},{"$f":"IF(DX$11=\"\",0,Calc!DX262)","v":1485648.158168874},{"$f":"IF(DY$11=\"\",0,Calc!DY262)","v":1503105.8333529974},{"$f":"IF(DZ$11=\"\",0,Calc!DZ262)","v":1520563.5085371202},{"$f":"IF(EA$11=\"\",0,Calc!EA262)","v":1538021.1837212436},{"$f":"IF(EB$11=\"\",0,Calc!EB262)","v":1555478.8589053664},{"$f":"IF(EC$11=\"\",0,Calc!EC262)","v":1572936.5340894894},{"$f":"IF(ED$11=\"\",0,Calc!ED262)","v":1590394.2092736128},{"$f":"IF(EE$11=\"\",0,Calc!EE262)","v":1656087.4409914678},{"$f":"IF(EF$11=\"\",0,Calc!EF262)","v":1674068.8464311147},{"$f":"IF(EG$11=\"\",0,Calc!EG262)","v":1692050.2518707612},{"$f":"IF(EH$11=\"\",0,Calc!EH262)","v":1710031.6573104081},{"$f":"IF(EI$11=\"\",0,Calc!EI262)","v":1728013.062750055},{"$f":"IF(EJ$11=\"\",0,Calc!EJ262)","v":1745994.4681897017},{"$f":"IF(EK$11=\"\",0,Calc!EK262)","v":1763975.8736293486},{"$f":"IF(EL$11=\"\",0,Calc!EL262)","v":1781957.279068995},{"$f":"IF(EM$11=\"\",0,Calc!EM262)","v":1799938.6845086419},{"$f":"IF(EN$11=\"\",0,Calc!EN262)","v":1817920.0899482889},{"$f":"IF(EO$11=\"\",0,Calc!EO262)","v":1835901.4953879355},{"$f":"IF(EP$11=\"\",0,Calc!EP262)","v":1853882.9008275825},{"$f":"IF(EQ$11=\"\",0,Calc!EQ262)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER262)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES262)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET262)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU262)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV262)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW262)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX262)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY262)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ262)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA262)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB262)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC262)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Размещения поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$FD32,$Z$2:$FD$2,Periods!$Q$18),SUM($Z32:$FD32))","v":27386351.232056633},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA263)","v":413.4375},{"$f":"IF(AB$11=\"\",0,Calc!AB263)","v":1281.65625},{"$f":"IF(AC$11=\"\",0,Calc!AC263)","v":2232.5624999999995},{"$f":"IF(AD$11=\"\",0,Calc!AD263)","v":3266.1562499999995},{"$f":"IF(AE$11=\"\",0,Calc!AE263)","v":4382.4375},{"$f":"IF(AF$11=\"\",0,Calc!AF263)","v":5581.4062499999991},{"$f":"IF(AG$11=\"\",0,Calc!AG263)","v":6863.0625},{"$f":"IF(AH$11=\"\",0,Calc!AH263)","v":8227.4062499999982},{"$f":"IF(AI$11=\"\",0,Calc!AI263)","v":9674.4374999999982},{"$f":"IF(AJ$11=\"\",0,Calc!AJ263)","v":11204.15625},{"$f":"IF(AK$11=\"\",0,Calc!AK263)","v":12816.562499999998},{"$f":"IF(AL$11=\"\",0,Calc!AL263)","v":14511.65625},{"$f":"IF(AM$11=\"\",0,Calc!AM263)","v":16778.120624999996},{"$f":"IF(AN$11=\"\",0,Calc!AN263)","v":18694.403437499997},{"$f":"IF(AO$11=\"\",0,Calc!AO263)","v":20695.854374999992},{"$f":"IF(AP$11=\"\",0,Calc!AP263)","v":22782.473437500001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ263)","v":24954.260624999999},{"$f":"IF(AR$11=\"\",0,Calc!AR263)","v":27211.215937500001},{"$f":"IF(AS$11=\"\",0,Calc!AS263)","v":29553.339375},{"$f":"IF(AT$11=\"\",0,Calc!AT263)","v":31980.630937500002},{"$f":"IF(AU$11=\"\",0,Calc!AU263)","v":34493.090624999997},{"$f":"IF(AV$11=\"\",0,Calc!AV263)","v":37090.718437500007},{"$f":"IF(AW$11=\"\",0,Calc!AW263)","v":39773.514374999999},{"$f":"IF(AX$11=\"\",0,Calc!AX263)","v":42541.478437499994},{"$f":"IF(AY$11=\"\",0,Calc!AY263)","v":46756.448943749987},{"$f":"IF(AZ$11=\"\",0,Calc!AZ263)","v":49782.898265624994},{"$f":"IF(BA$11=\"\",0,Calc!BA263)","v":52897.070756249996},{"$f":"IF(BB$11=\"\",0,Calc!BB263)","v":56098.966415625},{"$f":"IF(BC$11=\"\",0,Calc!BC263)","v":59388.585243749985},{"$f":"IF(BD$11=\"\",0,Calc!BD263)","v":62765.927240624987},{"$f":"IF(BE$11=\"\",0,Calc!BE263)","v":66230.992406249992},{"$f":"IF(BF$11=\"\",0,Calc!BF263)","v":69783.780740624978},{"$f":"IF(BG$11=\"\",0,Calc!BG263)","v":73424.292243749995},{"$f":"IF(BH$11=\"\",0,Calc!BH263)","v":77152.526915625},{"$f":"IF(BI$11=\"\",0,Calc!BI263)","v":80968.484756249993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ263)","v":84872.165765624974},{"$f":"IF(BK$11=\"\",0,Calc!BK263)","v":91529.477042062499},{"$f":"IF(BL$11=\"\",0,Calc!BL263)","v":95730.978209343724},{"$f":"IF(BM$11=\"\",0,Calc!BM263)","v":100022.8342404375},{"$f":"IF(BN$11=\"\",0,Calc!BN263)","v":104405.04513534375},{"$f":"IF(BO$11=\"\",0,Calc!BO263)","v":108877.61089406248},{"$f":"IF(BP$11=\"\",0,Calc!BP263)","v":113395.3540846875},{"$f":"IF(BQ$11=\"\",0,Calc!BQ263)","v":117913.0972753125},{"$f":"IF(BR$11=\"\",0,Calc!BR263)","v":122430.84046593751},{"$f":"IF(BS$11=\"\",0,Calc!BS263)","v":126948.58365656249},{"$f":"IF(BT$11=\"\",0,Calc!BT263)","v":131466.32684718748},{"$f":"IF(BU$11=\"\",0,Calc!BU263)","v":135984.07003781249},{"$f":"IF(BV$11=\"\",0,Calc!BV263)","v":140501.8132284375},{"$f":"IF(BW$11=\"\",0,Calc!BW263)","v":149370.14311163433},{"$f":"IF(BX$11=\"\",0,Calc!BX263)","v":154023.4185979781},{"$f":"IF(BY$11=\"\",0,Calc!BY263)","v":158676.69408432185},{"$f":"IF(BZ$11=\"\",0,Calc!BZ263)","v":163329.96957066559},{"$f":"IF(CA$11=\"\",0,Calc!CA263)","v":167983.24505700934},{"$f":"IF(CB$11=\"\",0,Calc!CB263)","v":172636.52054335308},{"$f":"IF(CC$11=\"\",0,Calc!CC263)","v":177289.79602969679},{"$f":"IF(CD$11=\"\",0,Calc!CD263)","v":181943.0715160406},{"$f":"IF(CE$11=\"\",0,Calc!CE263)","v":186596.34700238431},{"$f":"IF(CF$11=\"\",0,Calc!CF263)","v":191249.62248872806},{"$f":"IF(CG$11=\"\",0,Calc!CG263)","v":195902.8979750718},{"$f":"IF(CH$11=\"\",0,Calc!CH263)","v":200556.17346141554},{"$f":"IF(CI$11=\"\",0,Calc!CI263)","v":211365.73241619213},{"$f":"IF(CJ$11=\"\",0,Calc!CJ263)","v":216158.60616712619},{"$f":"IF(CK$11=\"\",0,Calc!CK263)","v":220951.47991806018},{"$f":"IF(CL$11=\"\",0,Calc!CL263)","v":225744.35366899424},{"$f":"IF(CM$11=\"\",0,Calc!CM263)","v":230537.22741992833},{"$f":"IF(CN$11=\"\",0,Calc!CN263)","v":235330.10117086244},{"$f":"IF(CO$11=\"\",0,Calc!CO263)","v":240122.97492179647},{"$f":"IF(CP$11=\"\",0,Calc!CP263)","v":244915.8486727305},{"$f":"IF(CQ$11=\"\",0,Calc!CQ263)","v":249708.72242366456},{"$f":"IF(CR$11=\"\",0,Calc!CR263)","v":254501.59617459861},{"$f":"IF(CS$11=\"\",0,Calc!CS263)","v":259294.46992553273},{"$f":"IF(CT$11=\"\",0,Calc!CT263)","v":264087.34367646679},{"$f":"IF(CU$11=\"\",0,Calc!CU263)","v":276946.62395022286},{"$f":"IF(CV$11=\"\",0,Calc!CV263)","v":281883.28391368495},{"$f":"IF(CW$11=\"\",0,Calc!CW263)","v":286819.94387714704},{"$f":"IF(CX$11=\"\",0,Calc!CX263)","v":291756.60384060914},{"$f":"IF(CY$11=\"\",0,Calc!CY263)","v":296693.26380407123},{"$f":"IF(CZ$11=\"\",0,Calc!CZ263)","v":301629.92376753327},{"$f":"IF(DA$11=\"\",0,Calc!DA263)","v":306566.58373099536},{"$f":"IF(DB$11=\"\",0,Calc!DB263)","v":311503.24369445746},{"$f":"IF(DC$11=\"\",0,Calc!DC263)","v":316439.90365791955},{"$f":"IF(DD$11=\"\",0,Calc!DD263)","v":321376.56362138171},{"$f":"IF(DE$11=\"\",0,Calc!DE263)","v":326313.22358484374},{"$f":"IF(DF$11=\"\",0,Calc!DF263)","v":331249.88354830578},{"$f":"IF(DG$11=\"\",0,Calc!DG263)","v":346272.13981712086},{"$f":"IF(DH$11=\"\",0,Calc!DH263)","v":351356.89957948687},{"$f":"IF(DI$11=\"\",0,Calc!DI263)","v":356441.65934185282},{"$f":"IF(DJ$11=\"\",0,Calc!DJ263)","v":361526.41910421877},{"$f":"IF(DK$11=\"\",0,Calc!DK263)","v":366611.17886658473},{"$f":"IF(DL$11=\"\",0,Calc!DL263)","v":371695.93862895062},{"$f":"IF(DM$11=\"\",0,Calc!DM263)","v":376780.69839131657},{"$f":"IF(DN$11=\"\",0,Calc!DN263)","v":381865.45815368259},{"$f":"IF(DO$11=\"\",0,Calc!DO263)","v":386950.21791604854},{"$f":"IF(DP$11=\"\",0,Calc!DP263)","v":392034.97767841438},{"$f":"IF(DQ$11=\"\",0,Calc!DQ263)","v":397119.73744078033},{"$f":"IF(DR$11=\"\",0,Calc!DR263)","v":402204.49720314634},{"$f":"IF(DS$11=\"\",0,Calc!DS263)","v":419507.93467447755},{"$f":"IF(DT$11=\"\",0,Calc!DT263)","v":424745.23722971458},{"$f":"IF(DU$11=\"\",0,Calc!DU263)","v":429982.53978495143},{"$f":"IF(DV$11=\"\",0,Calc!DV263)","v":435219.84234018839},{"$f":"IF(DW$11=\"\",0,Calc!DW263)","v":440457.1448954253},{"$f":"IF(DX$11=\"\",0,Calc!DX263)","v":445694.44745066221},{"$f":"IF(DY$11=\"\",0,Calc!DY263)","v":450931.75000589923},{"$f":"IF(DZ$11=\"\",0,Calc!DZ263)","v":456169.05256113602},{"$f":"IF(EA$11=\"\",0,Calc!EA263)","v":461406.3551163731},{"$f":"IF(EB$11=\"\",0,Calc!EB263)","v":466643.65767160989},{"$f":"IF(EC$11=\"\",0,Calc!EC263)","v":471880.9602268468},{"$f":"IF(ED$11=\"\",0,Calc!ED263)","v":477118.26278208382},{"$f":"IF(EE$11=\"\",0,Calc!EE263)","v":496826.23229744029},{"$f":"IF(EF$11=\"\",0,Calc!EF263)","v":502220.65392933437},{"$f":"IF(EG$11=\"\",0,Calc!EG263)","v":507615.07556122832},{"$f":"IF(EH$11=\"\",0,Calc!EH263)","v":513009.4971931224},{"$f":"IF(EI$11=\"\",0,Calc!EI263)","v":518403.91882501647},{"$f":"IF(EJ$11=\"\",0,Calc!EJ263)","v":523798.34045691049},{"$f":"IF(EK$11=\"\",0,Calc!EK263)","v":529192.76208880451},{"$f":"IF(EL$11=\"\",0,Calc!EL263)","v":534587.18372069846},{"$f":"IF(EM$11=\"\",0,Calc!EM263)","v":539981.60535259254},{"$f":"IF(EN$11=\"\",0,Calc!EN263)","v":545376.02698448661},{"$f":"IF(EO$11=\"\",0,Calc!EO263)","v":550770.44861638069},{"$f":"IF(EP$11=\"\",0,Calc!EP263)","v":556164.87024827476},{"$f":"IF(EQ$11=\"\",0,Calc!EQ263)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER263)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES263)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET263)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU263)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV263)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW263)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX263)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY263)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ263)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA263)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB263)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC263)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Пользователь поставщика"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$FD33,$Z$2:$FD$2,Periods!$Q$18),SUM($Z33:$FD33))","v":64200854.485173807},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA264)","v":1881.6408333333331},{"$f":"IF(AB$11=\"\",0,Calc!AB264)","v":3951.4457499999999},{"$f":"IF(AC$11=\"\",0,Calc!AC264)","v":6209.4147499999999},{"$f":"IF(AD$11=\"\",0,Calc!AD264)","v":8655.5478333333322},{"$f":"IF(AE$11=\"\",0,Calc!AE264)","v":11289.844999999999},{"$f":"IF(AF$11=\"\",0,Calc!AF264)","v":14112.306250000001},{"$f":"IF(AG$11=\"\",0,Calc!AG264)","v":17211.784589999999},{"$f":"IF(AH$11=\"\",0,Calc!AH264)","v":20427.172920000001},{"$f":"IF(AI$11=\"\",0,Calc!AI264)","v":23831.701739999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ264)","v":27425.371049999998},{"$f":"IF(AK$11=\"\",0,Calc!AK264)","v":31208.180849999986},{"$f":"IF(AL$11=\"\",0,Calc!AL264)","v":35180.13113999999},{"$f":"IF(AM$11=\"\",0,Calc!AM264)","v":40417.881358400002},{"$f":"IF(AN$11=\"\",0,Calc!AN264)","v":44887.166316299998},{"$f":"IF(AO$11=\"\",0,Calc!AO264)","v":49550.768011499997},{"$f":"IF(AP$11=\"\",0,Calc!AP264)","v":54408.686443999992},{"$f":"IF(AQ$11=\"\",0,Calc!AQ264)","v":59460.92161379999},{"$f":"IF(AR$11=\"\",0,Calc!AR264)","v":64707.473520899999},{"$f":"IF(AS$11=\"\",0,Calc!AS264)","v":70515.065277356},{"$f":"IF(AT$11=\"\",0,Calc!AT264)","v":76179.710410439991},{"$f":"IF(AU$11=\"\",0,Calc!AU264)","v":82039.688134319978},{"$f":"IF(AV$11=\"\",0,Calc!AV264)","v":88094.99844899599},{"$f":"IF(AW$11=\"\",0,Calc!AW264)","v":94345.641354467982},{"$f":"IF(AX$11=\"\",0,Calc!AX264)","v":100791.616850736},{"$f":"IF(AY$11=\"\",0,Calc!AY264)","v":110370.965780306},{"$f":"IF(AZ$11=\"\",0,Calc!AZ264)","v":117394.57269359821},{"$f":"IF(BA$11=\"\",0,Calc!BA264)","v":124618.85409012731},{"$f":"IF(BB$11=\"\",0,Calc!BB264)","v":132043.80996989334},{"$f":"IF(BC$11=\"\",0,Calc!BC264)","v":139669.44033289634},{"$f":"IF(BD$11=\"\",0,Calc!BD264)","v":147495.7451791362},{"$f":"IF(BE$11=\"\",0,Calc!BE264)","v":156341.81734097275},{"$f":"IF(BF$11=\"\",0,Calc!BF264)","v":164612.80380675322},{"$f":"IF(BG$11=\"\",0,Calc!BG264)","v":173085.52164974785},{"$f":"IF(BH$11=\"\",0,Calc!BH264)","v":181759.97086995671},{"$f":"IF(BI$11=\"\",0,Calc!BI264)","v":190636.15146737965},{"$f":"IF(BJ$11=\"\",0,Calc!BJ264)","v":199714.06344201681},{"$f":"IF(BK$11=\"\",0,Calc!BK264)","v":214705.09749587046},{"$f":"IF(BL$11=\"\",0,Calc!BL264)","v":224445.57971817348},{"$f":"IF(BM$11=\"\",0,Calc!BM264)","v":234393.30624307867},{"$f":"IF(BN$11=\"\",0,Calc!BN264)","v":244548.27707058602},{"$f":"IF(BO$11=\"\",0,Calc!BO264)","v":254910.49220069565},{"$f":"IF(BP$11=\"\",0,Calc!BP264)","v":265272.70733080513},{"$f":"IF(BQ$11=\"\",0,Calc!BQ264)","v":277097.38047782675},{"$f":"IF(BR$11=\"\",0,Calc!BR264)","v":287514.57523263228},{"$f":"IF(BS$11=\"\",0,Calc!BS264)","v":297931.76998743782},{"$f":"IF(BT$11=\"\",0,Calc!BT264)","v":308348.96474224335},{"$f":"IF(BU$11=\"\",0,Calc!BU264)","v":318766.15949704894},{"$f":"IF(BV$11=\"\",0,Calc!BV264)","v":329183.35425185441},{"$f":"IF(BW$11=\"\",0,Calc!BW264)","v":348874.47423666494},{"$f":"IF(BX$11=\"\",0,Calc!BX264)","v":359576.14522551972},{"$f":"IF(BY$11=\"\",0,Calc!BY264)","v":370277.8162143745},{"$f":"IF(BZ$11=\"\",0,Calc!BZ264)","v":380979.48720322922},{"$f":"IF(CA$11=\"\",0,Calc!CA264)","v":391681.15819208394},{"$f":"IF(CB$11=\"\",0,Calc!CB264)","v":402382.82918093872},{"$f":"IF(CC$11=\"\",0,Calc!CC264)","v":415292.45110899262},{"$f":"IF(CD$11=\"\",0,Calc!CD264)","v":426051.32289938116},{"$f":"IF(CE$11=\"\",0,Calc!CE264)","v":436810.19468976947},{"$f":"IF(CF$11=\"\",0,Calc!CF264)","v":447569.0664801579},{"$f":"IF(CG$11=\"\",0,Calc!CG264)","v":458327.93827054638},{"$f":"IF(CH$11=\"\",0,Calc!CH264)","v":469086.81006093486},{"$f":"IF(CI$11=\"\",0,Calc!CI264)","v":492939.96287517826},{"$f":"IF(CJ$11=\"\",0,Calc!CJ264)","v":503992.4284104961},{"$f":"IF(CK$11=\"\",0,Calc!CK264)","v":515044.89394581399},{"$f":"IF(CL$11=\"\",0,Calc!CL264)","v":526097.35948113189},{"$f":"IF(CM$11=\"\",0,Calc!CM264)","v":537149.82501644967},{"$f":"IF(CN$11=\"\",0,Calc!CN264)","v":548202.29055176768},{"$f":"IF(CO$11=\"\",0,Calc!CO264)","v":562266.04881121579},{"$f":"IF(CP$11=\"\",0,Calc!CP264)","v":573378.02606044943},{"$f":"IF(CQ$11=\"\",0,Calc!CQ264)","v":584490.00330968283},{"$f":"IF(CR$11=\"\",0,Calc!CR264)","v":595601.98055891646},{"$f":"IF(CS$11=\"\",0,Calc!CS264)","v":606713.95780814986},{"$f":"IF(CT$11=\"\",0,Calc!CT264)","v":617825.93505738326},{"$f":"IF(CU$11=\"\",0,Calc!CU264)","v":646088.18454192742},{"$f":"IF(CV$11=\"\",0,Calc!CV264)","v":657503.17013454088},{"$f":"IF(CW$11=\"\",0,Calc!CW264)","v":668918.15572715446},{"$f":"IF(CX$11=\"\",0,Calc!CX264)","v":680333.14131976792},{"$f":"IF(CY$11=\"\",0,Calc!CY264)","v":691748.1269123815},{"$f":"IF(CZ$11=\"\",0,Calc!CZ264)","v":703163.11250499508},{"$f":"IF(DA$11=\"\",0,Calc!DA264)","v":718454.03889368731},{"$f":"IF(DB$11=\"\",0,Calc!DB264)","v":729930.94047345885},{"$f":"IF(DC$11=\"\",0,Calc!DC264)","v":741407.84205323015},{"$f":"IF(DD$11=\"\",0,Calc!DD264)","v":752884.74363300146},{"$f":"IF(DE$11=\"\",0,Calc!DE264)","v":764361.64521277288},{"$f":"IF(DF$11=\"\",0,Calc!DF264)","v":775838.54679254431},{"$f":"IF(DG$11=\"\",0,Calc!DG264)","v":808768.71909678204},{"$f":"IF(DH$11=\"\",0,Calc!DH264)","v":820558.35057049594},{"$f":"IF(DI$11=\"\",0,Calc!DI264)","v":832347.98204420996},{"$f":"IF(DJ$11=\"\",0,Calc!DJ264)","v":844137.6135179241},{"$f":"IF(DK$11=\"\",0,Calc!DK264)","v":855927.24499163812},{"$f":"IF(DL$11=\"\",0,Calc!DL264)","v":867716.87646535214},{"$f":"IF(DM$11=\"\",0,Calc!DM264)","v":884312.04545977421},{"$f":"IF(DN$11=\"\",0,Calc!DN264)","v":896166.09432652732},{"$f":"IF(DO$11=\"\",0,Calc!DO264)","v":908020.14319328044},{"$f":"IF(DP$11=\"\",0,Calc!DP264)","v":919874.19206003321},{"$f":"IF(DQ$11=\"\",0,Calc!DQ264)","v":931728.24092678633},{"$f":"IF(DR$11=\"\",0,Calc!DR264)","v":943582.28979353933},{"$f":"IF(DS$11=\"\",0,Calc!DS264)","v":981451.48746184062},{"$f":"IF(DT$11=\"\",0,Calc!DT264)","v":993628.30492414639},{"$f":"IF(DU$11=\"\",0,Calc!DU264)","v":1005805.1223864519},{"$f":"IF(DV$11=\"\",0,Calc!DV264)","v":1017981.9398487578},{"$f":"IF(DW$11=\"\",0,Calc!DW264)","v":1030158.7573110634},{"$f":"IF(DX$11=\"\",0,Calc!DX264)","v":1042335.5747733692},{"$f":"IF(DY$11=\"\",0,Calc!DY264)","v":1060316.3117408329},{"$f":"IF(DZ$11=\"\",0,Calc!DZ264)","v":1072560.1490588563},{"$f":"IF(EA$11=\"\",0,Calc!EA264)","v":1084803.98637688},{"$f":"IF(EB$11=\"\",0,Calc!EB264)","v":1097047.8236949034},{"$f":"IF(EC$11=\"\",0,Calc!EC264)","v":1109291.6610129268},{"$f":"IF(ED$11=\"\",0,Calc!ED264)","v":1121535.4983309503},{"$f":"IF(EE$11=\"\",0,Calc!EE264)","v":1164627.636012316},{"$f":"IF(EF$11=\"\",0,Calc!EF264)","v":1177204.6083234642},{"$f":"IF(EG$11=\"\",0,Calc!EG264)","v":1189781.5806346124},{"$f":"IF(EH$11=\"\",0,Calc!EH264)","v":1202358.5529457603},{"$f":"IF(EI$11=\"\",0,Calc!EI264)","v":1214935.5252569085},{"$f":"IF(EJ$11=\"\",0,Calc!EJ264)","v":1227512.4975680565},{"$f":"IF(EK$11=\"\",0,Calc!EK264)","v":1246964.5972270363},{"$f":"IF(EL$11=\"\",0,Calc!EL264)","v":1259611.2969960731},{"$f":"IF(EM$11=\"\",0,Calc!EM264)","v":1272257.9967651097},{"$f":"IF(EN$11=\"\",0,Calc!EN264)","v":1284904.696534147},{"$f":"IF(EO$11=\"\",0,Calc!EO264)","v":1297551.3963031836},{"$f":"IF(EP$11=\"\",0,Calc!EP264)","v":1310198.0960722202},{"$f":"IF(EQ$11=\"\",0,Calc!EQ264)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER264)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES264)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET264)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU264)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV264)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW264)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX264)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY264)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ264)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA264)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB264)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC264)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$FD34,$Z$2:$FD$2,Periods!$Q$18),SUM($Z34:$FD34))","v":14449876.751872363},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA265)","v":400.16666666666669},{"$f":"IF(AB$11=\"\",0,Calc!AB265)","v":840.35},{"$f":"IF(AC$11=\"\",0,Calc!AC265)","v":1320.5500000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD265)","v":1840.7666666666664},{"$f":"IF(AE$11=\"\",0,Calc!AE265)","v":2401},{"$f":"IF(AF$11=\"\",0,Calc!AF265)","v":3001.2500000000005},{"$f":"IF(AG$11=\"\",0,Calc!AG265)","v":3714.3469999999998},{"$f":"IF(AH$11=\"\",0,Calc!AH265)","v":4408.2360000000008},{"$f":"IF(AI$11=\"\",0,Calc!AI265)","v":5142.942},{"$f":"IF(AJ$11=\"\",0,Calc!AJ265)","v":5918.4650000000001},{"$f":"IF(AK$11=\"\",0,Calc!AK265)","v":6734.8049999999994},{"$f":"IF(AL$11=\"\",0,Calc!AL265)","v":7591.9619999999986},{"$f":"IF(AM$11=\"\",0,Calc!AM265)","v":8659.7347200000022},{"$f":"IF(AN$11=\"\",0,Calc!AN265)","v":9617.3015400000004},{"$f":"IF(AO$11=\"\",0,Calc!AO265)","v":10616.501700000001},{"$f":"IF(AP$11=\"\",0,Calc!AP265)","v":11657.335200000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ265)","v":12739.80204},{"$f":"IF(AR$11=\"\",0,Calc!AR265)","v":13863.90222},{"$f":"IF(AS$11=\"\",0,Calc!AS265)","v":15330.228454799999},{"$f":"IF(AT$11=\"\",0,Calc!AT265)","v":16561.742651999997},{"$f":"IF(AU$11=\"\",0,Calc!AU265)","v":17835.722855999997},{"$f":"IF(AV$11=\"\",0,Calc!AV265)","v":19152.169066799997},{"$f":"IF(AW$11=\"\",0,Calc!AW265)","v":20511.081284399996},{"$f":"IF(AX$11=\"\",0,Calc!AX265)","v":21912.459508799995},{"$f":"IF(AY$11=\"\",0,Calc!AY265)","v":23823.429814800005},{"$f":"IF(AZ$11=\"\",0,Calc!AZ265)","v":25339.466257559998},{"$f":"IF(BA$11=\"\",0,Calc!BA265)","v":26898.818027256002},{"$f":"IF(BB$11=\"\",0,Calc!BB265)","v":28501.485123887996},{"$f":"IF(BC$11=\"\",0,Calc!BC265)","v":30147.467547455999},{"$f":"IF(BD$11=\"\",0,Calc!BD265)","v":31836.765297960006},{"$f":"IF(BE$11=\"\",0,Calc!BE265)","v":34240.765942908001},{"$f":"IF(BF$11=\"\",0,Calc!BF265)","v":36052.212915371514},{"$f":"IF(BG$11=\"\",0,Calc!BG265)","v":37907.841521309754},{"$f":"IF(BH$11=\"\",0,Calc!BH265)","v":39807.651760722722},{"$f":"IF(BI$11=\"\",0,Calc!BI265)","v":41751.643633610394},{"$f":"IF(BJ$11=\"\",0,Calc!BJ265)","v":43739.817139972802},{"$f":"IF(BK$11=\"\",0,Calc!BK265)","v":46687.615725406125},{"$f":"IF(BL$11=\"\",0,Calc!BL265)","v":48805.683234184209},{"$f":"IF(BM$11=\"\",0,Calc!BM265)","v":50968.816009106486},{"$f":"IF(BN$11=\"\",0,Calc!BN265)","v":53177.014050172998},{"$f":"IF(BO$11=\"\",0,Calc!BO265)","v":55430.277357383726},{"$f":"IF(BP$11=\"\",0,Calc!BP265)","v":57683.540664594439},{"$f":"IF(BQ$11=\"\",0,Calc!BQ265)","v":61135.540051241253},{"$f":"IF(BR$11=\"\",0,Calc!BR265)","v":63433.868624596173},{"$f":"IF(BS$11=\"\",0,Calc!BS265)","v":65732.1971979511},{"$f":"IF(BT$11=\"\",0,Calc!BT265)","v":68030.525771306042},{"$f":"IF(BU$11=\"\",0,Calc!BU265)","v":70328.854344660984},{"$f":"IF(BV$11=\"\",0,Calc!BV265)","v":72627.182918015926},{"$f":"IF(BW$11=\"\",0,Calc!BW265)","v":76424.021721198282},{"$f":"IF(BX$11=\"\",0,Calc!BX265)","v":78768.316866020308},{"$f":"IF(BY$11=\"\",0,Calc!BY265)","v":81112.612010842335},{"$f":"IF(BZ$11=\"\",0,Calc!BZ265)","v":83456.907155664361},{"$f":"IF(CA$11=\"\",0,Calc!CA265)","v":85801.202300486402},{"$f":"IF(CB$11=\"\",0,Calc!CB265)","v":88145.497445308443},{"$f":"IF(CC$11=\"\",0,Calc!CC265)","v":92299.588441933069},{"$f":"IF(CD$11=\"\",0,Calc!CD265)","v":94690.76948965156},{"$f":"IF(CE$11=\"\",0,Calc!CE265)","v":97081.950537370023},{"$f":"IF(CF$11=\"\",0,Calc!CF265)","v":99473.131585088515},{"$f":"IF(CG$11=\"\",0,Calc!CG265)","v":101864.31263280698},{"$f":"IF(CH$11=\"\",0,Calc!CH265)","v":104255.49368052545},{"$f":"IF(CI$11=\"\",0,Calc!CI265)","v":108779.60822280881},{"$f":"IF(CJ$11=\"\",0,Calc!CJ265)","v":111218.61289148164},{"$f":"IF(CK$11=\"\",0,Calc!CK265)","v":113657.6175601545},{"$f":"IF(CL$11=\"\",0,Calc!CL265)","v":116096.62222882733},{"$f":"IF(CM$11=\"\",0,Calc!CM265)","v":118535.62689750019},{"$f":"IF(CN$11=\"\",0,Calc!CN265)","v":120974.631566173},{"$f":"IF(CO$11=\"\",0,Calc!CO265)","v":125881.90895954276},{"$f":"IF(CP$11=\"\",0,Calc!CP265)","v":128369.69372158905},{"$f":"IF(CQ$11=\"\",0,Calc!CQ265)","v":130857.47848363534},{"$f":"IF(CR$11=\"\",0,Calc!CR265)","v":133345.26324568165},{"$f":"IF(CS$11=\"\",0,Calc!CS265)","v":135833.04800772795},{"$f":"IF(CT$11=\"\",0,Calc!CT265)","v":138320.83276977425},{"$f":"IF(CU$11=\"\",0,Calc!CU265)","v":143624.78988245697},{"$f":"IF(CV$11=\"\",0,Calc!CV265)","v":146162.33033974419},{"$f":"IF(CW$11=\"\",0,Calc!CW265)","v":148699.87079703144},{"$f":"IF(CX$11=\"\",0,Calc!CX265)","v":151237.41125431863},{"$f":"IF(CY$11=\"\",0,Calc!CY265)","v":153774.95171160589},{"$f":"IF(CZ$11=\"\",0,Calc!CZ265)","v":156312.49216889311},{"$f":"IF(DA$11=\"\",0,Calc!DA265)","v":162027.03327870389},{"$f":"IF(DB$11=\"\",0,Calc!DB265)","v":164615.32454513691},{"$f":"IF(DC$11=\"\",0,Calc!DC265)","v":167203.61581156988},{"$f":"IF(DD$11=\"\",0,Calc!DD265)","v":169791.90707800281},{"$f":"IF(DE$11=\"\",0,Calc!DE265)","v":172380.1983444358},{"$f":"IF(DF$11=\"\",0,Calc!DF265)","v":174968.4896108688},{"$f":"IF(DG$11=\"\",0,Calc!DG265)","v":181107.91649484783},{"$f":"IF(DH$11=\"\",0,Calc!DH265)","v":183747.97358660941},{"$f":"IF(DI$11=\"\",0,Calc!DI265)","v":186388.03067837105},{"$f":"IF(DJ$11=\"\",0,Calc!DJ265)","v":189028.0877701327},{"$f":"IF(DK$11=\"\",0,Calc!DK265)","v":191668.14486189434},{"$f":"IF(DL$11=\"\",0,Calc!DL265)","v":194308.20195365592},{"$f":"IF(DM$11=\"\",0,Calc!DM265)","v":200887.22422632587},{"$f":"IF(DN$11=\"\",0,Calc!DN265)","v":203580.08245992273},{"$f":"IF(DO$11=\"\",0,Calc!DO265)","v":206272.9406935196},{"$f":"IF(DP$11=\"\",0,Calc!DP265)","v":208965.79892711647},{"$f":"IF(DQ$11=\"\",0,Calc!DQ265)","v":211658.65716071331},{"$f":"IF(DR$11=\"\",0,Calc!DR265)","v":214351.51539431018},{"$f":"IF(DS$11=\"\",0,Calc!DS265)","v":221385.26110046526},{"$f":"IF(DT$11=\"\",0,Calc!DT265)","v":224131.97649873406},{"$f":"IF(DU$11=\"\",0,Calc!DU265)","v":226878.69189700286},{"$f":"IF(DV$11=\"\",0,Calc!DV265)","v":229625.40729527164},{"$f":"IF(DW$11=\"\",0,Calc!DW265)","v":232372.12269354044},{"$f":"IF(DX$11=\"\",0,Calc!DX265)","v":235118.83809180927},{"$f":"IF(DY$11=\"\",0,Calc!DY265)","v":242622.86455987964},{"$f":"IF(DZ$11=\"\",0,Calc!DZ265)","v":245424.51426611384},{"$f":"IF(EA$11=\"\",0,Calc!EA265)","v":248226.163972348},{"$f":"IF(EB$11=\"\",0,Calc!EB265)","v":251027.81367858214},{"$f":"IF(EC$11=\"\",0,Calc!EC265)","v":253829.46338481634},{"$f":"IF(ED$11=\"\",0,Calc!ED265)","v":256631.1130910505},{"$f":"IF(EE$11=\"\",0,Calc!EE265)","v":264621.41805323039},{"$f":"IF(EF$11=\"\",0,Calc!EF265)","v":267479.10075358924},{"$f":"IF(EG$11=\"\",0,Calc!EG265)","v":270336.7834539481},{"$f":"IF(EH$11=\"\",0,Calc!EH265)","v":273194.46615430689},{"$f":"IF(EI$11=\"\",0,Calc!EI265)","v":276052.14885466575},{"$f":"IF(EJ$11=\"\",0,Calc!EJ265)","v":278909.83155502466},{"$f":"IF(EK$11=\"\",0,Calc!EK265)","v":287402.86454049114},{"$f":"IF(EL$11=\"\",0,Calc!EL265)","v":290317.70089485717},{"$f":"IF(EM$11=\"\",0,Calc!EM265)","v":293232.53724922327},{"$f":"IF(EN$11=\"\",0,Calc!EN265)","v":296147.37360358931},{"$f":"IF(EO$11=\"\",0,Calc!EO265)","v":299062.20995795529},{"$f":"IF(EP$11=\"\",0,Calc!EP265)","v":301977.04631232127},{"$f":"IF(EQ$11=\"\",0,Calc!EQ265)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER265)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES265)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET265)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU265)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV265)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW265)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX265)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY265)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ265)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA265)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB265)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC265)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$FD35,$Z$2:$FD$2,Periods!$Q$18),SUM($Z35:$FD35))","v":2889975.3503744733},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA266)","v":80.033333333333331},{"$f":"IF(AB$11=\"\",0,Calc!AB266)","v":168.07},{"$f":"IF(AC$11=\"\",0,Calc!AC266)","v":264.10999999999996},{"$f":"IF(AD$11=\"\",0,Calc!AD266)","v":368.15333333333325},{"$f":"IF(AE$11=\"\",0,Calc!AE266)","v":480.20000000000005},{"$f":"IF(AF$11=\"\",0,Calc!AF266)","v":600.25},{"$f":"IF(AG$11=\"\",0,Calc!AG266)","v":742.86940000000004},{"$f":"IF(AH$11=\"\",0,Calc!AH266)","v":881.64719999999988},{"$f":"IF(AI$11=\"\",0,Calc!AI266)","v":1028.5883999999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ266)","v":1183.6930000000002},{"$f":"IF(AK$11=\"\",0,Calc!AK266)","v":1346.9609999999998},{"$f":"IF(AL$11=\"\",0,Calc!AL266)","v":1518.3924},{"$f":"IF(AM$11=\"\",0,Calc!AM266)","v":1731.9469439999998},{"$f":"IF(AN$11=\"\",0,Calc!AN266)","v":1923.4603079999997},{"$f":"IF(AO$11=\"\",0,Calc!AO266)","v":2123.3003399999998},{"$f":"IF(AP$11=\"\",0,Calc!AP266)","v":2331.4670399999995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ266)","v":2547.9604079999995},{"$f":"IF(AR$11=\"\",0,Calc!AR266)","v":2772.780444},{"$f":"IF(AS$11=\"\",0,Calc!AS266)","v":3066.0456909599998},{"$f":"IF(AT$11=\"\",0,Calc!AT266)","v":3312.3485303999996},{"$f":"IF(AU$11=\"\",0,Calc!AU266)","v":3567.1445712},{"$f":"IF(AV$11=\"\",0,Calc!AV266)","v":3830.4338133599999},{"$f":"IF(AW$11=\"\",0,Calc!AW266)","v":4102.2162568799995},{"$f":"IF(AX$11=\"\",0,Calc!AX266)","v":4382.4919017599987},{"$f":"IF(AY$11=\"\",0,Calc!AY266)","v":4764.6859629600012},{"$f":"IF(AZ$11=\"\",0,Calc!AZ266)","v":5067.8932515119996},{"$f":"IF(BA$11=\"\",0,Calc!BA266)","v":5379.7636054512004},{"$f":"IF(BB$11=\"\",0,Calc!BB266)","v":5700.2970247776002},{"$f":"IF(BC$11=\"\",0,Calc!BC266)","v":6029.4935094911998},{"$f":"IF(BD$11=\"\",0,Calc!BD266)","v":6367.3530595920001},{"$f":"IF(BE$11=\"\",0,Calc!BE266)","v":6848.1531885815994},{"$f":"IF(BF$11=\"\",0,Calc!BF266)","v":7210.4425830743039},{"$f":"IF(BG$11=\"\",0,Calc!BG266)","v":7581.5683042619503},{"$f":"IF(BH$11=\"\",0,Calc!BH266)","v":7961.5303521445448},{"$f":"IF(BI$11=\"\",0,Calc!BI266)","v":8350.3287267220803},{"$f":"IF(BJ$11=\"\",0,Calc!BJ266)","v":8747.9634279945603},{"$f":"IF(BK$11=\"\",0,Calc!BK266)","v":9337.5231450812225},{"$f":"IF(BL$11=\"\",0,Calc!BL266)","v":9761.1366468368396},{"$f":"IF(BM$11=\"\",0,Calc!BM266)","v":10193.763201821297},{"$f":"IF(BN$11=\"\",0,Calc!BN266)","v":10635.402810034599},{"$f":"IF(BO$11=\"\",0,Calc!BO266)","v":11086.055471476742},{"$f":"IF(BP$11=\"\",0,Calc!BP266)","v":11536.708132918888},{"$f":"IF(BQ$11=\"\",0,Calc!BQ266)","v":12227.10801024825},{"$f":"IF(BR$11=\"\",0,Calc!BR266)","v":12686.773724919232},{"$f":"IF(BS$11=\"\",0,Calc!BS266)","v":13146.43943959022},{"$f":"IF(BT$11=\"\",0,Calc!BT266)","v":13606.105154261209},{"$f":"IF(BU$11=\"\",0,Calc!BU266)","v":14065.770868932195},{"$f":"IF(BV$11=\"\",0,Calc!BV266)","v":14525.436583603181},{"$f":"IF(BW$11=\"\",0,Calc!BW266)","v":15284.804344239656},{"$f":"IF(BX$11=\"\",0,Calc!BX266)","v":15753.663373204061},{"$f":"IF(BY$11=\"\",0,Calc!BY266)","v":16222.522402168468},{"$f":"IF(BZ$11=\"\",0,Calc!BZ266)","v":16691.381431132875},{"$f":"IF(CA$11=\"\",0,Calc!CA266)","v":17160.240460097284},{"$f":"IF(CB$11=\"\",0,Calc!CB266)","v":17629.099489061689},{"$f":"IF(CC$11=\"\",0,Calc!CC266)","v":18459.917688386613},{"$f":"IF(CD$11=\"\",0,Calc!CD266)","v":18938.153897930311},{"$f":"IF(CE$11=\"\",0,Calc!CE266)","v":19416.390107474006},{"$f":"IF(CF$11=\"\",0,Calc!CF266)","v":19894.626317017701},{"$f":"IF(CG$11=\"\",0,Calc!CG266)","v":20372.862526561399},{"$f":"IF(CH$11=\"\",0,Calc!CH266)","v":20851.09873610509},{"$f":"IF(CI$11=\"\",0,Calc!CI266)","v":21755.921644561757},{"$f":"IF(CJ$11=\"\",0,Calc!CJ266)","v":22243.722578296329},{"$f":"IF(CK$11=\"\",0,Calc!CK266)","v":22731.523512030897},{"$f":"IF(CL$11=\"\",0,Calc!CL266)","v":23219.324445765465},{"$f":"IF(CM$11=\"\",0,Calc!CM266)","v":23707.125379500034},{"$f":"IF(CN$11=\"\",0,Calc!CN266)","v":24194.926313234602},{"$f":"IF(CO$11=\"\",0,Calc!CO266)","v":25176.381791908549},{"$f":"IF(CP$11=\"\",0,Calc!CP266)","v":25673.938744317809},{"$f":"IF(CQ$11=\"\",0,Calc!CQ266)","v":26171.495696727066},{"$f":"IF(CR$11=\"\",0,Calc!CR266)","v":26669.052649136331},{"$f":"IF(CS$11=\"\",0,Calc!CS266)","v":27166.609601545584},{"$f":"IF(CT$11=\"\",0,Calc!CT266)","v":27664.166553954852},{"$f":"IF(CU$11=\"\",0,Calc!CU266)","v":28724.957976491394},{"$f":"IF(CV$11=\"\",0,Calc!CV266)","v":29232.466067948841},{"$f":"IF(CW$11=\"\",0,Calc!CW266)","v":29739.974159406283},{"$f":"IF(CX$11=\"\",0,Calc!CX266)","v":30247.48225086373},{"$f":"IF(CY$11=\"\",0,Calc!CY266)","v":30754.99034232118},{"$f":"IF(CZ$11=\"\",0,Calc!CZ266)","v":31262.498433778619},{"$f":"IF(DA$11=\"\",0,Calc!DA266)","v":32405.406655740786},{"$f":"IF(DB$11=\"\",0,Calc!DB266)","v":32923.064909027373},{"$f":"IF(DC$11=\"\",0,Calc!DC266)","v":33440.723162313974},{"$f":"IF(DD$11=\"\",0,Calc!DD266)","v":33958.381415600568},{"$f":"IF(DE$11=\"\",0,Calc!DE266)","v":34476.039668887162},{"$f":"IF(DF$11=\"\",0,Calc!DF266)","v":34993.697922173757},{"$f":"IF(DG$11=\"\",0,Calc!DG266)","v":36221.583298969563},{"$f":"IF(DH$11=\"\",0,Calc!DH266)","v":36749.594717321888},{"$f":"IF(DI$11=\"\",0,Calc!DI266)","v":37277.606135674214},{"$f":"IF(DJ$11=\"\",0,Calc!DJ266)","v":37805.617554026539},{"$f":"IF(DK$11=\"\",0,Calc!DK266)","v":38333.628972378865},{"$f":"IF(DL$11=\"\",0,Calc!DL266)","v":38861.640390731191},{"$f":"IF(DM$11=\"\",0,Calc!DM266)","v":40177.444845265178},{"$f":"IF(DN$11=\"\",0,Calc!DN266)","v":40716.016491984556},{"$f":"IF(DO$11=\"\",0,Calc!DO266)","v":41254.588138703926},{"$f":"IF(DP$11=\"\",0,Calc!DP266)","v":41793.159785423304},{"$f":"IF(DQ$11=\"\",0,Calc!DQ266)","v":42331.731432142675},{"$f":"IF(DR$11=\"\",0,Calc!DR266)","v":42870.303078862045},{"$f":"IF(DS$11=\"\",0,Calc!DS266)","v":44277.05222009305},{"$f":"IF(DT$11=\"\",0,Calc!DT266)","v":44826.395299746808},{"$f":"IF(DU$11=\"\",0,Calc!DU266)","v":45375.738379400573},{"$f":"IF(DV$11=\"\",0,Calc!DV266)","v":45925.08145905433},{"$f":"IF(DW$11=\"\",0,Calc!DW266)","v":46474.424538708088},{"$f":"IF(DX$11=\"\",0,Calc!DX266)","v":47023.767618361846},{"$f":"IF(DY$11=\"\",0,Calc!DY266)","v":48524.572911975927},{"$f":"IF(DZ$11=\"\",0,Calc!DZ266)","v":49084.902853222768},{"$f":"IF(EA$11=\"\",0,Calc!EA266)","v":49645.232794469601},{"$f":"IF(EB$11=\"\",0,Calc!EB266)","v":50205.562735716434},{"$f":"IF(EC$11=\"\",0,Calc!EC266)","v":50765.892676963267},{"$f":"IF(ED$11=\"\",0,Calc!ED266)","v":51326.2226182101},{"$f":"IF(EE$11=\"\",0,Calc!EE266)","v":52924.283610646075},{"$f":"IF(EF$11=\"\",0,Calc!EF266)","v":53495.820150717838},{"$f":"IF(EG$11=\"\",0,Calc!EG266)","v":54067.356690789617},{"$f":"IF(EH$11=\"\",0,Calc!EH266)","v":54638.893230861395},{"$f":"IF(EI$11=\"\",0,Calc!EI266)","v":55210.429770933151},{"$f":"IF(EJ$11=\"\",0,Calc!EJ266)","v":55781.966311004937},{"$f":"IF(EK$11=\"\",0,Calc!EK266)","v":57480.572908098235},{"$f":"IF(EL$11=\"\",0,Calc!EL266)","v":58063.540178971431},{"$f":"IF(EM$11=\"\",0,Calc!EM266)","v":58646.507449844641},{"$f":"IF(EN$11=\"\",0,Calc!EN266)","v":59229.474720717844},{"$f":"IF(EO$11=\"\",0,Calc!EO266)","v":59812.441991591055},{"$f":"IF(EP$11=\"\",0,Calc!EP266)","v":60395.409262464251},{"$f":"IF(EQ$11=\"\",0,Calc!EQ266)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER266)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES266)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET266)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU266)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV266)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW266)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX266)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY266)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ266)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA266)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB266)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC266)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$FD36,$Z$2:$FD$2,Periods!$Q$18),SUM($Z36:$FD36))","v":288997.53503744717},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA267)","v":8.0033333333333339},{"$f":"IF(AB$11=\"\",0,Calc!AB267)","v":16.806999999999999},{"$f":"IF(AC$11=\"\",0,Calc!AC267)","v":26.411000000000005},{"$f":"IF(AD$11=\"\",0,Calc!AD267)","v":36.815333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE267)","v":48.019999999999996},{"$f":"IF(AF$11=\"\",0,Calc!AF267)","v":60.025000000000006},{"$f":"IF(AG$11=\"\",0,Calc!AG267)","v":74.286939999999987},{"$f":"IF(AH$11=\"\",0,Calc!AH267)","v":88.164719999999988},{"$f":"IF(AI$11=\"\",0,Calc!AI267)","v":102.85883999999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ267)","v":118.36930000000001},{"$f":"IF(AK$11=\"\",0,Calc!AK267)","v":134.6961},{"$f":"IF(AL$11=\"\",0,Calc!AL267)","v":151.83923999999999},{"$f":"IF(AM$11=\"\",0,Calc!AM267)","v":173.19469440000003},{"$f":"IF(AN$11=\"\",0,Calc!AN267)","v":192.34603079999999},{"$f":"IF(AO$11=\"\",0,Calc!AO267)","v":212.33003399999998},{"$f":"IF(AP$11=\"\",0,Calc!AP267)","v":233.14670399999997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ267)","v":254.79604079999999},{"$f":"IF(AR$11=\"\",0,Calc!AR267)","v":277.2780444},{"$f":"IF(AS$11=\"\",0,Calc!AS267)","v":306.60456909599998},{"$f":"IF(AT$11=\"\",0,Calc!AT267)","v":331.23485303999996},{"$f":"IF(AU$11=\"\",0,Calc!AU267)","v":356.71445711999996},{"$f":"IF(AV$11=\"\",0,Calc!AV267)","v":383.04338133599992},{"$f":"IF(AW$11=\"\",0,Calc!AW267)","v":410.22162568799996},{"$f":"IF(AX$11=\"\",0,Calc!AX267)","v":438.24919017599996},{"$f":"IF(AY$11=\"\",0,Calc!AY267)","v":476.4685962960001},{"$f":"IF(AZ$11=\"\",0,Calc!AZ267)","v":506.78932515119993},{"$f":"IF(BA$11=\"\",0,Calc!BA267)","v":537.97636054511997},{"$f":"IF(BB$11=\"\",0,Calc!BB267)","v":570.02970247776},{"$f":"IF(BC$11=\"\",0,Calc!BC267)","v":602.94935094911989},{"$f":"IF(BD$11=\"\",0,Calc!BD267)","v":636.73530595919999},{"$f":"IF(BE$11=\"\",0,Calc!BE267)","v":684.81531885816014},{"$f":"IF(BF$11=\"\",0,Calc!BF267)","v":721.04425830743037},{"$f":"IF(BG$11=\"\",0,Calc!BG267)","v":758.15683042619514},{"$f":"IF(BH$11=\"\",0,Calc!BH267)","v":796.15303521445458},{"$f":"IF(BI$11=\"\",0,Calc!BI267)","v":835.0328726722081},{"$f":"IF(BJ$11=\"\",0,Calc!BJ267)","v":874.79634279945617},{"$f":"IF(BK$11=\"\",0,Calc!BK267)","v":933.75231450812237},{"$f":"IF(BL$11=\"\",0,Calc!BL267)","v":976.11366468368396},{"$f":"IF(BM$11=\"\",0,Calc!BM267)","v":1019.3763201821297},{"$f":"IF(BN$11=\"\",0,Calc!BN267)","v":1063.5402810034598},{"$f":"IF(BO$11=\"\",0,Calc!BO267)","v":1108.6055471476743},{"$f":"IF(BP$11=\"\",0,Calc!BP267)","v":1153.6708132918889},{"$f":"IF(BQ$11=\"\",0,Calc!BQ267)","v":1222.7108010248251},{"$f":"IF(BR$11=\"\",0,Calc!BR267)","v":1268.6773724919235},{"$f":"IF(BS$11=\"\",0,Calc!BS267)","v":1314.6439439590224},{"$f":"IF(BT$11=\"\",0,Calc!BT267)","v":1360.6105154261211},{"$f":"IF(BU$11=\"\",0,Calc!BU267)","v":1406.5770868932198},{"$f":"IF(BV$11=\"\",0,Calc!BV267)","v":1452.5436583603184},{"$f":"IF(BW$11=\"\",0,Calc!BW267)","v":1528.4804344239656},{"$f":"IF(BX$11=\"\",0,Calc!BX267)","v":1575.366337320406},{"$f":"IF(BY$11=\"\",0,Calc!BY267)","v":1622.2522402168468},{"$f":"IF(BZ$11=\"\",0,Calc!BZ267)","v":1669.1381431132875},{"$f":"IF(CA$11=\"\",0,Calc!CA267)","v":1716.0240460097282},{"$f":"IF(CB$11=\"\",0,Calc!CB267)","v":1762.9099489061684},{"$f":"IF(CC$11=\"\",0,Calc!CC267)","v":1845.9917688386615},{"$f":"IF(CD$11=\"\",0,Calc!CD267)","v":1893.815389793031},{"$f":"IF(CE$11=\"\",0,Calc!CE267)","v":1941.6390107474006},{"$f":"IF(CF$11=\"\",0,Calc!CF267)","v":1989.4626317017701},{"$f":"IF(CG$11=\"\",0,Calc!CG267)","v":2037.2862526561396},{"$f":"IF(CH$11=\"\",0,Calc!CH267)","v":2085.1098736105091},{"$f":"IF(CI$11=\"\",0,Calc!CI267)","v":2175.5921644561759},{"$f":"IF(CJ$11=\"\",0,Calc!CJ267)","v":2224.3722578296333},{"$f":"IF(CK$11=\"\",0,Calc!CK267)","v":2273.1523512030899},{"$f":"IF(CL$11=\"\",0,Calc!CL267)","v":2321.9324445765469},{"$f":"IF(CM$11=\"\",0,Calc!CM267)","v":2370.7125379500035},{"$f":"IF(CN$11=\"\",0,Calc!CN267)","v":2419.4926313234605},{"$f":"IF(CO$11=\"\",0,Calc!CO267)","v":2517.6381791908552},{"$f":"IF(CP$11=\"\",0,Calc!CP267)","v":2567.3938744317811},{"$f":"IF(CQ$11=\"\",0,Calc!CQ267)","v":2617.1495696727065},{"$f":"IF(CR$11=\"\",0,Calc!CR267)","v":2666.9052649136333},{"$f":"IF(CS$11=\"\",0,Calc!CS267)","v":2716.6609601545592},{"$f":"IF(CT$11=\"\",0,Calc!CT267)","v":2766.4166553954851},{"$f":"IF(CU$11=\"\",0,Calc!CU267)","v":2872.4957976491396},{"$f":"IF(CV$11=\"\",0,Calc!CV267)","v":2923.246606794884},{"$f":"IF(CW$11=\"\",0,Calc!CW267)","v":2973.9974159406288},{"$f":"IF(CX$11=\"\",0,Calc!CX267)","v":3024.7482250863727},{"$f":"IF(CY$11=\"\",0,Calc!CY267)","v":3075.499034232118},{"$f":"IF(CZ$11=\"\",0,Calc!CZ267)","v":3126.2498433778624},{"$f":"IF(DA$11=\"\",0,Calc!DA267)","v":3240.540665574078},{"$f":"IF(DB$11=\"\",0,Calc!DB267)","v":3292.306490902738},{"$f":"IF(DC$11=\"\",0,Calc!DC267)","v":3344.0723162313971},{"$f":"IF(DD$11=\"\",0,Calc!DD267)","v":3395.8381415600575},{"$f":"IF(DE$11=\"\",0,Calc!DE267)","v":3447.6039668887165},{"$f":"IF(DF$11=\"\",0,Calc!DF267)","v":3499.3697922173769},{"$f":"IF(DG$11=\"\",0,Calc!DG267)","v":3622.1583298969563},{"$f":"IF(DH$11=\"\",0,Calc!DH267)","v":3674.9594717321884},{"$f":"IF(DI$11=\"\",0,Calc!DI267)","v":3727.7606135674214},{"$f":"IF(DJ$11=\"\",0,Calc!DJ267)","v":3780.5617554026535},{"$f":"IF(DK$11=\"\",0,Calc!DK267)","v":3833.362897237887},{"$f":"IF(DL$11=\"\",0,Calc!DL267)","v":3886.1640390731191},{"$f":"IF(DM$11=\"\",0,Calc!DM267)","v":4017.7444845265172},{"$f":"IF(DN$11=\"\",0,Calc!DN267)","v":4071.6016491984551},{"$f":"IF(DO$11=\"\",0,Calc!DO267)","v":4125.4588138703921},{"$f":"IF(DP$11=\"\",0,Calc!DP267)","v":4179.3159785423304},{"$f":"IF(DQ$11=\"\",0,Calc!DQ267)","v":4233.1731432142669},{"$f":"IF(DR$11=\"\",0,Calc!DR267)","v":4287.0303078862044},{"$f":"IF(DS$11=\"\",0,Calc!DS267)","v":4427.7052220093055},{"$f":"IF(DT$11=\"\",0,Calc!DT267)","v":4482.639529974681},{"$f":"IF(DU$11=\"\",0,Calc!DU267)","v":4537.5738379400573},{"$f":"IF(DV$11=\"\",0,Calc!DV267)","v":4592.5081459054336},{"$f":"IF(DW$11=\"\",0,Calc!DW267)","v":4647.442453870809},{"$f":"IF(DX$11=\"\",0,Calc!DX267)","v":4702.3767618361844},{"$f":"IF(DY$11=\"\",0,Calc!DY267)","v":4852.457291197592},{"$f":"IF(DZ$11=\"\",0,Calc!DZ267)","v":4908.4902853222757},{"$f":"IF(EA$11=\"\",0,Calc!EA267)","v":4964.5232794469594},{"$f":"IF(EB$11=\"\",0,Calc!EB267)","v":5020.5562735716421},{"$f":"IF(EC$11=\"\",0,Calc!EC267)","v":5076.5892676963258},{"$f":"IF(ED$11=\"\",0,Calc!ED267)","v":5132.6222618210104},{"$f":"IF(EE$11=\"\",0,Calc!EE267)","v":5292.4283610646071},{"$f":"IF(EF$11=\"\",0,Calc!EF267)","v":5349.5820150717836},{"$f":"IF(EG$11=\"\",0,Calc!EG267)","v":5406.7356690789611},{"$f":"IF(EH$11=\"\",0,Calc!EH267)","v":5463.8893230861395},{"$f":"IF(EI$11=\"\",0,Calc!EI267)","v":5521.0429770933151},{"$f":"IF(EJ$11=\"\",0,Calc!EJ267)","v":5578.1966311004935},{"$f":"IF(EK$11=\"\",0,Calc!EK267)","v":5748.0572908098238},{"$f":"IF(EL$11=\"\",0,Calc!EL267)","v":5806.3540178971434},{"$f":"IF(EM$11=\"\",0,Calc!EM267)","v":5864.6507449844639},{"$f":"IF(EN$11=\"\",0,Calc!EN267)","v":5922.9474720717853},{"$f":"IF(EO$11=\"\",0,Calc!EO267)","v":5981.2441991591049},{"$f":"IF(EP$11=\"\",0,Calc!EP267)","v":6039.5409262464254},{"$f":"IF(EQ$11=\"\",0,Calc!EQ267)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER267)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES267)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET267)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU267)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV267)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW267)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX267)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY267)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ267)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA267)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB267)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC267)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$FD38,$Z$2:$FD$2,Periods!$Q$18),SUM($Z38:$FD38))","v":35824619.113761187},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA269)","v":1071.8749999999998},{"$f":"IF(AB$11=\"\",0,Calc!AB269)","v":2250.9375},{"$f":"IF(AC$11=\"\",0,Calc!AC269)","v":3537.1874999999995},{"$f":"IF(AD$11=\"\",0,Calc!AD269)","v":4930.6249999999991},{"$f":"IF(AE$11=\"\",0,Calc!AE269)","v":6431.25},{"$f":"IF(AF$11=\"\",0,Calc!AF269)","v":8039.0625},{"$f":"IF(AG$11=\"\",0,Calc!AG269)","v":9754.0625},{"$f":"IF(AH$11=\"\",0,Calc!AH269)","v":11576.25},{"$f":"IF(AI$11=\"\",0,Calc!AI269)","v":13505.624999999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ269)","v":15542.187499999998},{"$f":"IF(AK$11=\"\",0,Calc!AK269)","v":17685.937499999993},{"$f":"IF(AL$11=\"\",0,Calc!AL269)","v":19936.874999999996},{"$f":"IF(AM$11=\"\",0,Calc!AM269)","v":22963.85},{"$f":"IF(AN$11=\"\",0,Calc!AN269)","v":25503.121874999997},{"$f":"IF(AO$11=\"\",0,Calc!AO269)","v":28152.796875},{"$f":"IF(AP$11=\"\",0,Calc!AP269)","v":30912.874999999996},{"$f":"IF(AQ$11=\"\",0,Calc!AQ269)","v":33783.35624999999},{"$f":"IF(AR$11=\"\",0,Calc!AR269)","v":36764.240624999999},{"$f":"IF(AS$11=\"\",0,Calc!AS269)","v":39855.528125000004},{"$f":"IF(AT$11=\"\",0,Calc!AT269)","v":43057.21875},{"$f":"IF(AU$11=\"\",0,Calc!AU269)","v":46369.312499999993},{"$f":"IF(AV$11=\"\",0,Calc!AV269)","v":49791.809374999997},{"$f":"IF(AW$11=\"\",0,Calc!AW269)","v":53324.709374999984},{"$f":"IF(AX$11=\"\",0,Calc!AX269)","v":56968.012500000004},{"$f":"IF(AY$11=\"\",0,Calc!AY269)","v":62543.370312499996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ269)","v":66523.402968750001},{"$f":"IF(BA$11=\"\",0,Calc!BA269)","v":70617.150843749987},{"$f":"IF(BB$11=\"\",0,Calc!BB269)","v":74824.613937499991},{"$f":"IF(BC$11=\"\",0,Calc!BC269)","v":79145.792249999999},{"$f":"IF(BD$11=\"\",0,Calc!BD269)","v":83580.685781249995},{"$f":"IF(BE$11=\"\",0,Calc!BE269)","v":88129.294531249994},{"$f":"IF(BF$11=\"\",0,Calc!BF269)","v":92791.618499999982},{"$f":"IF(BG$11=\"\",0,Calc!BG269)","v":97567.657687499959},{"$f":"IF(BH$11=\"\",0,Calc!BH269)","v":102457.41209374998},{"$f":"IF(BI$11=\"\",0,Calc!BI269)","v":107460.88171874998},{"$f":"IF(BJ$11=\"\",0,Calc!BJ269)","v":112578.0665625},{"$f":"IF(BK$11=\"\",0,Calc!BK269)","v":121343.23562374999},{"$f":"IF(BL$11=\"\",0,Calc!BL269)","v":126848.18936343749},{"$f":"IF(BM$11=\"\",0,Calc!BM269)","v":132470.26977843751},{"$f":"IF(BN$11=\"\",0,Calc!BN269)","v":138209.47686874997},{"$f":"IF(BO$11=\"\",0,Calc!BO269)","v":144065.810634375},{"$f":"IF(BP$11=\"\",0,Calc!BP269)","v":149922.14439999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ269)","v":155778.47816562495},{"$f":"IF(BR$11=\"\",0,Calc!BR269)","v":161634.81193124998},{"$f":"IF(BS$11=\"\",0,Calc!BS269)","v":167491.14569687497},{"$f":"IF(BT$11=\"\",0,Calc!BT269)","v":173347.47946249999},{"$f":"IF(BU$11=\"\",0,Calc!BU269)","v":179203.81322812501},{"$f":"IF(BV$11=\"\",0,Calc!BV269)","v":185060.14699374998},{"$f":"IF(BW$11=\"\",0,Calc!BW269)","v":196643.97518215619},{"$f":"IF(BX$11=\"\",0,Calc!BX269)","v":202675.99896074994},{"$f":"IF(BY$11=\"\",0,Calc!BY269)","v":208708.02273934372},{"$f":"IF(BZ$11=\"\",0,Calc!BZ269)","v":214740.04651793747},{"$f":"IF(CA$11=\"\",0,Calc!CA269)","v":220772.07029653119},{"$f":"IF(CB$11=\"\",0,Calc!CB269)","v":226804.09407512494},{"$f":"IF(CC$11=\"\",0,Calc!CC269)","v":232836.11785371869},{"$f":"IF(CD$11=\"\",0,Calc!CD269)","v":238868.14163231247},{"$f":"IF(CE$11=\"\",0,Calc!CE269)","v":244900.16541090622},{"$f":"IF(CF$11=\"\",0,Calc!CF269)","v":250932.18918949994},{"$f":"IF(CG$11=\"\",0,Calc!CG269)","v":256964.21296809372},{"$f":"IF(CH$11=\"\",0,Calc!CH269)","v":262996.2367466875},{"$f":"IF(CI$11=\"\",0,Calc!CI269)","v":277099.10834103962},{"$f":"IF(CJ$11=\"\",0,Calc!CJ269)","v":283312.09283299115},{"$f":"IF(CK$11=\"\",0,Calc!CK269)","v":289525.07732494274},{"$f":"IF(CL$11=\"\",0,Calc!CL269)","v":295738.06181689427},{"$f":"IF(CM$11=\"\",0,Calc!CM269)","v":301951.04630884581},{"$f":"IF(CN$11=\"\",0,Calc!CN269)","v":308164.03080079739},{"$f":"IF(CO$11=\"\",0,Calc!CO269)","v":314377.01529274893},{"$f":"IF(CP$11=\"\",0,Calc!CP269)","v":320589.99978470057},{"$f":"IF(CQ$11=\"\",0,Calc!CQ269)","v":326802.9842766521},{"$f":"IF(CR$11=\"\",0,Calc!CR269)","v":333015.96876860369},{"$f":"IF(CS$11=\"\",0,Calc!CS269)","v":339228.95326055522},{"$f":"IF(CT$11=\"\",0,Calc!CT269)","v":345441.93775250675},{"$f":"IF(CU$11=\"\",0,Calc!CU269)","v":362204.56991179218},{"$f":"IF(CV$11=\"\",0,Calc!CV269)","v":368603.94393850223},{"$f":"IF(CW$11=\"\",0,Calc!CW269)","v":375003.31796521239},{"$f":"IF(CX$11=\"\",0,Calc!CX269)","v":381402.69199192245},{"$f":"IF(CY$11=\"\",0,Calc!CY269)","v":387802.06601863255},{"$f":"IF(CZ$11=\"\",0,Calc!CZ269)","v":394201.44004534272},{"$f":"IF(DA$11=\"\",0,Calc!DA269)","v":400600.81407205277},{"$f":"IF(DB$11=\"\",0,Calc!DB269)","v":407000.18809876294},{"$f":"IF(DC$11=\"\",0,Calc!DC269)","v":413399.56212547299},{"$f":"IF(DD$11=\"\",0,Calc!DD269)","v":419798.9361521831},{"$f":"IF(DE$11=\"\",0,Calc!DE269)","v":426198.31017889327},{"$f":"IF(DF$11=\"\",0,Calc!DF269)","v":432597.68420560332},{"$f":"IF(DG$11=\"\",0,Calc!DG269)","v":452166.96997928288},{"$f":"IF(DH$11=\"\",0,Calc!DH269)","v":458758.32522679423},{"$f":"IF(DI$11=\"\",0,Calc!DI269)","v":465349.68047430564},{"$f":"IF(DJ$11=\"\",0,Calc!DJ269)","v":471941.03572181711},{"$f":"IF(DK$11=\"\",0,Calc!DK269)","v":478532.39096932847},{"$f":"IF(DL$11=\"\",0,Calc!DL269)","v":485123.74621683994},{"$f":"IF(DM$11=\"\",0,Calc!DM269)","v":491715.10146435129},{"$f":"IF(DN$11=\"\",0,Calc!DN269)","v":498306.4567118627},{"$f":"IF(DO$11=\"\",0,Calc!DO269)","v":504897.81195937423},{"$f":"IF(DP$11=\"\",0,Calc!DP269)","v":511489.16720688553},{"$f":"IF(DQ$11=\"\",0,Calc!DQ269)","v":518080.52245439705},{"$f":"IF(DR$11=\"\",0,Calc!DR269)","v":524671.87770190835},{"$f":"IF(DS$11=\"\",0,Calc!DS269)","v":547201.12993790233},{"$f":"IF(DT$11=\"\",0,Calc!DT269)","v":553990.22584283911},{"$f":"IF(DU$11=\"\",0,Calc!DU269)","v":560779.32174777577},{"$f":"IF(DV$11=\"\",0,Calc!DV269)","v":567568.41765271267},{"$f":"IF(DW$11=\"\",0,Calc!DW269)","v":574357.51355764933},{"$f":"IF(DX$11=\"\",0,Calc!DX269)","v":581146.60946258612},{"$f":"IF(DY$11=\"\",0,Calc!DY269)","v":587935.7053675229},{"$f":"IF(DZ$11=\"\",0,Calc!DZ269)","v":594724.80127245956},{"$f":"IF(EA$11=\"\",0,Calc!EA269)","v":601513.89717739646},{"$f":"IF(EB$11=\"\",0,Calc!EB269)","v":608302.99308233312},{"$f":"IF(EC$11=\"\",0,Calc!EC269)","v":615092.0889872699},{"$f":"IF(ED$11=\"\",0,Calc!ED269)","v":621881.18489220669},{"$f":"IF(EE$11=\"\",0,Calc!EE269)","v":647530.38922105765},{"$f":"IF(EF$11=\"\",0,Calc!EF269)","v":654523.15800314257},{"$f":"IF(EG$11=\"\",0,Calc!EG269)","v":661515.92678522738},{"$f":"IF(EH$11=\"\",0,Calc!EH269)","v":668508.6955673123},{"$f":"IF(EI$11=\"\",0,Calc!EI269)","v":675501.46434939723},{"$f":"IF(EJ$11=\"\",0,Calc!EJ269)","v":682494.23313148192},{"$f":"IF(EK$11=\"\",0,Calc!EK269)","v":689487.00191356696},{"$f":"IF(EL$11=\"\",0,Calc!EL269)","v":696479.77069565176},{"$f":"IF(EM$11=\"\",0,Calc!EM269)","v":703472.53947773646},{"$f":"IF(EN$11=\"\",0,Calc!EN269)","v":710465.3082598215},{"$f":"IF(EO$11=\"\",0,Calc!EO269)","v":717458.07704190619},{"$f":"IF(EP$11=\"\",0,Calc!EP269)","v":724450.845823991},{"$f":"IF(EQ$11=\"\",0,Calc!EQ269)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER269)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES269)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET269)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU269)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV269)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW269)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX269)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY269)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ269)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA269)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB269)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC269)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Пользователь поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$FD39,$Z$2:$FD$2,Periods!$Q$18),SUM($Z39:$FD39))","v":10747385.734128354},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA270)","v":321.56249999999994},{"$f":"IF(AB$11=\"\",0,Calc!AB270)","v":675.28125},{"$f":"IF(AC$11=\"\",0,Calc!AC270)","v":1061.1562499999998},{"$f":"IF(AD$11=\"\",0,Calc!AD270)","v":1479.1874999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE270)","v":1929.375},{"$f":"IF(AF$11=\"\",0,Calc!AF270)","v":2411.71875},{"$f":"IF(AG$11=\"\",0,Calc!AG270)","v":2926.21875},{"$f":"IF(AH$11=\"\",0,Calc!AH270)","v":3472.875},{"$f":"IF(AI$11=\"\",0,Calc!AI270)","v":4051.6874999999986},{"$f":"IF(AJ$11=\"\",0,Calc!AJ270)","v":4662.6562499999991},{"$f":"IF(AK$11=\"\",0,Calc!AK270)","v":5305.7812499999973},{"$f":"IF(AL$11=\"\",0,Calc!AL270)","v":5981.0624999999991},{"$f":"IF(AM$11=\"\",0,Calc!AM270)","v":6889.1549999999997},{"$f":"IF(AN$11=\"\",0,Calc!AN270)","v":7650.9365624999991},{"$f":"IF(AO$11=\"\",0,Calc!AO270)","v":8445.8390624999993},{"$f":"IF(AP$11=\"\",0,Calc!AP270)","v":9273.8624999999993},{"$f":"IF(AQ$11=\"\",0,Calc!AQ270)","v":10135.006874999997},{"$f":"IF(AR$11=\"\",0,Calc!AR270)","v":11029.272187499999},{"$f":"IF(AS$11=\"\",0,Calc!AS270)","v":11956.6584375},{"$f":"IF(AT$11=\"\",0,Calc!AT270)","v":12917.165625},{"$f":"IF(AU$11=\"\",0,Calc!AU270)","v":13910.793749999997},{"$f":"IF(AV$11=\"\",0,Calc!AV270)","v":14937.542812499998},{"$f":"IF(AW$11=\"\",0,Calc!AW270)","v":15997.412812499995},{"$f":"IF(AX$11=\"\",0,Calc!AX270)","v":17090.403750000001},{"$f":"IF(AY$11=\"\",0,Calc!AY270)","v":18763.011093749999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ270)","v":19957.020890625001},{"$f":"IF(BA$11=\"\",0,Calc!BA270)","v":21185.145253124996},{"$f":"IF(BB$11=\"\",0,Calc!BB270)","v":22447.384181249996},{"$f":"IF(BC$11=\"\",0,Calc!BC270)","v":23743.737675},{"$f":"IF(BD$11=\"\",0,Calc!BD270)","v":25074.205734374998},{"$f":"IF(BE$11=\"\",0,Calc!BE270)","v":26438.788359374998},{"$f":"IF(BF$11=\"\",0,Calc!BF270)","v":27837.485549999994},{"$f":"IF(BG$11=\"\",0,Calc!BG270)","v":29270.297306249988},{"$f":"IF(BH$11=\"\",0,Calc!BH270)","v":30737.223628124993},{"$f":"IF(BI$11=\"\",0,Calc!BI270)","v":32238.264515624993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ270)","v":33773.41996875},{"$f":"IF(BK$11=\"\",0,Calc!BK270)","v":36402.970687124995},{"$f":"IF(BL$11=\"\",0,Calc!BL270)","v":38054.456809031246},{"$f":"IF(BM$11=\"\",0,Calc!BM270)","v":39741.080933531252},{"$f":"IF(BN$11=\"\",0,Calc!BN270)","v":41462.843060624989},{"$f":"IF(BO$11=\"\",0,Calc!BO270)","v":43219.743190312496},{"$f":"IF(BP$11=\"\",0,Calc!BP270)","v":44976.643319999988},{"$f":"IF(BQ$11=\"\",0,Calc!BQ270)","v":46733.543449687488},{"$f":"IF(BR$11=\"\",0,Calc!BR270)","v":48490.443579374994},{"$f":"IF(BS$11=\"\",0,Calc!BS270)","v":50247.343709062487},{"$f":"IF(BT$11=\"\",0,Calc!BT270)","v":52004.243838749993},{"$f":"IF(BU$11=\"\",0,Calc!BU270)","v":53761.1439684375},{"$f":"IF(BV$11=\"\",0,Calc!BV270)","v":55518.044098124992},{"$f":"IF(BW$11=\"\",0,Calc!BW270)","v":58993.192554646856},{"$f":"IF(BX$11=\"\",0,Calc!BX270)","v":60802.799688224979},{"$f":"IF(BY$11=\"\",0,Calc!BY270)","v":62612.406821803117},{"$f":"IF(BZ$11=\"\",0,Calc!BZ270)","v":64422.013955381241},{"$f":"IF(CA$11=\"\",0,Calc!CA270)","v":66231.621088959349},{"$f":"IF(CB$11=\"\",0,Calc!CB270)","v":68041.22822253748},{"$f":"IF(CC$11=\"\",0,Calc!CC270)","v":69850.835356115611},{"$f":"IF(CD$11=\"\",0,Calc!CD270)","v":71660.442489693742},{"$f":"IF(CE$11=\"\",0,Calc!CE270)","v":73470.049623271858},{"$f":"IF(CF$11=\"\",0,Calc!CF270)","v":75279.656756849974},{"$f":"IF(CG$11=\"\",0,Calc!CG270)","v":77089.263890428119},{"$f":"IF(CH$11=\"\",0,Calc!CH270)","v":78898.87102400625},{"$f":"IF(CI$11=\"\",0,Calc!CI270)","v":83129.73250231189},{"$f":"IF(CJ$11=\"\",0,Calc!CJ270)","v":84993.627849897341},{"$f":"IF(CK$11=\"\",0,Calc!CK270)","v":86857.52319748282},{"$f":"IF(CL$11=\"\",0,Calc!CL270)","v":88721.418545068285},{"$f":"IF(CM$11=\"\",0,Calc!CM270)","v":90585.313892653736},{"$f":"IF(CN$11=\"\",0,Calc!CN270)","v":92449.209240239215},{"$f":"IF(CO$11=\"\",0,Calc!CO270)","v":94313.10458782468},{"$f":"IF(CP$11=\"\",0,Calc!CP270)","v":96176.999935410175},{"$f":"IF(CQ$11=\"\",0,Calc!CQ270)","v":98040.895282995625},{"$f":"IF(CR$11=\"\",0,Calc!CR270)","v":99904.790630581105},{"$f":"IF(CS$11=\"\",0,Calc!CS270)","v":101768.68597816657},{"$f":"IF(CT$11=\"\",0,Calc!CT270)","v":103632.58132575202},{"$f":"IF(CU$11=\"\",0,Calc!CU270)","v":108661.37097353765},{"$f":"IF(CV$11=\"\",0,Calc!CV270)","v":110581.18318155066},{"$f":"IF(CW$11=\"\",0,Calc!CW270)","v":112500.99538956372},{"$f":"IF(CX$11=\"\",0,Calc!CX270)","v":114420.80759757673},{"$f":"IF(CY$11=\"\",0,Calc!CY270)","v":116340.61980558977},{"$f":"IF(CZ$11=\"\",0,Calc!CZ270)","v":118260.43201360281},{"$f":"IF(DA$11=\"\",0,Calc!DA270)","v":120180.24422161582},{"$f":"IF(DB$11=\"\",0,Calc!DB270)","v":122100.05642962888},{"$f":"IF(DC$11=\"\",0,Calc!DC270)","v":124019.86863764189},{"$f":"IF(DD$11=\"\",0,Calc!DD270)","v":125939.68084565492},{"$f":"IF(DE$11=\"\",0,Calc!DE270)","v":127859.49305366797},{"$f":"IF(DF$11=\"\",0,Calc!DF270)","v":129779.30526168099},{"$f":"IF(DG$11=\"\",0,Calc!DG270)","v":135650.09099378486},{"$f":"IF(DH$11=\"\",0,Calc!DH270)","v":137627.49756803826},{"$f":"IF(DI$11=\"\",0,Calc!DI270)","v":139604.90414229169},{"$f":"IF(DJ$11=\"\",0,Calc!DJ270)","v":141582.31071654512},{"$f":"IF(DK$11=\"\",0,Calc!DK270)","v":143559.71729079852},{"$f":"IF(DL$11=\"\",0,Calc!DL270)","v":145537.12386505198},{"$f":"IF(DM$11=\"\",0,Calc!DM270)","v":147514.53043930538},{"$f":"IF(DN$11=\"\",0,Calc!DN270)","v":149491.93701355881},{"$f":"IF(DO$11=\"\",0,Calc!DO270)","v":151469.34358781227},{"$f":"IF(DP$11=\"\",0,Calc!DP270)","v":153446.75016206564},{"$f":"IF(DQ$11=\"\",0,Calc!DQ270)","v":155424.1567363191},{"$f":"IF(DR$11=\"\",0,Calc!DR270)","v":157401.5633105725},{"$f":"IF(DS$11=\"\",0,Calc!DS270)","v":164160.3389813707},{"$f":"IF(DT$11=\"\",0,Calc!DT270)","v":166197.06775285173},{"$f":"IF(DU$11=\"\",0,Calc!DU270)","v":168233.79652433272},{"$f":"IF(DV$11=\"\",0,Calc!DV270)","v":170270.5252958138},{"$f":"IF(DW$11=\"\",0,Calc!DW270)","v":172307.25406729479},{"$f":"IF(DX$11=\"\",0,Calc!DX270)","v":174343.98283877582},{"$f":"IF(DY$11=\"\",0,Calc!DY270)","v":176380.71161025687},{"$f":"IF(DZ$11=\"\",0,Calc!DZ270)","v":178417.44038173786},{"$f":"IF(EA$11=\"\",0,Calc!EA270)","v":180454.16915321894},{"$f":"IF(EB$11=\"\",0,Calc!EB270)","v":182490.89792469994},{"$f":"IF(EC$11=\"\",0,Calc!EC270)","v":184527.62669618096},{"$f":"IF(ED$11=\"\",0,Calc!ED270)","v":186564.35546766201},{"$f":"IF(EE$11=\"\",0,Calc!EE270)","v":194259.11676631728},{"$f":"IF(EF$11=\"\",0,Calc!EF270)","v":196356.94740094276},{"$f":"IF(EG$11=\"\",0,Calc!EG270)","v":198454.77803556822},{"$f":"IF(EH$11=\"\",0,Calc!EH270)","v":200552.60867019367},{"$f":"IF(EI$11=\"\",0,Calc!EI270)","v":202650.43930481916},{"$f":"IF(EJ$11=\"\",0,Calc!EJ270)","v":204748.26993944458},{"$f":"IF(EK$11=\"\",0,Calc!EK270)","v":206846.10057407009},{"$f":"IF(EL$11=\"\",0,Calc!EL270)","v":208943.93120869552},{"$f":"IF(EM$11=\"\",0,Calc!EM270)","v":211041.76184332094},{"$f":"IF(EN$11=\"\",0,Calc!EN270)","v":213139.59247794645},{"$f":"IF(EO$11=\"\",0,Calc!EO270)","v":215237.42311257185},{"$f":"IF(EP$11=\"\",0,Calc!EP270)","v":217335.2537471973},{"$f":"IF(EQ$11=\"\",0,Calc!EQ270)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER270)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES270)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET270)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU270)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV270)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW270)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX270)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY270)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ270)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA270)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB270)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC270)","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Поставщик-магазин"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$FD40,$Z$2:$FD$2,Periods!$Q$18),SUM($Z40:$FD40))","v":100789508.79002206},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA271)","v":2791.3258333333333},{"$f":"IF(AB$11=\"\",0,Calc!AB271)","v":5861.7842499999997},{"$f":"IF(AC$11=\"\",0,Calc!AC271)","v":9211.375250000001},{"$f":"IF(AD$11=\"\",0,Calc!AD271)","v":12840.098833333333},{"$f":"IF(AE$11=\"\",0,Calc!AE271)","v":16747.954999999998},{"$f":"IF(AF$11=\"\",0,Calc!AF271)","v":20934.943749999999},{"$f":"IF(AG$11=\"\",0,Calc!AG271)","v":25908.796549999995},{"$f":"IF(AH$11=\"\",0,Calc!AH271)","v":30748.901399999999},{"$f":"IF(AI$11=\"\",0,Calc!AI271)","v":35873.718299999993},{"$f":"IF(AJ$11=\"\",0,Calc!AJ271)","v":41283.247249999993},{"$f":"IF(AK$11=\"\",0,Calc!AK271)","v":46977.488249999995},{"$f":"IF(AL$11=\"\",0,Calc!AL271)","v":52956.441300000006},{"$f":"IF(AM$11=\"\",0,Calc!AM271)","v":60404.839767999998},{"$f":"IF(AN$11=\"\",0,Calc!AN271)","v":67084.22108850001},{"$f":"IF(AO$11=\"\",0,Calc!AO271)","v":74054.010292499996},{"$f":"IF(AP$11=\"\",0,Calc!AP271)","v":81314.207379999993},{"$f":"IF(AQ$11=\"\",0,Calc!AQ271)","v":88864.812350999986},{"$f":"IF(AR$11=\"\",0,Calc!AR271)","v":96705.825205500019},{"$f":"IF(AS$11=\"\",0,Calc!AS271)","v":106932.80658381998},{"$f":"IF(AT$11=\"\",0,Calc!AT271)","v":115522.97664179996},{"$f":"IF(AU$11=\"\",0,Calc!AU271)","v":124409.35946039998},{"$f":"IF(AV$11=\"\",0,Calc!AV271)","v":133591.95503961996},{"$f":"IF(AW$11=\"\",0,Calc!AW271)","v":143070.76337946},{"$f":"IF(AX$11=\"\",0,Calc!AX271)","v":152845.78447992},{"$f":"IF(AY$11=\"\",0,Calc!AY271)","v":166176.26085907003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ271)","v":176751.11382282901},{"$f":"IF(BA$11=\"\",0,Calc!BA271)","v":187628.10544269541},{"$f":"IF(BB$11=\"\",0,Calc!BB271)","v":198807.23571866922},{"$f":"IF(BC$11=\"\",0,Calc!BC271)","v":210288.50465075043},{"$f":"IF(BD$11=\"\",0,Calc!BD271)","v":222071.912238939},{"$f":"IF(BE$11=\"\",0,Calc!BE271)","v":238837.98895386222},{"$f":"IF(BF$11=\"\",0,Calc!BF271)","v":251473.28901464719},{"$f":"IF(BG$11=\"\",0,Calc!BG271)","v":264416.76712569519},{"$f":"IF(BH$11=\"\",0,Calc!BH271)","v":277668.42328700627},{"$f":"IF(BI$11=\"\",0,Calc!BI271)","v":291228.25749858038},{"$f":"IF(BJ$11=\"\",0,Calc!BJ271)","v":305096.26976041758},{"$f":"IF(BK$11=\"\",0,Calc!BK271)","v":325659.65957861516},{"$f":"IF(BL$11=\"\",0,Calc!BL271)","v":340433.79471393843},{"$f":"IF(BM$11=\"\",0,Calc!BM271)","v":355522.27315001324},{"$f":"IF(BN$11=\"\",0,Calc!BN271)","v":370925.09488683956},{"$f":"IF(BO$11=\"\",0,Calc!BO271)","v":386642.25992441754},{"$f":"IF(BP$11=\"\",0,Calc!BP271)","v":402359.42496199551},{"$f":"IF(BQ$11=\"\",0,Calc!BQ271)","v":426433.49295335641},{"$f":"IF(BR$11=\"\",0,Calc!BR271)","v":442464.82727491122},{"$f":"IF(BS$11=\"\",0,Calc!BS271)","v":458496.16159646591},{"$f":"IF(BT$11=\"\",0,Calc!BT271)","v":474527.49591802078},{"$f":"IF(BU$11=\"\",0,Calc!BU271)","v":490558.83023957547},{"$f":"IF(BV$11=\"\",0,Calc!BV271)","v":506590.16456113022},{"$f":"IF(BW$11=\"\",0,Calc!BW271)","v":533076.76533376717},{"$f":"IF(BX$11=\"\",0,Calc!BX271)","v":549428.81335014047},{"$f":"IF(BY$11=\"\",0,Calc!BY271)","v":565780.86136651365},{"$f":"IF(BZ$11=\"\",0,Calc!BZ271)","v":582132.9093828866},{"$f":"IF(CA$11=\"\",0,Calc!CA271)","v":598484.95739926002},{"$f":"IF(CB$11=\"\",0,Calc!CB271)","v":614837.0054156332},{"$f":"IF(CC$11=\"\",0,Calc!CC271)","v":643805.91594171617},{"$f":"IF(CD$11=\"\",0,Calc!CD271)","v":660484.8256811389},{"$f":"IF(CE$11=\"\",0,Calc!CE271)","v":677163.73542056163},{"$f":"IF(CF$11=\"\",0,Calc!CF271)","v":693842.64515998424},{"$f":"IF(CG$11=\"\",0,Calc!CG271)","v":710521.55489940697},{"$f":"IF(CH$11=\"\",0,Calc!CH271)","v":727200.4646388297},{"$f":"IF(CI$11=\"\",0,Calc!CI271)","v":758760.95885711664},{"$f":"IF(CJ$11=\"\",0,Calc!CJ271)","v":775773.53640996688},{"$f":"IF(CK$11=\"\",0,Calc!CK271)","v":792786.11396281712},{"$f":"IF(CL$11=\"\",0,Calc!CL271)","v":809798.69151566713},{"$f":"IF(CM$11=\"\",0,Calc!CM271)","v":826811.26906851726},{"$f":"IF(CN$11=\"\",0,Calc!CN271)","v":843823.84662136761},{"$f":"IF(CO$11=\"\",0,Calc!CO271)","v":878043.81116924714},{"$f":"IF(CP$11=\"\",0,Calc!CP271)","v":895396.45565875794},{"$f":"IF(CQ$11=\"\",0,Calc!CQ271)","v":912749.10014826886},{"$f":"IF(CR$11=\"\",0,Calc!CR271)","v":930101.74463777989},{"$f":"IF(CS$11=\"\",0,Calc!CS271)","v":947454.38912729057},{"$f":"IF(CT$11=\"\",0,Calc!CT271)","v":964807.03361680149},{"$f":"IF(CU$11=\"\",0,Calc!CU271)","v":1001808.0962558547},{"$f":"IF(CV$11=\"\",0,Calc!CV271)","v":1019507.8859423541},{"$f":"IF(CW$11=\"\",0,Calc!CW271)","v":1037207.6756288531},{"$f":"IF(CX$11=\"\",0,Calc!CX271)","v":1054907.4653153524},{"$f":"IF(CY$11=\"\",0,Calc!CY271)","v":1072607.2550018516},{"$f":"IF(CZ$11=\"\",0,Calc!CZ271)","v":1090307.0446883508},{"$f":"IF(DA$11=\"\",0,Calc!DA271)","v":1130155.0674953002},{"$f":"IF(DB$11=\"\",0,Calc!DB271)","v":1148208.662822701},{"$f":"IF(DC$11=\"\",0,Calc!DC271)","v":1166262.2581501021},{"$f":"IF(DD$11=\"\",0,Calc!DD271)","v":1184315.8534775029},{"$f":"IF(DE$11=\"\",0,Calc!DE271)","v":1202369.4488049038},{"$f":"IF(DF$11=\"\",0,Calc!DF271)","v":1220423.0441323051},{"$f":"IF(DG$11=\"\",0,Calc!DG271)","v":1263252.6944909079},{"$f":"IF(DH$11=\"\",0,Calc!DH271)","v":1281667.4568012713},{"$f":"IF(DI$11=\"\",0,Calc!DI271)","v":1300082.2191116344},{"$f":"IF(DJ$11=\"\",0,Calc!DJ271)","v":1318496.9814219975},{"$f":"IF(DK$11=\"\",0,Calc!DK271)","v":1336911.7437323604},{"$f":"IF(DL$11=\"\",0,Calc!DL271)","v":1355326.5060427235},{"$f":"IF(DM$11=\"\",0,Calc!DM271)","v":1401201.482757133},{"$f":"IF(DN$11=\"\",0,Calc!DN271)","v":1419984.3444562904},{"$f":"IF(DO$11=\"\",0,Calc!DO271)","v":1438767.2061554478},{"$f":"IF(DP$11=\"\",0,Calc!DP271)","v":1457550.0678546049},{"$f":"IF(DQ$11=\"\",0,Calc!DQ271)","v":1476332.9295537621},{"$f":"IF(DR$11=\"\",0,Calc!DR271)","v":1495115.7912529195},{"$f":"IF(DS$11=\"\",0,Calc!DS271)","v":1544184.5190648653},{"$f":"IF(DT$11=\"\",0,Calc!DT271)","v":1563343.1359267121},{"$f":"IF(DU$11=\"\",0,Calc!DU271)","v":1582501.7527885593},{"$f":"IF(DV$11=\"\",0,Calc!DV271)","v":1601660.3696504058},{"$f":"IF(DW$11=\"\",0,Calc!DW271)","v":1620818.9865122533},{"$f":"IF(DX$11=\"\",0,Calc!DX271)","v":1639977.6033741001},{"$f":"IF(DY$11=\"\",0,Calc!DY271)","v":1692301.4745511354},{"$f":"IF(DZ$11=\"\",0,Calc!DZ271)","v":1711843.0620170836},{"$f":"IF(EA$11=\"\",0,Calc!EA271)","v":1731384.6494830321},{"$f":"IF(EB$11=\"\",0,Calc!EB271)","v":1750926.2369489807},{"$f":"IF(EC$11=\"\",0,Calc!EC271)","v":1770467.8244149291},{"$f":"IF(ED$11=\"\",0,Calc!ED271)","v":1790009.4118808778},{"$f":"IF(EE$11=\"\",0,Calc!EE271)","v":1845751.359577934},{"$f":"IF(EF$11=\"\",0,Calc!EF271)","v":1865683.8796597696},{"$f":"IF(EG$11=\"\",0,Calc!EG271)","v":1885616.3997416042},{"$f":"IF(EH$11=\"\",0,Calc!EH271)","v":1905548.9198234396},{"$f":"IF(EI$11=\"\",0,Calc!EI271)","v":1925481.4399052747},{"$f":"IF(EJ$11=\"\",0,Calc!EJ271)","v":1945413.95998711},{"$f":"IF(EK$11=\"\",0,Calc!EK271)","v":2004632.9220565523},{"$f":"IF(EL$11=\"\",0,Calc!EL271)","v":2024963.8847548948},{"$f":"IF(EM$11=\"\",0,Calc!EM271)","v":2045294.8474532373},{"$f":"IF(EN$11=\"\",0,Calc!EN271)","v":2065625.8101515796},{"$f":"IF(EO$11=\"\",0,Calc!EO271)","v":2085956.7728499223},{"$f":"IF(EP$11=\"\",0,Calc!EP271)","v":2106287.7355482643},{"$f":"IF(EQ$11=\"\",0,Calc!EQ271)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER271)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES271)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET271)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU271)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV271)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW271)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX271)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY271)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ271)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA271)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB271)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC271)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$FD41,$Z$2:$FD$2,Periods!$Q$18),SUM($Z41:$FD41))","v":82570724.296413481},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA272)","v":2286.666666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB272)","v":4802},{"$f":"IF(AC$11=\"\",0,Calc!AC272)","v":7546.0000000000009},{"$f":"IF(AD$11=\"\",0,Calc!AD272)","v":10518.666666666666},{"$f":"IF(AE$11=\"\",0,Calc!AE272)","v":13719.999999999998},{"$f":"IF(AF$11=\"\",0,Calc!AF272)","v":17150},{"$f":"IF(AG$11=\"\",0,Calc!AG272)","v":21224.84},{"$f":"IF(AH$11=\"\",0,Calc!AH272)","v":25189.919999999998},{"$f":"IF(AI$11=\"\",0,Calc!AI272)","v":29388.240000000002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ272)","v":33819.799999999996},{"$f":"IF(AK$11=\"\",0,Calc!AK272)","v":38484.599999999991},{"$f":"IF(AL$11=\"\",0,Calc!AL272)","v":43382.64},{"$f":"IF(AM$11=\"\",0,Calc!AM272)","v":49484.198400000001},{"$f":"IF(AN$11=\"\",0,Calc!AN272)","v":54956.008800000011},{"$f":"IF(AO$11=\"\",0,Calc!AO272)","v":60665.724000000002},{"$f":"IF(AP$11=\"\",0,Calc!AP272)","v":66613.343999999997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ272)","v":72798.868799999997},{"$f":"IF(AR$11=\"\",0,Calc!AR272)","v":79222.298400000014},{"$f":"IF(AS$11=\"\",0,Calc!AS272)","v":87601.305455999987},{"$f":"IF(AT$11=\"\",0,Calc!AT272)","v":94638.529439999969},{"$f":"IF(AU$11=\"\",0,Calc!AU272)","v":101918.41631999999},{"$f":"IF(AV$11=\"\",0,Calc!AV272)","v":109440.96609599997},{"$f":"IF(AW$11=\"\",0,Calc!AW272)","v":117206.17876800001},{"$f":"IF(AX$11=\"\",0,Calc!AX272)","v":125214.05433599997},{"$f":"IF(AY$11=\"\",0,Calc!AY272)","v":136133.88465600001},{"$f":"IF(AZ$11=\"\",0,Calc!AZ272)","v":144796.95004320002},{"$f":"IF(BA$11=\"\",0,Calc!BA272)","v":153707.53158432001},{"$f":"IF(BB$11=\"\",0,Calc!BB272)","v":162865.62927936},{"$f":"IF(BC$11=\"\",0,Calc!BC272)","v":172271.24312832003},{"$f":"IF(BD$11=\"\",0,Calc!BD272)","v":181924.3731312},{"$f":"IF(BE$11=\"\",0,Calc!BE272)","v":195661.51967375999},{"$f":"IF(BF$11=\"\",0,Calc!BF272)","v":206012.64523069441},{"$f":"IF(BG$11=\"\",0,Calc!BG272)","v":216616.23726462724},{"$f":"IF(BH$11=\"\",0,Calc!BH272)","v":227472.29577555842},{"$f":"IF(BI$11=\"\",0,Calc!BI272)","v":238580.82076348801},{"$f":"IF(BJ$11=\"\",0,Calc!BJ272)","v":249941.81222841601},{"$f":"IF(BK$11=\"\",0,Calc!BK272)","v":266786.3755737493},{"$f":"IF(BL$11=\"\",0,Calc!BL272)","v":278889.61848105263},{"$f":"IF(BM$11=\"\",0,Calc!BM272)","v":291250.37719489424},{"$f":"IF(BN$11=\"\",0,Calc!BN272)","v":303868.65171527426},{"$f":"IF(BO$11=\"\",0,Calc!BO272)","v":316744.44204219262},{"$f":"IF(BP$11=\"\",0,Calc!BP272)","v":329620.23236911109},{"$f":"IF(BQ$11=\"\",0,Calc!BQ272)","v":349345.94314994995},{"$f":"IF(BR$11=\"\",0,Calc!BR272)","v":362479.24928340671},{"$f":"IF(BS$11=\"\",0,Calc!BS272)","v":375612.55541686347},{"$f":"IF(BT$11=\"\",0,Calc!BT272)","v":388745.86155032029},{"$f":"IF(BU$11=\"\",0,Calc!BU272)","v":401879.16768377699},{"$f":"IF(BV$11=\"\",0,Calc!BV272)","v":415012.47381723381},{"$f":"IF(BW$11=\"\",0,Calc!BW272)","v":436708.69554970437},{"$f":"IF(BX$11=\"\",0,Calc!BX272)","v":450104.66780583037},{"$f":"IF(BY$11=\"\",0,Calc!BY272)","v":463500.64006195619},{"$f":"IF(BZ$11=\"\",0,Calc!BZ272)","v":476896.61231808201},{"$f":"IF(CA$11=\"\",0,Calc!CA272)","v":490292.58457420801},{"$f":"IF(CB$11=\"\",0,Calc!CB272)","v":503688.55683033384},{"$f":"IF(CC$11=\"\",0,Calc!CC272)","v":527426.21966818906},{"$f":"IF(CD$11=\"\",0,Calc!CD272)","v":541090.11136943754},{"$f":"IF(CE$11=\"\",0,Calc!CE272)","v":554754.0030706859},{"$f":"IF(CF$11=\"\",0,Calc!CF272)","v":568417.89477193425},{"$f":"IF(CG$11=\"\",0,Calc!CG272)","v":582081.78647318273},{"$f":"IF(CH$11=\"\",0,Calc!CH272)","v":595745.67817443109},{"$f":"IF(CI$11=\"\",0,Calc!CI272)","v":621597.76127319317},{"$f":"IF(CJ$11=\"\",0,Calc!CJ272)","v":635534.93080846663},{"$f":"IF(CK$11=\"\",0,Calc!CK272)","v":649472.10034374008},{"$f":"IF(CL$11=\"\",0,Calc!CL272)","v":663409.26987901342},{"$f":"IF(CM$11=\"\",0,Calc!CM272)","v":677346.43941428675},{"$f":"IF(CN$11=\"\",0,Calc!CN272)","v":691283.60894956021},{"$f":"IF(CO$11=\"\",0,Calc!CO272)","v":719325.19405453},{"$f":"IF(CP$11=\"\",0,Calc!CP272)","v":733541.10698050878},{"$f":"IF(CQ$11=\"\",0,Calc!CQ272)","v":747757.01990648778},{"$f":"IF(CR$11=\"\",0,Calc!CR272)","v":761972.93283246667},{"$f":"IF(CS$11=\"\",0,Calc!CS272)","v":776188.84575844544},{"$f":"IF(CT$11=\"\",0,Calc!CT272)","v":790404.75868442433},{"$f":"IF(CU$11=\"\",0,Calc!CU272)","v":820713.08504261135},{"$f":"IF(CV$11=\"\",0,Calc!CV272)","v":835213.31622710975},{"$f":"IF(CW$11=\"\",0,Calc!CW272)","v":849713.54741160816},{"$f":"IF(CX$11=\"\",0,Calc!CX272)","v":864213.77859610668},{"$f":"IF(CY$11=\"\",0,Calc!CY272)","v":878714.00978060521},{"$f":"IF(CZ$11=\"\",0,Calc!CZ272)","v":893214.24096510338},{"$f":"IF(DA$11=\"\",0,Calc!DA272)","v":925868.76159259398},{"$f":"IF(DB$11=\"\",0,Calc!DB272)","v":940658.99740078219},{"$f":"IF(DC$11=\"\",0,Calc!DC272)","v":955449.23320897087},{"$f":"IF(DD$11=\"\",0,Calc!DD272)","v":970239.46901715908},{"$f":"IF(DE$11=\"\",0,Calc!DE272)","v":985029.70482534752},{"$f":"IF(DF$11=\"\",0,Calc!DF272)","v":999819.94063353597},{"$f":"IF(DG$11=\"\",0,Calc!DG272)","v":1034902.3799705589},{"$f":"IF(DH$11=\"\",0,Calc!DH272)","v":1049988.420494911},{"$f":"IF(DI$11=\"\",0,Calc!DI272)","v":1065074.4610192634},{"$f":"IF(DJ$11=\"\",0,Calc!DJ272)","v":1080160.5015436155},{"$f":"IF(DK$11=\"\",0,Calc!DK272)","v":1095246.5420679676},{"$f":"IF(DL$11=\"\",0,Calc!DL272)","v":1110332.5825923197},{"$f":"IF(DM$11=\"\",0,Calc!DM272)","v":1147926.995579005},{"$f":"IF(DN$11=\"\",0,Calc!DN272)","v":1163314.7569138443},{"$f":"IF(DO$11=\"\",0,Calc!DO272)","v":1178702.5182486835},{"$f":"IF(DP$11=\"\",0,Calc!DP272)","v":1194090.2795835226},{"$f":"IF(DQ$11=\"\",0,Calc!DQ272)","v":1209478.0409183619},{"$f":"IF(DR$11=\"\",0,Calc!DR272)","v":1224865.8022532011},{"$f":"IF(DS$11=\"\",0,Calc!DS272)","v":1265058.6348598013},{"$f":"IF(DT$11=\"\",0,Calc!DT272)","v":1280754.1514213374},{"$f":"IF(DU$11=\"\",0,Calc!DU272)","v":1296449.6679828733},{"$f":"IF(DV$11=\"\",0,Calc!DV272)","v":1312145.1845444092},{"$f":"IF(DW$11=\"\",0,Calc!DW272)","v":1327840.7011059453},{"$f":"IF(DX$11=\"\",0,Calc!DX272)","v":1343536.2176674812},{"$f":"IF(DY$11=\"\",0,Calc!DY272)","v":1386416.3689135979},{"$f":"IF(DZ$11=\"\",0,Calc!DZ272)","v":1402425.7958063644},{"$f":"IF(EA$11=\"\",0,Calc!EA272)","v":1418435.2226991311},{"$f":"IF(EB$11=\"\",0,Calc!EB272)","v":1434444.6495918978},{"$f":"IF(EC$11=\"\",0,Calc!EC272)","v":1450454.0764846648},{"$f":"IF(ED$11=\"\",0,Calc!ED272)","v":1466463.5033774315},{"$f":"IF(EE$11=\"\",0,Calc!EE272)","v":1512122.3888756018},{"$f":"IF(EF$11=\"\",0,Calc!EF272)","v":1528452.0043062239},{"$f":"IF(EG$11=\"\",0,Calc!EG272)","v":1544781.6197368458},{"$f":"IF(EH$11=\"\",0,Calc!EH272)","v":1561111.235167468},{"$f":"IF(EI$11=\"\",0,Calc!EI272)","v":1577440.8505980901},{"$f":"IF(EJ$11=\"\",0,Calc!EJ272)","v":1593770.466028712},{"$f":"IF(EK$11=\"\",0,Calc!EK272)","v":1642302.0830885207},{"$f":"IF(EL$11=\"\",0,Calc!EL272)","v":1658958.2908277551},{"$f":"IF(EM$11=\"\",0,Calc!EM272)","v":1675614.4985669898},{"$f":"IF(EN$11=\"\",0,Calc!EN272)","v":1692270.7063062242},{"$f":"IF(EO$11=\"\",0,Calc!EO272)","v":1708926.9140454589},{"$f":"IF(EP$11=\"\",0,Calc!EP272)","v":1725583.1217846933},{"$f":"IF(EQ$11=\"\",0,Calc!EQ272)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER272)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES272)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET272)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU272)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV272)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW272)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX272)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY272)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ272)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA272)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB272)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC272)","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$FD42,$Z$2:$FD$2,Periods!$Q$18),SUM($Z42:$FD42))","v":16514144.859282702},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA273)","v":457.33333333333331},{"$f":"IF(AB$11=\"\",0,Calc!AB273)","v":960.40000000000009},{"$f":"IF(AC$11=\"\",0,Calc!AC273)","v":1509.2},{"$f":"IF(AD$11=\"\",0,Calc!AD273)","v":2103.7333333333336},{"$f":"IF(AE$11=\"\",0,Calc!AE273)","v":2743.9999999999995},{"$f":"IF(AF$11=\"\",0,Calc!AF273)","v":3430},{"$f":"IF(AG$11=\"\",0,Calc!AG273)","v":4244.9679999999989},{"$f":"IF(AH$11=\"\",0,Calc!AH273)","v":5037.9840000000004},{"$f":"IF(AI$11=\"\",0,Calc!AI273)","v":5877.6480000000001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ273)","v":6763.96},{"$f":"IF(AK$11=\"\",0,Calc!AK273)","v":7696.9199999999992},{"$f":"IF(AL$11=\"\",0,Calc!AL273)","v":8676.5280000000002},{"$f":"IF(AM$11=\"\",0,Calc!AM273)","v":9896.8396799999991},{"$f":"IF(AN$11=\"\",0,Calc!AN273)","v":10991.201760000002},{"$f":"IF(AO$11=\"\",0,Calc!AO273)","v":12133.144799999998},{"$f":"IF(AP$11=\"\",0,Calc!AP273)","v":13322.668799999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ273)","v":14559.773759999998},{"$f":"IF(AR$11=\"\",0,Calc!AR273)","v":15844.45968},{"$f":"IF(AS$11=\"\",0,Calc!AS273)","v":17520.261091200002},{"$f":"IF(AT$11=\"\",0,Calc!AT273)","v":18927.705887999997},{"$f":"IF(AU$11=\"\",0,Calc!AU273)","v":20383.683263999999},{"$f":"IF(AV$11=\"\",0,Calc!AV273)","v":21888.193219199999},{"$f":"IF(AW$11=\"\",0,Calc!AW273)","v":23441.235753599998},{"$f":"IF(AX$11=\"\",0,Calc!AX273)","v":25042.810867199998},{"$f":"IF(AY$11=\"\",0,Calc!AY273)","v":27226.776931199998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ273)","v":28959.390008639999},{"$f":"IF(BA$11=\"\",0,Calc!BA273)","v":30741.506316864004},{"$f":"IF(BB$11=\"\",0,Calc!BB273)","v":32573.125855871993},{"$f":"IF(BC$11=\"\",0,Calc!BC273)","v":34454.248625664004},{"$f":"IF(BD$11=\"\",0,Calc!BD273)","v":36384.874626240002},{"$f":"IF(BE$11=\"\",0,Calc!BE273)","v":39132.303934752003},{"$f":"IF(BF$11=\"\",0,Calc!BF273)","v":41202.529046138887},{"$f":"IF(BG$11=\"\",0,Calc!BG273)","v":43323.24745292544},{"$f":"IF(BH$11=\"\",0,Calc!BH273)","v":45494.459155111683},{"$f":"IF(BI$11=\"\",0,Calc!BI273)","v":47716.164152697595},{"$f":"IF(BJ$11=\"\",0,Calc!BJ273)","v":49988.362445683189},{"$f":"IF(BK$11=\"\",0,Calc!BK273)","v":53357.275114749857},{"$f":"IF(BL$11=\"\",0,Calc!BL273)","v":55777.923696210506},{"$f":"IF(BM$11=\"\",0,Calc!BM273)","v":58250.075438978849},{"$f":"IF(BN$11=\"\",0,Calc!BN273)","v":60773.730343054849},{"$f":"IF(BO$11=\"\",0,Calc!BO273)","v":63348.888408438535},{"$f":"IF(BP$11=\"\",0,Calc!BP273)","v":65924.046473822207},{"$f":"IF(BQ$11=\"\",0,Calc!BQ273)","v":69869.188629989992},{"$f":"IF(BR$11=\"\",0,Calc!BR273)","v":72495.849856681351},{"$f":"IF(BS$11=\"\",0,Calc!BS273)","v":75122.511083372694},{"$f":"IF(BT$11=\"\",0,Calc!BT273)","v":77749.172310064052},{"$f":"IF(BU$11=\"\",0,Calc!BU273)","v":80375.83353675541},{"$f":"IF(BV$11=\"\",0,Calc!BV273)","v":83002.494763446753},{"$f":"IF(BW$11=\"\",0,Calc!BW273)","v":87341.739109940885},{"$f":"IF(BX$11=\"\",0,Calc!BX273)","v":90020.933561166064},{"$f":"IF(BY$11=\"\",0,Calc!BY273)","v":92700.128012391244},{"$f":"IF(BZ$11=\"\",0,Calc!BZ273)","v":95379.322463616423},{"$f":"IF(CA$11=\"\",0,Calc!CA273)","v":98058.516914841603},{"$f":"IF(CB$11=\"\",0,Calc!CB273)","v":100737.71136606678},{"$f":"IF(CC$11=\"\",0,Calc!CC273)","v":105485.24393363782},{"$f":"IF(CD$11=\"\",0,Calc!CD273)","v":108218.0222738875},{"$f":"IF(CE$11=\"\",0,Calc!CE273)","v":110950.80061413717},{"$f":"IF(CF$11=\"\",0,Calc!CF273)","v":113683.57895438686},{"$f":"IF(CG$11=\"\",0,Calc!CG273)","v":116416.35729463655},{"$f":"IF(CH$11=\"\",0,Calc!CH273)","v":119149.13563488622},{"$f":"IF(CI$11=\"\",0,Calc!CI273)","v":124319.55225463865},{"$f":"IF(CJ$11=\"\",0,Calc!CJ273)","v":127106.9861616933},{"$f":"IF(CK$11=\"\",0,Calc!CK273)","v":129894.42006874799},{"$f":"IF(CL$11=\"\",0,Calc!CL273)","v":132681.85397580266},{"$f":"IF(CM$11=\"\",0,Calc!CM273)","v":135469.28788285734},{"$f":"IF(CN$11=\"\",0,Calc!CN273)","v":138256.72178991203},{"$f":"IF(CO$11=\"\",0,Calc!CO273)","v":143865.038810906},{"$f":"IF(CP$11=\"\",0,Calc!CP273)","v":146708.22139610178},{"$f":"IF(CQ$11=\"\",0,Calc!CQ273)","v":149551.40398129757},{"$f":"IF(CR$11=\"\",0,Calc!CR273)","v":152394.58656649332},{"$f":"IF(CS$11=\"\",0,Calc!CS273)","v":155237.76915168911},{"$f":"IF(CT$11=\"\",0,Calc!CT273)","v":158080.95173688486},{"$f":"IF(CU$11=\"\",0,Calc!CU273)","v":164142.61700852227},{"$f":"IF(CV$11=\"\",0,Calc!CV273)","v":167042.66324542198},{"$f":"IF(CW$11=\"\",0,Calc!CW273)","v":169942.70948232163},{"$f":"IF(CX$11=\"\",0,Calc!CX273)","v":172842.75571922134},{"$f":"IF(CY$11=\"\",0,Calc!CY273)","v":175742.80195612102},{"$f":"IF(CZ$11=\"\",0,Calc!CZ273)","v":178642.84819302071},{"$f":"IF(DA$11=\"\",0,Calc!DA273)","v":185173.75231851879},{"$f":"IF(DB$11=\"\",0,Calc!DB273)","v":188131.79948015645},{"$f":"IF(DC$11=\"\",0,Calc!DC273)","v":191089.84664179411},{"$f":"IF(DD$11=\"\",0,Calc!DD273)","v":194047.8938034318},{"$f":"IF(DE$11=\"\",0,Calc!DE273)","v":197005.94096506949},{"$f":"IF(DF$11=\"\",0,Calc!DF273)","v":199963.98812670718},{"$f":"IF(DG$11=\"\",0,Calc!DG273)","v":206980.4759941118},{"$f":"IF(DH$11=\"\",0,Calc!DH273)","v":209997.68409898222},{"$f":"IF(DI$11=\"\",0,Calc!DI273)","v":213014.89220385265},{"$f":"IF(DJ$11=\"\",0,Calc!DJ273)","v":216032.10030872308},{"$f":"IF(DK$11=\"\",0,Calc!DK273)","v":219049.30841359354},{"$f":"IF(DL$11=\"\",0,Calc!DL273)","v":222066.51651846396},{"$f":"IF(DM$11=\"\",0,Calc!DM273)","v":229585.39911580103},{"$f":"IF(DN$11=\"\",0,Calc!DN273)","v":232662.95138276886},{"$f":"IF(DO$11=\"\",0,Calc!DO273)","v":235740.50364973675},{"$f":"IF(DP$11=\"\",0,Calc!DP273)","v":238818.05591670453},{"$f":"IF(DQ$11=\"\",0,Calc!DQ273)","v":241895.60818367236},{"$f":"IF(DR$11=\"\",0,Calc!DR273)","v":244973.16045064025},{"$f":"IF(DS$11=\"\",0,Calc!DS273)","v":253011.72697196028},{"$f":"IF(DT$11=\"\",0,Calc!DT273)","v":256150.83028426743},{"$f":"IF(DU$11=\"\",0,Calc!DU273)","v":259289.93359657467},{"$f":"IF(DV$11=\"\",0,Calc!DV273)","v":262429.03690888186},{"$f":"IF(DW$11=\"\",0,Calc!DW273)","v":265568.14022118913},{"$f":"IF(DX$11=\"\",0,Calc!DX273)","v":268707.24353349628},{"$f":"IF(DY$11=\"\",0,Calc!DY273)","v":277283.27378271957},{"$f":"IF(DZ$11=\"\",0,Calc!DZ273)","v":280485.15916127292},{"$f":"IF(EA$11=\"\",0,Calc!EA273)","v":283687.04453982622},{"$f":"IF(EB$11=\"\",0,Calc!EB273)","v":286888.92991837958},{"$f":"IF(EC$11=\"\",0,Calc!EC273)","v":290090.81529693294},{"$f":"IF(ED$11=\"\",0,Calc!ED273)","v":293292.7006754863},{"$f":"IF(EE$11=\"\",0,Calc!EE273)","v":302424.47777512041},{"$f":"IF(EF$11=\"\",0,Calc!EF273)","v":305690.40086124477},{"$f":"IF(EG$11=\"\",0,Calc!EG273)","v":308956.32394736918},{"$f":"IF(EH$11=\"\",0,Calc!EH273)","v":312222.24703349365},{"$f":"IF(EI$11=\"\",0,Calc!EI273)","v":315488.17011961801},{"$f":"IF(EJ$11=\"\",0,Calc!EJ273)","v":318754.09320574248},{"$f":"IF(EK$11=\"\",0,Calc!EK273)","v":328460.41661770415},{"$f":"IF(EL$11=\"\",0,Calc!EL273)","v":331791.65816555102},{"$f":"IF(EM$11=\"\",0,Calc!EM273)","v":335122.89971339802},{"$f":"IF(EN$11=\"\",0,Calc!EN273)","v":338454.14126124489},{"$f":"IF(EO$11=\"\",0,Calc!EO273)","v":341785.38280909177},{"$f":"IF(EP$11=\"\",0,Calc!EP273)","v":345116.62435693864},{"$f":"IF(EQ$11=\"\",0,Calc!EQ273)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER273)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES273)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET273)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU273)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV273)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW273)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX273)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY273)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ273)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA273)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB273)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC273)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$FD43,$Z$2:$FD$2,Periods!$Q$18),SUM($Z43:$FD43))","v":1651414.4859282696},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA274)","v":45.733333333333334},{"$f":"IF(AB$11=\"\",0,Calc!AB274)","v":96.039999999999992},{"$f":"IF(AC$11=\"\",0,Calc!AC274)","v":150.92000000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD274)","v":210.37333333333333},{"$f":"IF(AE$11=\"\",0,Calc!AE274)","v":274.39999999999992},{"$f":"IF(AF$11=\"\",0,Calc!AF274)","v":343},{"$f":"IF(AG$11=\"\",0,Calc!AG274)","v":424.49679999999995},{"$f":"IF(AH$11=\"\",0,Calc!AH274)","v":503.79839999999996},{"$f":"IF(AI$11=\"\",0,Calc!AI274)","v":587.76480000000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ274)","v":676.39599999999984},{"$f":"IF(AK$11=\"\",0,Calc!AK274)","v":769.69199999999989},{"$f":"IF(AL$11=\"\",0,Calc!AL274)","v":867.65279999999984},{"$f":"IF(AM$11=\"\",0,Calc!AM274)","v":989.68396799999994},{"$f":"IF(AN$11=\"\",0,Calc!AN274)","v":1099.1201760000001},{"$f":"IF(AO$11=\"\",0,Calc!AO274)","v":1213.31448},{"$f":"IF(AP$11=\"\",0,Calc!AP274)","v":1332.2668799999997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ274)","v":1455.9773759999998},{"$f":"IF(AR$11=\"\",0,Calc!AR274)","v":1584.445968},{"$f":"IF(AS$11=\"\",0,Calc!AS274)","v":1752.0261091199995},{"$f":"IF(AT$11=\"\",0,Calc!AT274)","v":1892.7705887999996},{"$f":"IF(AU$11=\"\",0,Calc!AU274)","v":2038.3683263999999},{"$f":"IF(AV$11=\"\",0,Calc!AV274)","v":2188.8193219199998},{"$f":"IF(AW$11=\"\",0,Calc!AW274)","v":2344.1235753599999},{"$f":"IF(AX$11=\"\",0,Calc!AX274)","v":2504.2810867199996},{"$f":"IF(AY$11=\"\",0,Calc!AY274)","v":2722.6776931199997},{"$f":"IF(AZ$11=\"\",0,Calc!AZ274)","v":2895.9390008639998},{"$f":"IF(BA$11=\"\",0,Calc!BA274)","v":3074.1506316863997},{"$f":"IF(BB$11=\"\",0,Calc!BB274)","v":3257.3125855871995},{"$f":"IF(BC$11=\"\",0,Calc!BC274)","v":3445.4248625664},{"$f":"IF(BD$11=\"\",0,Calc!BD274)","v":3638.4874626239998},{"$f":"IF(BE$11=\"\",0,Calc!BE274)","v":3913.2303934752008},{"$f":"IF(BF$11=\"\",0,Calc!BF274)","v":4120.2529046138889},{"$f":"IF(BG$11=\"\",0,Calc!BG274)","v":4332.3247452925443},{"$f":"IF(BH$11=\"\",0,Calc!BH274)","v":4549.4459155111681},{"$f":"IF(BI$11=\"\",0,Calc!BI274)","v":4771.6164152697602},{"$f":"IF(BJ$11=\"\",0,Calc!BJ274)","v":4998.8362445683206},{"$f":"IF(BK$11=\"\",0,Calc!BK274)","v":5335.7275114749855},{"$f":"IF(BL$11=\"\",0,Calc!BL274)","v":5577.7923696210519},{"$f":"IF(BM$11=\"\",0,Calc!BM274)","v":5825.0075438978856},{"$f":"IF(BN$11=\"\",0,Calc!BN274)","v":6077.3730343054849},{"$f":"IF(BO$11=\"\",0,Calc!BO274)","v":6334.8888408438534},{"$f":"IF(BP$11=\"\",0,Calc!BP274)","v":6592.4046473822218},{"$f":"IF(BQ$11=\"\",0,Calc!BQ274)","v":6986.9188629989994},{"$f":"IF(BR$11=\"\",0,Calc!BR274)","v":7249.5849856681343},{"$f":"IF(BS$11=\"\",0,Calc!BS274)","v":7512.2511083372701},{"$f":"IF(BT$11=\"\",0,Calc!BT274)","v":7774.9172310064059},{"$f":"IF(BU$11=\"\",0,Calc!BU274)","v":8037.5833536755408},{"$f":"IF(BV$11=\"\",0,Calc!BV274)","v":8300.2494763446775},{"$f":"IF(BW$11=\"\",0,Calc!BW274)","v":8734.1739109940881},{"$f":"IF(BX$11=\"\",0,Calc!BX274)","v":9002.0933561166057},{"$f":"IF(BY$11=\"\",0,Calc!BY274)","v":9270.0128012391251},{"$f":"IF(BZ$11=\"\",0,Calc!BZ274)","v":9537.9322463616409},{"$f":"IF(CA$11=\"\",0,Calc!CA274)","v":9805.8516914841603},{"$f":"IF(CB$11=\"\",0,Calc!CB274)","v":10073.771136606678},{"$f":"IF(CC$11=\"\",0,Calc!CC274)","v":10548.524393363779},{"$f":"IF(CD$11=\"\",0,Calc!CD274)","v":10821.802227388749},{"$f":"IF(CE$11=\"\",0,Calc!CE274)","v":11095.080061413717},{"$f":"IF(CF$11=\"\",0,Calc!CF274)","v":11368.357895438685},{"$f":"IF(CG$11=\"\",0,Calc!CG274)","v":11641.635729463653},{"$f":"IF(CH$11=\"\",0,Calc!CH274)","v":11914.913563488622},{"$f":"IF(CI$11=\"\",0,Calc!CI274)","v":12431.955225463864},{"$f":"IF(CJ$11=\"\",0,Calc!CJ274)","v":12710.698616169331},{"$f":"IF(CK$11=\"\",0,Calc!CK274)","v":12989.4420068748},{"$f":"IF(CL$11=\"\",0,Calc!CL274)","v":13268.185397580268},{"$f":"IF(CM$11=\"\",0,Calc!CM274)","v":13546.928788285733},{"$f":"IF(CN$11=\"\",0,Calc!CN274)","v":13825.672178991203},{"$f":"IF(CO$11=\"\",0,Calc!CO274)","v":14386.503881090601},{"$f":"IF(CP$11=\"\",0,Calc!CP274)","v":14670.82213961018},{"$f":"IF(CQ$11=\"\",0,Calc!CQ274)","v":14955.140398129755},{"$f":"IF(CR$11=\"\",0,Calc!CR274)","v":15239.458656649331},{"$f":"IF(CS$11=\"\",0,Calc!CS274)","v":15523.77691516891},{"$f":"IF(CT$11=\"\",0,Calc!CT274)","v":15808.095173688487},{"$f":"IF(CU$11=\"\",0,Calc!CU274)","v":16414.261700852228},{"$f":"IF(CV$11=\"\",0,Calc!CV274)","v":16704.266324542197},{"$f":"IF(CW$11=\"\",0,Calc!CW274)","v":16994.270948232166},{"$f":"IF(CX$11=\"\",0,Calc!CX274)","v":17284.275571922131},{"$f":"IF(CY$11=\"\",0,Calc!CY274)","v":17574.280195612104},{"$f":"IF(CZ$11=\"\",0,Calc!CZ274)","v":17864.284819302069},{"$f":"IF(DA$11=\"\",0,Calc!DA274)","v":18517.375231851882},{"$f":"IF(DB$11=\"\",0,Calc!DB274)","v":18813.179948015648},{"$f":"IF(DC$11=\"\",0,Calc!DC274)","v":19108.984664179417},{"$f":"IF(DD$11=\"\",0,Calc!DD274)","v":19404.789380343187},{"$f":"IF(DE$11=\"\",0,Calc!DE274)","v":19700.594096506953},{"$f":"IF(DF$11=\"\",0,Calc!DF274)","v":19996.398812670719},{"$f":"IF(DG$11=\"\",0,Calc!DG274)","v":20698.04759941118},{"$f":"IF(DH$11=\"\",0,Calc!DH274)","v":20999.768409898221},{"$f":"IF(DI$11=\"\",0,Calc!DI274)","v":21301.489220385261},{"$f":"IF(DJ$11=\"\",0,Calc!DJ274)","v":21603.210030872309},{"$f":"IF(DK$11=\"\",0,Calc!DK274)","v":21904.93084135935},{"$f":"IF(DL$11=\"\",0,Calc!DL274)","v":22206.651651846394},{"$f":"IF(DM$11=\"\",0,Calc!DM274)","v":22958.539911580097},{"$f":"IF(DN$11=\"\",0,Calc!DN274)","v":23266.295138276884},{"$f":"IF(DO$11=\"\",0,Calc!DO274)","v":23574.050364973667},{"$f":"IF(DP$11=\"\",0,Calc!DP274)","v":23881.805591670451},{"$f":"IF(DQ$11=\"\",0,Calc!DQ274)","v":24189.560818367234},{"$f":"IF(DR$11=\"\",0,Calc!DR274)","v":24497.316045064017},{"$f":"IF(DS$11=\"\",0,Calc!DS274)","v":25301.172697196027},{"$f":"IF(DT$11=\"\",0,Calc!DT274)","v":25615.083028426743},{"$f":"IF(DU$11=\"\",0,Calc!DU274)","v":25928.993359657466},{"$f":"IF(DV$11=\"\",0,Calc!DV274)","v":26242.903690888186},{"$f":"IF(DW$11=\"\",0,Calc!DW274)","v":26556.814022118906},{"$f":"IF(DX$11=\"\",0,Calc!DX274)","v":26870.724353349622},{"$f":"IF(DY$11=\"\",0,Calc!DY274)","v":27728.327378271952},{"$f":"IF(DZ$11=\"\",0,Calc!DZ274)","v":28048.515916127286},{"$f":"IF(EA$11=\"\",0,Calc!EA274)","v":28368.704453982624},{"$f":"IF(EB$11=\"\",0,Calc!EB274)","v":28688.892991837954},{"$f":"IF(EC$11=\"\",0,Calc!EC274)","v":29009.081529693292},{"$f":"IF(ED$11=\"\",0,Calc!ED274)","v":29329.27006754863},{"$f":"IF(EE$11=\"\",0,Calc!EE274)","v":30242.447777512039},{"$f":"IF(EF$11=\"\",0,Calc!EF274)","v":30569.040086124478},{"$f":"IF(EG$11=\"\",0,Calc!EG274)","v":30895.63239473692},{"$f":"IF(EH$11=\"\",0,Calc!EH274)","v":31222.224703349362},{"$f":"IF(EI$11=\"\",0,Calc!EI274)","v":31548.817011961801},{"$f":"IF(EJ$11=\"\",0,Calc!EJ274)","v":31875.409320574243},{"$f":"IF(EK$11=\"\",0,Calc!EK274)","v":32846.041661770425},{"$f":"IF(EL$11=\"\",0,Calc!EL274)","v":33179.165816555105},{"$f":"IF(EM$11=\"\",0,Calc!EM274)","v":33512.2899713398},{"$f":"IF(EN$11=\"\",0,Calc!EN274)","v":33845.41412612448},{"$f":"IF(EO$11=\"\",0,Calc!EO274)","v":34178.538280909175},{"$f":"IF(EP$11=\"\",0,Calc!EP274)","v":34511.662435693863},{"$f":"IF(EQ$11=\"\",0,Calc!EQ274)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER274)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES274)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET274)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU274)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV274)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW274)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX274)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY274)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ274)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA274)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB274)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC274)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$FD45,$Z$2:$FD$2,Periods!$Q$18),SUM($Z45:$FD45))","v":40942.4218442985},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA276)","v":1.2249999999999999},{"$f":"IF(AB$11=\"\",0,Calc!AB276)","v":2.5724999999999998},{"$f":"IF(AC$11=\"\",0,Calc!AC276)","v":4.0425000000000004},{"$f":"IF(AD$11=\"\",0,Calc!AD276)","v":5.6350000000000007},{"$f":"IF(AE$11=\"\",0,Calc!AE276)","v":7.35},{"$f":"IF(AF$11=\"\",0,Calc!AF276)","v":9.1875000000000018},{"$f":"IF(AG$11=\"\",0,Calc!AG276)","v":11.147499999999997},{"$f":"IF(AH$11=\"\",0,Calc!AH276)","v":13.229999999999999},{"$f":"IF(AI$11=\"\",0,Calc!AI276)","v":15.434999999999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ276)","v":17.762499999999996},{"$f":"IF(AK$11=\"\",0,Calc!AK276)","v":20.212499999999999},{"$f":"IF(AL$11=\"\",0,Calc!AL276)","v":22.785},{"$f":"IF(AM$11=\"\",0,Calc!AM276)","v":26.244399999999999},{"$f":"IF(AN$11=\"\",0,Calc!AN276)","v":29.146425000000001},{"$f":"IF(AO$11=\"\",0,Calc!AO276)","v":32.174624999999992},{"$f":"IF(AP$11=\"\",0,Calc!AP276)","v":35.329000000000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ276)","v":38.609549999999999},{"$f":"IF(AR$11=\"\",0,Calc!AR276)","v":42.016275000000014},{"$f":"IF(AS$11=\"\",0,Calc!AS276)","v":45.549175000000005},{"$f":"IF(AT$11=\"\",0,Calc!AT276)","v":49.208249999999992},{"$f":"IF(AU$11=\"\",0,Calc!AU276)","v":52.993499999999997},{"$f":"IF(AV$11=\"\",0,Calc!AV276)","v":56.904925000000006},{"$f":"IF(AW$11=\"\",0,Calc!AW276)","v":60.942524999999996},{"$f":"IF(AX$11=\"\",0,Calc!AX276)","v":65.10629999999999},{"$f":"IF(AY$11=\"\",0,Calc!AY276)","v":71.478137500000003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ276)","v":76.026746249999988},{"$f":"IF(BA$11=\"\",0,Calc!BA276)","v":80.705315249999998},{"$f":"IF(BB$11=\"\",0,Calc!BB276)","v":85.513844500000005},{"$f":"IF(BC$11=\"\",0,Calc!BC276)","v":90.452334000000008},{"$f":"IF(BD$11=\"\",0,Calc!BD276)","v":95.520783749999993},{"$f":"IF(BE$11=\"\",0,Calc!BE276)","v":100.71919375},{"$f":"IF(BF$11=\"\",0,Calc!BF276)","v":106.04756400000001},{"$f":"IF(BG$11=\"\",0,Calc!BG276)","v":111.5058945},{"$f":"IF(BH$11=\"\",0,Calc!BH276)","v":117.09418525},{"$f":"IF(BI$11=\"\",0,Calc!BI276)","v":122.81243624999996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ276)","v":128.66064750000001},{"$f":"IF(BK$11=\"\",0,Calc!BK276)","v":138.67798357000001},{"$f":"IF(BL$11=\"\",0,Calc!BL276)","v":144.96935927249999},{"$f":"IF(BM$11=\"\",0,Calc!BM276)","v":151.39459403250001},{"$f":"IF(BN$11=\"\",0,Calc!BN276)","v":157.95368785000002},{"$f":"IF(BO$11=\"\",0,Calc!BO276)","v":164.64664072499997},{"$f":"IF(BP$11=\"\",0,Calc!BP276)","v":171.33959359999997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ276)","v":178.032546475},{"$f":"IF(BR$11=\"\",0,Calc!BR276)","v":184.72549934999998},{"$f":"IF(BS$11=\"\",0,Calc!BS276)","v":191.41845222499998},{"$f":"IF(BT$11=\"\",0,Calc!BT276)","v":198.11140509999998},{"$f":"IF(BU$11=\"\",0,Calc!BU276)","v":204.80435797500002},{"$f":"IF(BV$11=\"\",0,Calc!BV276)","v":211.49731084999999},{"$f":"IF(BW$11=\"\",0,Calc!BW276)","v":224.73597163675001},{"$f":"IF(BX$11=\"\",0,Calc!BX276)","v":231.62971309799997},{"$f":"IF(BY$11=\"\",0,Calc!BY276)","v":238.52345455924996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ276)","v":245.4171960205},{"$f":"IF(CA$11=\"\",0,Calc!CA276)","v":252.31093748174996},{"$f":"IF(CB$11=\"\",0,Calc!CB276)","v":259.20467894299998},{"$f":"IF(CC$11=\"\",0,Calc!CC276)","v":266.09842040424996},{"$f":"IF(CD$11=\"\",0,Calc!CD276)","v":272.99216186550001},{"$f":"IF(CE$11=\"\",0,Calc!CE276)","v":279.88590332675},{"$f":"IF(CF$11=\"\",0,Calc!CF276)","v":286.77964478799998},{"$f":"IF(CG$11=\"\",0,Calc!CG276)","v":293.67338624924997},{"$f":"IF(CH$11=\"\",0,Calc!CH276)","v":300.56712771050002},{"$f":"IF(CI$11=\"\",0,Calc!CI276)","v":316.68469524690238},{"$f":"IF(CJ$11=\"\",0,Calc!CJ276)","v":323.7852489519899},{"$f":"IF(CK$11=\"\",0,Calc!CK276)","v":330.88580265707742},{"$f":"IF(CL$11=\"\",0,Calc!CL276)","v":337.98635636216494},{"$f":"IF(CM$11=\"\",0,Calc!CM276)","v":345.08691006725246},{"$f":"IF(CN$11=\"\",0,Calc!CN276)","v":352.18746377233998},{"$f":"IF(CO$11=\"\",0,Calc!CO276)","v":359.28801747742745},{"$f":"IF(CP$11=\"\",0,Calc!CP276)","v":366.38857118251497},{"$f":"IF(CQ$11=\"\",0,Calc!CQ276)","v":373.48912488760249},{"$f":"IF(CR$11=\"\",0,Calc!CR276)","v":380.58967859268989},{"$f":"IF(CS$11=\"\",0,Calc!CS276)","v":387.69023229777741},{"$f":"IF(CT$11=\"\",0,Calc!CT276)","v":394.79078600286488},{"$f":"IF(CU$11=\"\",0,Calc!CU276)","v":413.94807989919104},{"$f":"IF(CV$11=\"\",0,Calc!CV276)","v":421.26165021543119},{"$f":"IF(CW$11=\"\",0,Calc!CW276)","v":428.57522053167133},{"$f":"IF(CX$11=\"\",0,Calc!CX276)","v":435.88879084791142},{"$f":"IF(CY$11=\"\",0,Calc!CY276)","v":443.20236116415157},{"$f":"IF(CZ$11=\"\",0,Calc!CZ276)","v":450.51593148039166},{"$f":"IF(DA$11=\"\",0,Calc!DA276)","v":457.82950179663175},{"$f":"IF(DB$11=\"\",0,Calc!DB276)","v":465.14307211287183},{"$f":"IF(DC$11=\"\",0,Calc!DC276)","v":472.45664242911198},{"$f":"IF(DD$11=\"\",0,Calc!DD276)","v":479.77021274535218},{"$f":"IF(DE$11=\"\",0,Calc!DE276)","v":487.08378306159233},{"$f":"IF(DF$11=\"\",0,Calc!DF276)","v":494.39735337783242},{"$f":"IF(DG$11=\"\",0,Calc!DG276)","v":516.76225140489476},{"$f":"IF(DH$11=\"\",0,Calc!DH276)","v":524.29522883062214},{"$f":"IF(DI$11=\"\",0,Calc!DI276)","v":531.8282062563494},{"$f":"IF(DJ$11=\"\",0,Calc!DJ276)","v":539.36118368207667},{"$f":"IF(DK$11=\"\",0,Calc!DK276)","v":546.89416110780405},{"$f":"IF(DL$11=\"\",0,Calc!DL276)","v":554.42713853353132},{"$f":"IF(DM$11=\"\",0,Calc!DM276)","v":561.9601159592587},{"$f":"IF(DN$11=\"\",0,Calc!DN276)","v":569.49309338498597},{"$f":"IF(DO$11=\"\",0,Calc!DO276)","v":577.02607081071324},{"$f":"IF(DP$11=\"\",0,Calc!DP276)","v":584.55904823644062},{"$f":"IF(DQ$11=\"\",0,Calc!DQ276)","v":592.092025662168},{"$f":"IF(DR$11=\"\",0,Calc!DR276)","v":599.62500308789527},{"$f":"IF(DS$11=\"\",0,Calc!DS276)","v":625.37271992903118},{"$f":"IF(DT$11=\"\",0,Calc!DT276)","v":633.1316866775303},{"$f":"IF(DU$11=\"\",0,Calc!DU276)","v":640.89065342602953},{"$f":"IF(DV$11=\"\",0,Calc!DV276)","v":648.64962017452865},{"$f":"IF(DW$11=\"\",0,Calc!DW276)","v":656.40858692302788},{"$f":"IF(DX$11=\"\",0,Calc!DX276)","v":664.167553671527},{"$f":"IF(DY$11=\"\",0,Calc!DY276)","v":671.92652042002612},{"$f":"IF(DZ$11=\"\",0,Calc!DZ276)","v":679.68548716852524},{"$f":"IF(EA$11=\"\",0,Calc!EA276)","v":687.44445391702436},{"$f":"IF(EB$11=\"\",0,Calc!EB276)","v":695.20342066552359},{"$f":"IF(EC$11=\"\",0,Calc!EC276)","v":702.96238741402283},{"$f":"IF(ED$11=\"\",0,Calc!ED276)","v":710.72135416252183},{"$f":"IF(EE$11=\"\",0,Calc!EE276)","v":740.03473053835182},{"$f":"IF(EF$11=\"\",0,Calc!EF276)","v":748.02646628930574},{"$f":"IF(EG$11=\"\",0,Calc!EG276)","v":756.01820204025978},{"$f":"IF(EH$11=\"\",0,Calc!EH276)","v":764.00993779121404},{"$f":"IF(EI$11=\"\",0,Calc!EI276)","v":772.00167354216796},{"$f":"IF(EJ$11=\"\",0,Calc!EJ276)","v":779.99340929312223},{"$f":"IF(EK$11=\"\",0,Calc!EK276)","v":787.98514504407638},{"$f":"IF(EL$11=\"\",0,Calc!EL276)","v":795.97688079503052},{"$f":"IF(EM$11=\"\",0,Calc!EM276)","v":803.96861654598467},{"$f":"IF(EN$11=\"\",0,Calc!EN276)","v":811.96035229693871},{"$f":"IF(EO$11=\"\",0,Calc!EO276)","v":819.95208804789286},{"$f":"IF(EP$11=\"\",0,Calc!EP276)","v":827.94382379884701},{"$f":"IF(EQ$11=\"\",0,Calc!EQ276)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER276)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES276)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET276)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU276)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV276)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW276)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX276)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY276)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ276)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA276)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB276)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC276)","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$FD46,$Z$2:$FD$2,Periods!$Q$18),SUM($Z46:$FD46))","v":12282.726553289551},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA277)","v":0.36749999999999994},{"$f":"IF(AB$11=\"\",0,Calc!AB277)","v":0.77174999999999994},{"$f":"IF(AC$11=\"\",0,Calc!AC277)","v":1.21275},{"$f":"IF(AD$11=\"\",0,Calc!AD277)","v":1.6905000000000001},{"$f":"IF(AE$11=\"\",0,Calc!AE277)","v":2.2049999999999996},{"$f":"IF(AF$11=\"\",0,Calc!AF277)","v":2.7562500000000005},{"$f":"IF(AG$11=\"\",0,Calc!AG277)","v":3.3442499999999993},{"$f":"IF(AH$11=\"\",0,Calc!AH277)","v":3.9689999999999994},{"$f":"IF(AI$11=\"\",0,Calc!AI277)","v":4.6304999999999996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ277)","v":5.3287499999999985},{"$f":"IF(AK$11=\"\",0,Calc!AK277)","v":6.0637499999999998},{"$f":"IF(AL$11=\"\",0,Calc!AL277)","v":6.8354999999999997},{"$f":"IF(AM$11=\"\",0,Calc!AM277)","v":7.8733199999999997},{"$f":"IF(AN$11=\"\",0,Calc!AN277)","v":8.7439274999999999},{"$f":"IF(AO$11=\"\",0,Calc!AO277)","v":9.6523874999999979},{"$f":"IF(AP$11=\"\",0,Calc!AP277)","v":10.598699999999999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ277)","v":11.582865},{"$f":"IF(AR$11=\"\",0,Calc!AR277)","v":12.604882500000004},{"$f":"IF(AS$11=\"\",0,Calc!AS277)","v":13.664752500000001},{"$f":"IF(AT$11=\"\",0,Calc!AT277)","v":14.762474999999997},{"$f":"IF(AU$11=\"\",0,Calc!AU277)","v":15.898049999999998},{"$f":"IF(AV$11=\"\",0,Calc!AV277)","v":17.0714775},{"$f":"IF(AW$11=\"\",0,Calc!AW277)","v":18.282757499999999},{"$f":"IF(AX$11=\"\",0,Calc!AX277)","v":19.531889999999997},{"$f":"IF(AY$11=\"\",0,Calc!AY277)","v":21.443441249999999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ277)","v":22.808023874999996},{"$f":"IF(BA$11=\"\",0,Calc!BA277)","v":24.211594574999999},{"$f":"IF(BB$11=\"\",0,Calc!BB277)","v":25.654153350000001},{"$f":"IF(BC$11=\"\",0,Calc!BC277)","v":27.135700200000002},{"$f":"IF(BD$11=\"\",0,Calc!BD277)","v":28.656235124999998},{"$f":"IF(BE$11=\"\",0,Calc!BE277)","v":30.215758125000001},{"$f":"IF(BF$11=\"\",0,Calc!BF277)","v":31.814269200000002},{"$f":"IF(BG$11=\"\",0,Calc!BG277)","v":33.451768349999995},{"$f":"IF(BH$11=\"\",0,Calc!BH277)","v":35.128255574999997},{"$f":"IF(BI$11=\"\",0,Calc!BI277)","v":36.843730874999984},{"$f":"IF(BJ$11=\"\",0,Calc!BJ277)","v":38.598194249999999},{"$f":"IF(BK$11=\"\",0,Calc!BK277)","v":41.603395071000001},{"$f":"IF(BL$11=\"\",0,Calc!BL277)","v":43.490807781749993},{"$f":"IF(BM$11=\"\",0,Calc!BM277)","v":45.418378209750003},{"$f":"IF(BN$11=\"\",0,Calc!BN277)","v":47.386106355000003},{"$f":"IF(BO$11=\"\",0,Calc!BO277)","v":49.393992217499992},{"$f":"IF(BP$11=\"\",0,Calc!BP277)","v":51.401878079999989},{"$f":"IF(BQ$11=\"\",0,Calc!BQ277)","v":53.4097639425},{"$f":"IF(BR$11=\"\",0,Calc!BR277)","v":55.417649804999989},{"$f":"IF(BS$11=\"\",0,Calc!BS277)","v":57.425535667499993},{"$f":"IF(BT$11=\"\",0,Calc!BT277)","v":59.43342152999999},{"$f":"IF(BU$11=\"\",0,Calc!BU277)","v":61.441307392500001},{"$f":"IF(BV$11=\"\",0,Calc!BV277)","v":63.449193254999997},{"$f":"IF(BW$11=\"\",0,Calc!BW277)","v":67.420791491025},{"$f":"IF(BX$11=\"\",0,Calc!BX277)","v":69.488913929399985},{"$f":"IF(BY$11=\"\",0,Calc!BY277)","v":71.557036367774984},{"$f":"IF(BZ$11=\"\",0,Calc!BZ277)","v":73.625158806149997},{"$f":"IF(CA$11=\"\",0,Calc!CA277)","v":75.693281244524982},{"$f":"IF(CB$11=\"\",0,Calc!CB277)","v":77.761403682899996},{"$f":"IF(CC$11=\"\",0,Calc!CC277)","v":79.829526121274981},{"$f":"IF(CD$11=\"\",0,Calc!CD277)","v":81.897648559649994},{"$f":"IF(CE$11=\"\",0,Calc!CE277)","v":83.965770998024993},{"$f":"IF(CF$11=\"\",0,Calc!CF277)","v":86.033893436399993},{"$f":"IF(CG$11=\"\",0,Calc!CG277)","v":88.102015874774992},{"$f":"IF(CH$11=\"\",0,Calc!CH277)","v":90.170138313150005},{"$f":"IF(CI$11=\"\",0,Calc!CI277)","v":95.005408574070714},{"$f":"IF(CJ$11=\"\",0,Calc!CJ277)","v":97.135574685596964},{"$f":"IF(CK$11=\"\",0,Calc!CK277)","v":99.265740797123229},{"$f":"IF(CL$11=\"\",0,Calc!CL277)","v":101.39590690864948},{"$f":"IF(CM$11=\"\",0,Calc!CM277)","v":103.52607302017573},{"$f":"IF(CN$11=\"\",0,Calc!CN277)","v":105.65623913170199},{"$f":"IF(CO$11=\"\",0,Calc!CO277)","v":107.78640524322823},{"$f":"IF(CP$11=\"\",0,Calc!CP277)","v":109.91657135475448},{"$f":"IF(CQ$11=\"\",0,Calc!CQ277)","v":112.04673746628075},{"$f":"IF(CR$11=\"\",0,Calc!CR277)","v":114.17690357780697},{"$f":"IF(CS$11=\"\",0,Calc!CS277)","v":116.30706968933322},{"$f":"IF(CT$11=\"\",0,Calc!CT277)","v":118.43723580085945},{"$f":"IF(CU$11=\"\",0,Calc!CU277)","v":124.1844239697573},{"$f":"IF(CV$11=\"\",0,Calc!CV277)","v":126.37849506462935},{"$f":"IF(CW$11=\"\",0,Calc!CW277)","v":128.57256615950141},{"$f":"IF(CX$11=\"\",0,Calc!CX277)","v":130.76663725437342},{"$f":"IF(CY$11=\"\",0,Calc!CY277)","v":132.96070834924546},{"$f":"IF(CZ$11=\"\",0,Calc!CZ277)","v":135.15477944411748},{"$f":"IF(DA$11=\"\",0,Calc!DA277)","v":137.34885053898952},{"$f":"IF(DB$11=\"\",0,Calc!DB277)","v":139.54292163386154},{"$f":"IF(DC$11=\"\",0,Calc!DC277)","v":141.73699272873358},{"$f":"IF(DD$11=\"\",0,Calc!DD277)","v":143.93106382360565},{"$f":"IF(DE$11=\"\",0,Calc!DE277)","v":146.1251349184777},{"$f":"IF(DF$11=\"\",0,Calc!DF277)","v":148.31920601334971},{"$f":"IF(DG$11=\"\",0,Calc!DG277)","v":155.02867542146842},{"$f":"IF(DH$11=\"\",0,Calc!DH277)","v":157.28856864918663},{"$f":"IF(DI$11=\"\",0,Calc!DI277)","v":159.54846187690481},{"$f":"IF(DJ$11=\"\",0,Calc!DJ277)","v":161.80835510462299},{"$f":"IF(DK$11=\"\",0,Calc!DK277)","v":164.0682483323412},{"$f":"IF(DL$11=\"\",0,Calc!DL277)","v":166.32814156005938},{"$f":"IF(DM$11=\"\",0,Calc!DM277)","v":168.58803478777762},{"$f":"IF(DN$11=\"\",0,Calc!DN277)","v":170.8479280154958},{"$f":"IF(DO$11=\"\",0,Calc!DO277)","v":173.10782124321398},{"$f":"IF(DP$11=\"\",0,Calc!DP277)","v":175.36771447093219},{"$f":"IF(DQ$11=\"\",0,Calc!DQ277)","v":177.62760769865039},{"$f":"IF(DR$11=\"\",0,Calc!DR277)","v":179.88750092636857},{"$f":"IF(DS$11=\"\",0,Calc!DS277)","v":187.61181597870936},{"$f":"IF(DT$11=\"\",0,Calc!DT277)","v":189.93950600325908},{"$f":"IF(DU$11=\"\",0,Calc!DU277)","v":192.26719602780886},{"$f":"IF(DV$11=\"\",0,Calc!DV277)","v":194.59488605235859},{"$f":"IF(DW$11=\"\",0,Calc!DW277)","v":196.92257607690837},{"$f":"IF(DX$11=\"\",0,Calc!DX277)","v":199.2502661014581},{"$f":"IF(DY$11=\"\",0,Calc!DY277)","v":201.57795612600782},{"$f":"IF(DZ$11=\"\",0,Calc!DZ277)","v":203.90564615055757},{"$f":"IF(EA$11=\"\",0,Calc!EA277)","v":206.2333361751073},{"$f":"IF(EB$11=\"\",0,Calc!EB277)","v":208.56102619965708},{"$f":"IF(EC$11=\"\",0,Calc!EC277)","v":210.88871622420683},{"$f":"IF(ED$11=\"\",0,Calc!ED277)","v":213.21640624875656},{"$f":"IF(EE$11=\"\",0,Calc!EE277)","v":222.01041916150555},{"$f":"IF(EF$11=\"\",0,Calc!EF277)","v":224.40793988679172},{"$f":"IF(EG$11=\"\",0,Calc!EG277)","v":226.80546061207792},{"$f":"IF(EH$11=\"\",0,Calc!EH277)","v":229.20298133736421},{"$f":"IF(EI$11=\"\",0,Calc!EI277)","v":231.60050206265038},{"$f":"IF(EJ$11=\"\",0,Calc!EJ277)","v":233.99802278793666},{"$f":"IF(EK$11=\"\",0,Calc!EK277)","v":236.39554351322289},{"$f":"IF(EL$11=\"\",0,Calc!EL277)","v":238.79306423850915},{"$f":"IF(EM$11=\"\",0,Calc!EM277)","v":241.1905849637954},{"$f":"IF(EN$11=\"\",0,Calc!EN277)","v":243.5881056890816},{"$f":"IF(EO$11=\"\",0,Calc!EO277)","v":245.98562641436786},{"$f":"IF(EP$11=\"\",0,Calc!EP277)","v":248.38314713965408},{"$f":"IF(EQ$11=\"\",0,Calc!EQ277)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER277)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES277)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET277)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU277)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV277)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW277)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX277)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY277)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ277)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA277)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB277)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC277)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Все сервисы поставщика"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$FD47,$Z$2:$FD$2,Periods!$Q$18),SUM($Z47:$FD47))","v":65497537.822686307},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA278)","v":1875.5770833333331},{"$f":"IF(AB$11=\"\",0,Calc!AB278)","v":3938.711875},{"$f":"IF(AC$11=\"\",0,Calc!AC278)","v":6189.4043750000001},{"$f":"IF(AD$11=\"\",0,Calc!AD278)","v":8627.654583333333},{"$f":"IF(AE$11=\"\",0,Calc!AE278)","v":11253.462499999998},{"$f":"IF(AF$11=\"\",0,Calc!AF278)","v":14066.828125},{"$f":"IF(AG$11=\"\",0,Calc!AG278)","v":17258.150758333333},{"$f":"IF(AH$11=\"\",0,Calc!AH278)","v":20482.200900000003},{"$f":"IF(AI$11=\"\",0,Calc!AI278)","v":23895.90105},{"$f":"IF(AJ$11=\"\",0,Calc!AJ278)","v":27499.251208333331},{"$f":"IF(AK$11=\"\",0,Calc!AK278)","v":31292.251375},{"$f":"IF(AL$11=\"\",0,Calc!AL278)","v":35274.901550000002},{"$f":"IF(AM$11=\"\",0,Calc!AM278)","v":40408.666601333331},{"$f":"IF(AN$11=\"\",0,Calc!AN278)","v":44876.932619750005},{"$f":"IF(AO$11=\"\",0,Calc!AO278)","v":49539.471073749999},{"$f":"IF(AP$11=\"\",0,Calc!AP278)","v":54396.281963333335},{"$f":"IF(AQ$11=\"\",0,Calc!AQ278)","v":59447.365288499997},{"$f":"IF(AR$11=\"\",0,Calc!AR278)","v":64692.721049250016},{"$f":"IF(AS$11=\"\",0,Calc!AS278)","v":70918.184485703328},{"$f":"IF(AT$11=\"\",0,Calc!AT278)","v":76615.213156299986},{"$f":"IF(AU$11=\"\",0,Calc!AU278)","v":82508.691091399989},{"$f":"IF(AV$11=\"\",0,Calc!AV278)","v":88598.618291003339},{"$f":"IF(AW$11=\"\",0,Calc!AW278)","v":94884.99475510999},{"$f":"IF(AX$11=\"\",0,Calc!AX278)","v":101367.82048371999},{"$f":"IF(AY$11=\"\",0,Calc!AY278)","v":110677.90782907834},{"$f":"IF(AZ$11=\"\",0,Calc!AZ278)","v":117721.04741820152},{"$f":"IF(BA$11=\"\",0,Calc!BA278)","v":124965.4195670139},{"$f":"IF(BB$11=\"\",0,Calc!BB278)","v":132411.02427551552},{"$f":"IF(BC$11=\"\",0,Calc!BC278)","v":140057.86154370641},{"$f":"IF(BD$11=\"\",0,Calc!BD278)","v":147905.93137158651},{"$f":"IF(BE$11=\"\",0,Calc!BE278)","v":157710.43268564105},{"$f":"IF(BF$11=\"\",0,Calc!BF278)","v":166053.82331804271},{"$f":"IF(BG$11=\"\",0,Calc!BG278)","v":174600.71128294198},{"$f":"IF(BH$11=\"\",0,Calc!BH278)","v":183351.09658033878},{"$f":"IF(BI$11=\"\",0,Calc!BI278)","v":192304.97921023326},{"$f":"IF(BJ$11=\"\",0,Calc!BJ278)","v":201462.35917262532},{"$f":"IF(BK$11=\"\",0,Calc!BK278)","v":215951.31820051113},{"$f":"IF(BL$11=\"\",0,Calc!BL278)","v":225748.33746250346},{"$f":"IF(BM$11=\"\",0,Calc!BM278)","v":235753.80394283601},{"$f":"IF(BN$11=\"\",0,Calc!BN278)","v":245967.71764150879},{"$f":"IF(BO$11=\"\",0,Calc!BO278)","v":256390.07855852187},{"$f":"IF(BP$11=\"\",0,Calc!BP278)","v":266812.43947553495},{"$f":"IF(BQ$11=\"\",0,Calc!BQ278)","v":280368.63900021673},{"$f":"IF(BR$11=\"\",0,Calc!BR278)","v":290908.8133987211},{"$f":"IF(BS$11=\"\",0,Calc!BS278)","v":301448.98779722548},{"$f":"IF(BT$11=\"\",0,Calc!BT278)","v":311989.16219572985},{"$f":"IF(BU$11=\"\",0,Calc!BU278)","v":322529.33659423422},{"$f":"IF(BV$11=\"\",0,Calc!BV278)","v":333069.51099273859},{"$f":"IF(BW$11=\"\",0,Calc!BW278)","v":351959.20900970593},{"$f":"IF(BX$11=\"\",0,Calc!BX278)","v":362755.5037646048},{"$f":"IF(BY$11=\"\",0,Calc!BY278)","v":373551.79851950379},{"$f":"IF(BZ$11=\"\",0,Calc!BZ278)","v":384348.09327440272},{"$f":"IF(CA$11=\"\",0,Calc!CA278)","v":395144.38802930166},{"$f":"IF(CB$11=\"\",0,Calc!CB278)","v":405940.68278420065},{"$f":"IF(CC$11=\"\",0,Calc!CC278)","v":421468.30098024069},{"$f":"IF(CD$11=\"\",0,Calc!CD278)","v":432387.1688812832},{"$f":"IF(CE$11=\"\",0,Calc!CE278)","v":443306.03678232571},{"$f":"IF(CF$11=\"\",0,Calc!CF278)","v":454224.90468336828},{"$f":"IF(CG$11=\"\",0,Calc!CG278)","v":465143.77258441073},{"$f":"IF(CH$11=\"\",0,Calc!CH278)","v":476062.64048545336},{"$f":"IF(CI$11=\"\",0,Calc!CI278)","v":498802.90485590941},{"$f":"IF(CJ$11=\"\",0,Calc!CJ278)","v":509986.82648945},{"$f":"IF(CK$11=\"\",0,Calc!CK278)","v":521170.7481229906},{"$f":"IF(CL$11=\"\",0,Calc!CL278)","v":532354.66975653113},{"$f":"IF(CM$11=\"\",0,Calc!CM278)","v":543538.59139007167},{"$f":"IF(CN$11=\"\",0,Calc!CN278)","v":554722.51302361221},{"$f":"IF(CO$11=\"\",0,Calc!CO278)","v":572359.20478028897},{"$f":"IF(CP$11=\"\",0,Calc!CP278)","v":583670.65151507733},{"$f":"IF(CQ$11=\"\",0,Calc!CQ278)","v":594982.0982498657},{"$f":"IF(CR$11=\"\",0,Calc!CR278)","v":606293.54498465394},{"$f":"IF(CS$11=\"\",0,Calc!CS278)","v":617604.99171944219},{"$f":"IF(CT$11=\"\",0,Calc!CT278)","v":628916.43845423055},{"$f":"IF(CU$11=\"\",0,Calc!CU278)","v":655753.58217207203},{"$f":"IF(CV$11=\"\",0,Calc!CV278)","v":667339.33450726757},{"$f":"IF(CW$11=\"\",0,Calc!CW278)","v":678925.08684246324},{"$f":"IF(CX$11=\"\",0,Calc!CX278)","v":690510.8391776589},{"$f":"IF(CY$11=\"\",0,Calc!CY278)","v":702096.59151285444},{"$f":"IF(CZ$11=\"\",0,Calc!CZ278)","v":713682.34384805011},{"$f":"IF(DA$11=\"\",0,Calc!DA278)","v":733573.68360341445},{"$f":"IF(DB$11=\"\",0,Calc!DB278)","v":745292.11305394815},{"$f":"IF(DC$11=\"\",0,Calc!DC278)","v":757010.54250448197},{"$f":"IF(DD$11=\"\",0,Calc!DD278)","v":768728.97195501579},{"$f":"IF(DE$11=\"\",0,Calc!DE278)","v":780447.40140554961},{"$f":"IF(DF$11=\"\",0,Calc!DF278)","v":792165.83085608343},{"$f":"IF(DG$11=\"\",0,Calc!DG278)","v":823358.94655859494},{"$f":"IF(DH$11=\"\",0,Calc!DH278)","v":835361.26356382226},{"$f":"IF(DI$11=\"\",0,Calc!DI278)","v":847363.58056904958},{"$f":"IF(DJ$11=\"\",0,Calc!DJ278)","v":859365.8975742769},{"$f":"IF(DK$11=\"\",0,Calc!DK278)","v":871368.2145795041},{"$f":"IF(DL$11=\"\",0,Calc!DL278)","v":883370.53158473154},{"$f":"IF(DM$11=\"\",0,Calc!DM278)","v":905670.42899147607},{"$f":"IF(DN$11=\"\",0,Calc!DN278)","v":917810.78326750128},{"$f":"IF(DO$11=\"\",0,Calc!DO278)","v":929951.13754352648},{"$f":"IF(DP$11=\"\",0,Calc!DP278)","v":942091.4918195518},{"$f":"IF(DQ$11=\"\",0,Calc!DQ278)","v":954231.84609557677},{"$f":"IF(DR$11=\"\",0,Calc!DR278)","v":966372.20037160197},{"$f":"IF(DS$11=\"\",0,Calc!DS278)","v":1002193.7712336408},{"$f":"IF(DT$11=\"\",0,Calc!DT278)","v":1014627.9371298398},{"$f":"IF(DU$11=\"\",0,Calc!DU278)","v":1027062.1030260387},{"$f":"IF(DV$11=\"\",0,Calc!DV278)","v":1039496.2689222378},{"$f":"IF(DW$11=\"\",0,Calc!DW278)","v":1051930.4348184369},{"$f":"IF(DX$11=\"\",0,Calc!DX278)","v":1064364.6007146358},{"$f":"IF(DY$11=\"\",0,Calc!DY278)","v":1089235.7369790305},{"$f":"IF(DZ$11=\"\",0,Calc!DZ278)","v":1101813.5168517677},{"$f":"IF(EA$11=\"\",0,Calc!EA278)","v":1114391.2967245046},{"$f":"IF(EB$11=\"\",0,Calc!EB278)","v":1126969.0765972415},{"$f":"IF(EC$11=\"\",0,Calc!EC278)","v":1139546.8564699788},{"$f":"IF(ED$11=\"\",0,Calc!ED278)","v":1152124.6363427157},{"$f":"IF(EE$11=\"\",0,Calc!EE278)","v":1192861.1750459305},{"$f":"IF(EF$11=\"\",0,Calc!EF278)","v":1205743.0451868151},{"$f":"IF(EG$11=\"\",0,Calc!EG278)","v":1218624.9153276996},{"$f":"IF(EH$11=\"\",0,Calc!EH278)","v":1231506.7854685844},{"$f":"IF(EI$11=\"\",0,Calc!EI278)","v":1244388.6556094694},{"$f":"IF(EJ$11=\"\",0,Calc!EJ278)","v":1257270.5257503542},{"$f":"IF(EK$11=\"\",0,Calc!EK278)","v":1284884.8116365918},{"$f":"IF(EL$11=\"\",0,Calc!EL278)","v":1297916.0977586668},{"$f":"IF(EM$11=\"\",0,Calc!EM278)","v":1310947.3838807414},{"$f":"IF(EN$11=\"\",0,Calc!EN278)","v":1323978.6700028167},{"$f":"IF(EO$11=\"\",0,Calc!EO278)","v":1337009.9561248915},{"$f":"IF(EP$11=\"\",0,Calc!EP278)","v":1350041.2422469666},{"$f":"IF(EQ$11=\"\",0,Calc!EQ278)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER278)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES278)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET278)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU278)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV278)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW278)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX278)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY278)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ278)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA278)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB278)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC278)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$FD48,$Z$2:$FD$2,Periods!$Q$18),SUM($Z48:$FD48))","v":30964021.611155063},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA279)","v":857.49999999999989},{"$f":"IF(AB$11=\"\",0,Calc!AB279)","v":1800.7500000000002},{"$f":"IF(AC$11=\"\",0,Calc!AC279)","v":2829.75},{"$f":"IF(AD$11=\"\",0,Calc!AD279)","v":3944.5},{"$f":"IF(AE$11=\"\",0,Calc!AE279)","v":5144.9999999999991},{"$f":"IF(AF$11=\"\",0,Calc!AF279)","v":6431.25},{"$f":"IF(AG$11=\"\",0,Calc!AG279)","v":7959.3150000000005},{"$f":"IF(AH$11=\"\",0,Calc!AH279)","v":9446.2200000000012},{"$f":"IF(AI$11=\"\",0,Calc!AI279)","v":11020.59},{"$f":"IF(AJ$11=\"\",0,Calc!AJ279)","v":12682.424999999999},{"$f":"IF(AK$11=\"\",0,Calc!AK279)","v":14431.725},{"$f":"IF(AL$11=\"\",0,Calc!AL279)","v":16268.490000000002},{"$f":"IF(AM$11=\"\",0,Calc!AM279)","v":18556.574400000001},{"$f":"IF(AN$11=\"\",0,Calc!AN279)","v":20608.503300000008},{"$f":"IF(AO$11=\"\",0,Calc!AO279)","v":22749.646500000003},{"$f":"IF(AP$11=\"\",0,Calc!AP279)","v":24980.004000000004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ279)","v":27299.575799999999},{"$f":"IF(AR$11=\"\",0,Calc!AR279)","v":29708.361900000007},{"$f":"IF(AS$11=\"\",0,Calc!AS279)","v":32850.489545999997},{"$f":"IF(AT$11=\"\",0,Calc!AT279)","v":35489.44853999999},{"$f":"IF(AU$11=\"\",0,Calc!AU279)","v":38219.406119999985},{"$f":"IF(AV$11=\"\",0,Calc!AV279)","v":41040.362285999996},{"$f":"IF(AW$11=\"\",0,Calc!AW279)","v":43952.317037999994},{"$f":"IF(AX$11=\"\",0,Calc!AX279)","v":46955.270375999993},{"$f":"IF(AY$11=\"\",0,Calc!AY279)","v":51050.206746000003},{"$f":"IF(AZ$11=\"\",0,Calc!AZ279)","v":54298.856266200004},{"$f":"IF(BA$11=\"\",0,Calc!BA279)","v":57640.32434412001},{"$f":"IF(BB$11=\"\",0,Calc!BB279)","v":61074.610979759993},{"$f":"IF(BC$11=\"\",0,Calc!BC279)","v":64601.716173120003},{"$f":"IF(BD$11=\"\",0,Calc!BD279)","v":68221.639924200004},{"$f":"IF(BE$11=\"\",0,Calc!BE279)","v":73373.069877660004},{"$f":"IF(BF$11=\"\",0,Calc!BF279)","v":77254.741961510401},{"$f":"IF(BG$11=\"\",0,Calc!BG279)","v":81231.088974235216},{"$f":"IF(BH$11=\"\",0,Calc!BH279)","v":85302.110915834404},{"$f":"IF(BI$11=\"\",0,Calc!BI279)","v":89467.807786307996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ279)","v":93728.179585656006},{"$f":"IF(BK$11=\"\",0,Calc!BK279)","v":100044.89084015599},{"$f":"IF(BL$11=\"\",0,Calc!BL279)","v":104583.60693039473},{"$f":"IF(BM$11=\"\",0,Calc!BM279)","v":109218.89144808534},{"$f":"IF(BN$11=\"\",0,Calc!BN279)","v":113950.74439322785},{"$f":"IF(BO$11=\"\",0,Calc!BO279)","v":118779.16576582224},{"$f":"IF(BP$11=\"\",0,Calc!BP279)","v":123607.58713841664},{"$f":"IF(BQ$11=\"\",0,Calc!BQ279)","v":131004.72868123124},{"$f":"IF(BR$11=\"\",0,Calc!BR279)","v":135929.71848127749},{"$f":"IF(BS$11=\"\",0,Calc!BS279)","v":140854.70828132381},{"$f":"IF(BT$11=\"\",0,Calc!BT279)","v":145779.69808137009},{"$f":"IF(BU$11=\"\",0,Calc!BU279)","v":150704.68788141638},{"$f":"IF(BV$11=\"\",0,Calc!BV279)","v":155629.67768146266},{"$f":"IF(BW$11=\"\",0,Calc!BW279)","v":163765.76083113917},{"$f":"IF(BX$11=\"\",0,Calc!BX279)","v":168789.25042718634},{"$f":"IF(BY$11=\"\",0,Calc!BY279)","v":173812.74002323358},{"$f":"IF(BZ$11=\"\",0,Calc!BZ279)","v":178836.22961928078},{"$f":"IF(CA$11=\"\",0,Calc!CA279)","v":183859.71921532799},{"$f":"IF(CB$11=\"\",0,Calc!CB279)","v":188883.2088113752},{"$f":"IF(CC$11=\"\",0,Calc!CC279)","v":197784.83237557087},{"$f":"IF(CD$11=\"\",0,Calc!CD279)","v":202908.79176353902},{"$f":"IF(CE$11=\"\",0,Calc!CE279)","v":208032.7511515072},{"$f":"IF(CF$11=\"\",0,Calc!CF279)","v":213156.71053947535},{"$f":"IF(CG$11=\"\",0,Calc!CG279)","v":218280.66992744349},{"$f":"IF(CH$11=\"\",0,Calc!CH279)","v":223404.6293154117},{"$f":"IF(CI$11=\"\",0,Calc!CI279)","v":233099.16047744741},{"$f":"IF(CJ$11=\"\",0,Calc!CJ279)","v":238325.59905317496},{"$f":"IF(CK$11=\"\",0,Calc!CK279)","v":243552.03762890247},{"$f":"IF(CL$11=\"\",0,Calc!CL279)","v":248778.47620463005},{"$f":"IF(CM$11=\"\",0,Calc!CM279)","v":254004.9147803575},{"$f":"IF(CN$11=\"\",0,Calc!CN279)","v":259231.35335608502},{"$f":"IF(CO$11=\"\",0,Calc!CO279)","v":269746.94777044869},{"$f":"IF(CP$11=\"\",0,Calc!CP279)","v":275077.91511769081},{"$f":"IF(CQ$11=\"\",0,Calc!CQ279)","v":280408.88246493286},{"$f":"IF(CR$11=\"\",0,Calc!CR279)","v":285739.84981217497},{"$f":"IF(CS$11=\"\",0,Calc!CS279)","v":291070.81715941703},{"$f":"IF(CT$11=\"\",0,Calc!CT279)","v":296401.78450665908},{"$f":"IF(CU$11=\"\",0,Calc!CU279)","v":307767.40689097927},{"$f":"IF(CV$11=\"\",0,Calc!CV279)","v":313204.99358516617},{"$f":"IF(CW$11=\"\",0,Calc!CW279)","v":318642.58027935307},{"$f":"IF(CX$11=\"\",0,Calc!CX279)","v":324080.16697353998},{"$f":"IF(CY$11=\"\",0,Calc!CY279)","v":329517.75366772688},{"$f":"IF(CZ$11=\"\",0,Calc!CZ279)","v":334955.34036191378},{"$f":"IF(DA$11=\"\",0,Calc!DA279)","v":347200.78559722274},{"$f":"IF(DB$11=\"\",0,Calc!DB279)","v":352747.12402529339},{"$f":"IF(DC$11=\"\",0,Calc!DC279)","v":358293.46245336399},{"$f":"IF(DD$11=\"\",0,Calc!DD279)","v":363839.80088143464},{"$f":"IF(DE$11=\"\",0,Calc!DE279)","v":369386.13930950529},{"$f":"IF(DF$11=\"\",0,Calc!DF279)","v":374932.477737576},{"$f":"IF(DG$11=\"\",0,Calc!DG279)","v":388088.39248895959},{"$f":"IF(DH$11=\"\",0,Calc!DH279)","v":393745.65768559166},{"$f":"IF(DI$11=\"\",0,Calc!DI279)","v":399402.92288222373},{"$f":"IF(DJ$11=\"\",0,Calc!DJ279)","v":405060.1880788558},{"$f":"IF(DK$11=\"\",0,Calc!DK279)","v":410717.45327548787},{"$f":"IF(DL$11=\"\",0,Calc!DL279)","v":416374.71847211994},{"$f":"IF(DM$11=\"\",0,Calc!DM279)","v":430472.62334212684},{"$f":"IF(DN$11=\"\",0,Calc!DN279)","v":436243.03384269151},{"$f":"IF(DO$11=\"\",0,Calc!DO279)","v":442013.44434325624},{"$f":"IF(DP$11=\"\",0,Calc!DP279)","v":447783.85484382097},{"$f":"IF(DQ$11=\"\",0,Calc!DQ279)","v":453554.26534438564},{"$f":"IF(DR$11=\"\",0,Calc!DR279)","v":459324.67584495037},{"$f":"IF(DS$11=\"\",0,Calc!DS279)","v":474396.98807242559},{"$f":"IF(DT$11=\"\",0,Calc!DT279)","v":480282.80678300158},{"$f":"IF(DU$11=\"\",0,Calc!DU279)","v":486168.62549357757},{"$f":"IF(DV$11=\"\",0,Calc!DV279)","v":492054.44420415355},{"$f":"IF(DW$11=\"\",0,Calc!DW279)","v":497940.26291472954},{"$f":"IF(DX$11=\"\",0,Calc!DX279)","v":503826.08162530552},{"$f":"IF(DY$11=\"\",0,Calc!DY279)","v":519906.13834259915},{"$f":"IF(DZ$11=\"\",0,Calc!DZ279)","v":525909.67342738679},{"$f":"IF(EA$11=\"\",0,Calc!EA279)","v":531913.2085121742},{"$f":"IF(EB$11=\"\",0,Calc!EB279)","v":537916.74359696172},{"$f":"IF(EC$11=\"\",0,Calc!EC279)","v":543920.27868174936},{"$f":"IF(ED$11=\"\",0,Calc!ED279)","v":549923.81376653677},{"$f":"IF(EE$11=\"\",0,Calc!EE279)","v":567045.8958283508},{"$f":"IF(EF$11=\"\",0,Calc!EF279)","v":573169.50161483407},{"$f":"IF(EG$11=\"\",0,Calc!EG279)","v":579293.10740131722},{"$f":"IF(EH$11=\"\",0,Calc!EH279)","v":585416.7131878006},{"$f":"IF(EI$11=\"\",0,Calc!EI279)","v":591540.31897428376},{"$f":"IF(EJ$11=\"\",0,Calc!EJ279)","v":597663.92476076714},{"$f":"IF(EK$11=\"\",0,Calc!EK279)","v":615863.28115819534},{"$f":"IF(EL$11=\"\",0,Calc!EL279)","v":622109.35906040831},{"$f":"IF(EM$11=\"\",0,Calc!EM279)","v":628355.43696262117},{"$f":"IF(EN$11=\"\",0,Calc!EN279)","v":634601.51486483414},{"$f":"IF(EO$11=\"\",0,Calc!EO279)","v":640847.592767047},{"$f":"IF(EP$11=\"\",0,Calc!EP279)","v":647093.67066925997},{"$f":"IF(EQ$11=\"\",0,Calc!EQ279)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER279)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES279)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET279)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU279)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV279)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW279)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX279)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY279)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ279)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA279)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB279)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC279)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$FD49,$Z$2:$FD$2,Periods!$Q$18),SUM($Z49:$FD49))","v":6192804.3222310124},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA280)","v":171.49999999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB280)","v":360.15000000000003},{"$f":"IF(AC$11=\"\",0,Calc!AC280)","v":565.95000000000005},{"$f":"IF(AD$11=\"\",0,Calc!AD280)","v":788.9},{"$f":"IF(AE$11=\"\",0,Calc!AE280)","v":1028.9999999999998},{"$f":"IF(AF$11=\"\",0,Calc!AF280)","v":1286.25},{"$f":"IF(AG$11=\"\",0,Calc!AG280)","v":1591.8630000000001},{"$f":"IF(AH$11=\"\",0,Calc!AH280)","v":1889.2439999999999},{"$f":"IF(AI$11=\"\",0,Calc!AI280)","v":2204.1180000000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ280)","v":2536.4849999999997},{"$f":"IF(AK$11=\"\",0,Calc!AK280)","v":2886.3449999999998},{"$f":"IF(AL$11=\"\",0,Calc!AL280)","v":3253.6980000000003},{"$f":"IF(AM$11=\"\",0,Calc!AM280)","v":3711.3148799999994},{"$f":"IF(AN$11=\"\",0,Calc!AN280)","v":4121.7006600000004},{"$f":"IF(AO$11=\"\",0,Calc!AO280)","v":4549.9292999999998},{"$f":"IF(AP$11=\"\",0,Calc!AP280)","v":4996.0007999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ280)","v":5459.9151599999996},{"$f":"IF(AR$11=\"\",0,Calc!AR280)","v":5941.67238},{"$f":"IF(AS$11=\"\",0,Calc!AS280)","v":6570.0979091999998},{"$f":"IF(AT$11=\"\",0,Calc!AT280)","v":7097.8897079999979},{"$f":"IF(AU$11=\"\",0,Calc!AU280)","v":7643.8812239999988},{"$f":"IF(AV$11=\"\",0,Calc!AV280)","v":8208.0724571999999},{"$f":"IF(AW$11=\"\",0,Calc!AW280)","v":8790.4634075999984},{"$f":"IF(AX$11=\"\",0,Calc!AX280)","v":9391.0540751999979},{"$f":"IF(AY$11=\"\",0,Calc!AY280)","v":10210.041349200001},{"$f":"IF(AZ$11=\"\",0,Calc!AZ280)","v":10859.771253240002},{"$f":"IF(BA$11=\"\",0,Calc!BA280)","v":11528.064868824},{"$f":"IF(BB$11=\"\",0,Calc!BB280)","v":12214.922195952},{"$f":"IF(BC$11=\"\",0,Calc!BC280)","v":12920.343234624004},{"$f":"IF(BD$11=\"\",0,Calc!BD280)","v":13644.327984840002},{"$f":"IF(BE$11=\"\",0,Calc!BE280)","v":14674.613975532},{"$f":"IF(BF$11=\"\",0,Calc!BF280)","v":15450.94839230208},{"$f":"IF(BG$11=\"\",0,Calc!BG280)","v":16246.217794847042},{"$f":"IF(BH$11=\"\",0,Calc!BH280)","v":17060.42218316688},{"$f":"IF(BI$11=\"\",0,Calc!BI280)","v":17893.561557261597},{"$f":"IF(BJ$11=\"\",0,Calc!BJ280)","v":18745.6359171312},{"$f":"IF(BK$11=\"\",0,Calc!BK280)","v":20008.978168031197},{"$f":"IF(BL$11=\"\",0,Calc!BL280)","v":20916.721386078945},{"$f":"IF(BM$11=\"\",0,Calc!BM280)","v":21843.778289617068},{"$f":"IF(BN$11=\"\",0,Calc!BN280)","v":22790.14887864557},{"$f":"IF(BO$11=\"\",0,Calc!BO280)","v":23755.833153164447},{"$f":"IF(BP$11=\"\",0,Calc!BP280)","v":24721.517427683328},{"$f":"IF(BQ$11=\"\",0,Calc!BQ280)","v":26200.945736246245},{"$f":"IF(BR$11=\"\",0,Calc!BR280)","v":27185.943696255501},{"$f":"IF(BS$11=\"\",0,Calc!BS280)","v":28170.941656264757},{"$f":"IF(BT$11=\"\",0,Calc!BT280)","v":29155.939616274016},{"$f":"IF(BU$11=\"\",0,Calc!BU280)","v":30140.937576283268},{"$f":"IF(BV$11=\"\",0,Calc!BV280)","v":31125.935536292527},{"$f":"IF(BW$11=\"\",0,Calc!BW280)","v":32753.152166227828},{"$f":"IF(BX$11=\"\",0,Calc!BX280)","v":33757.850085437269},{"$f":"IF(BY$11=\"\",0,Calc!BY280)","v":34762.548004646713},{"$f":"IF(BZ$11=\"\",0,Calc!BZ280)","v":35767.245923856157},{"$f":"IF(CA$11=\"\",0,Calc!CA280)","v":36771.943843065601},{"$f":"IF(CB$11=\"\",0,Calc!CB280)","v":37776.641762275045},{"$f":"IF(CC$11=\"\",0,Calc!CC280)","v":39556.966475114175},{"$f":"IF(CD$11=\"\",0,Calc!CD280)","v":40581.758352707802},{"$f":"IF(CE$11=\"\",0,Calc!CE280)","v":41606.550230301436},{"$f":"IF(CF$11=\"\",0,Calc!CF280)","v":42631.342107895063},{"$f":"IF(CG$11=\"\",0,Calc!CG280)","v":43656.133985488697},{"$f":"IF(CH$11=\"\",0,Calc!CH280)","v":44680.925863082331},{"$f":"IF(CI$11=\"\",0,Calc!CI280)","v":46619.832095489488},{"$f":"IF(CJ$11=\"\",0,Calc!CJ280)","v":47665.119810634991},{"$f":"IF(CK$11=\"\",0,Calc!CK280)","v":48710.407525780494},{"$f":"IF(CL$11=\"\",0,Calc!CL280)","v":49755.695240925997},{"$f":"IF(CM$11=\"\",0,Calc!CM280)","v":50800.982956071501},{"$f":"IF(CN$11=\"\",0,Calc!CN280)","v":51846.270671217011},{"$f":"IF(CO$11=\"\",0,Calc!CO280)","v":53949.38955408975},{"$f":"IF(CP$11=\"\",0,Calc!CP280)","v":55015.583023538165},{"$f":"IF(CQ$11=\"\",0,Calc!CQ280)","v":56081.776492986588},{"$f":"IF(CR$11=\"\",0,Calc!CR280)","v":57147.969962434981},{"$f":"IF(CS$11=\"\",0,Calc!CS280)","v":58214.163431883404},{"$f":"IF(CT$11=\"\",0,Calc!CT280)","v":59280.356901331827},{"$f":"IF(CU$11=\"\",0,Calc!CU280)","v":61553.481378195858},{"$f":"IF(CV$11=\"\",0,Calc!CV280)","v":62640.998717033232},{"$f":"IF(CW$11=\"\",0,Calc!CW280)","v":63728.516055870605},{"$f":"IF(CX$11=\"\",0,Calc!CX280)","v":64816.033394707993},{"$f":"IF(CY$11=\"\",0,Calc!CY280)","v":65903.550733545388},{"$f":"IF(CZ$11=\"\",0,Calc!CZ280)","v":66991.068072382754},{"$f":"IF(DA$11=\"\",0,Calc!DA280)","v":69440.157119444542},{"$f":"IF(DB$11=\"\",0,Calc!DB280)","v":70549.424805058661},{"$f":"IF(DC$11=\"\",0,Calc!DC280)","v":71658.692490672795},{"$f":"IF(DD$11=\"\",0,Calc!DD280)","v":72767.960176286928},{"$f":"IF(DE$11=\"\",0,Calc!DE280)","v":73877.227861901061},{"$f":"IF(DF$11=\"\",0,Calc!DF280)","v":74986.495547515195},{"$f":"IF(DG$11=\"\",0,Calc!DG280)","v":77617.678497791916},{"$f":"IF(DH$11=\"\",0,Calc!DH280)","v":78749.13153711833},{"$f":"IF(DI$11=\"\",0,Calc!DI280)","v":79880.584576444744},{"$f":"IF(DJ$11=\"\",0,Calc!DJ280)","v":81012.037615771158},{"$f":"IF(DK$11=\"\",0,Calc!DK280)","v":82143.490655097557},{"$f":"IF(DL$11=\"\",0,Calc!DL280)","v":83274.943694423986},{"$f":"IF(DM$11=\"\",0,Calc!DM280)","v":86094.524668425394},{"$f":"IF(DN$11=\"\",0,Calc!DN280)","v":87248.606768538331},{"$f":"IF(DO$11=\"\",0,Calc!DO280)","v":88402.688868651268},{"$f":"IF(DP$11=\"\",0,Calc!DP280)","v":89556.77096876422},{"$f":"IF(DQ$11=\"\",0,Calc!DQ280)","v":90710.853068877157},{"$f":"IF(DR$11=\"\",0,Calc!DR280)","v":91864.935168990094},{"$f":"IF(DS$11=\"\",0,Calc!DS280)","v":94879.397614485119},{"$f":"IF(DT$11=\"\",0,Calc!DT280)","v":96056.561356600316},{"$f":"IF(DU$11=\"\",0,Calc!DU280)","v":97233.725098715513},{"$f":"IF(DV$11=\"\",0,Calc!DV280)","v":98410.88884083071},{"$f":"IF(DW$11=\"\",0,Calc!DW280)","v":99588.052582945907},{"$f":"IF(DX$11=\"\",0,Calc!DX280)","v":100765.2163250611},{"$f":"IF(DY$11=\"\",0,Calc!DY280)","v":103981.22766851984},{"$f":"IF(DZ$11=\"\",0,Calc!DZ280)","v":105181.93468547736},{"$f":"IF(EA$11=\"\",0,Calc!EA280)","v":106382.64170243485},{"$f":"IF(EB$11=\"\",0,Calc!EB280)","v":107583.34871939236},{"$f":"IF(EC$11=\"\",0,Calc!EC280)","v":108784.05573634987},{"$f":"IF(ED$11=\"\",0,Calc!ED280)","v":109984.76275330737},{"$f":"IF(EE$11=\"\",0,Calc!EE280)","v":113409.17916567017},{"$f":"IF(EF$11=\"\",0,Calc!EF280)","v":114633.9003229668},{"$f":"IF(EG$11=\"\",0,Calc!EG280)","v":115858.62148026345},{"$f":"IF(EH$11=\"\",0,Calc!EH280)","v":117083.34263756011},{"$f":"IF(EI$11=\"\",0,Calc!EI280)","v":118308.06379485677},{"$f":"IF(EJ$11=\"\",0,Calc!EJ280)","v":119532.78495215344},{"$f":"IF(EK$11=\"\",0,Calc!EK280)","v":123172.65623163908},{"$f":"IF(EL$11=\"\",0,Calc!EL280)","v":124421.87181208165},{"$f":"IF(EM$11=\"\",0,Calc!EM280)","v":125671.08739252423},{"$f":"IF(EN$11=\"\",0,Calc!EN280)","v":126920.30297296682},{"$f":"IF(EO$11=\"\",0,Calc!EO280)","v":128169.51855340942},{"$f":"IF(EP$11=\"\",0,Calc!EP280)","v":129418.73413385201},{"$f":"IF(EQ$11=\"\",0,Calc!EQ280)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER280)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES280)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET280)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU280)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV280)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW280)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX280)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY280)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ280)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA280)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB280)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC280)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$FD50,$Z$2:$FD$2,Periods!$Q$18),SUM($Z50:$FD50))","v":619280.43222310138},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA281)","v":17.149999999999995},{"$f":"IF(AB$11=\"\",0,Calc!AB281)","v":36.015000000000008},{"$f":"IF(AC$11=\"\",0,Calc!AC281)","v":56.595000000000006},{"$f":"IF(AD$11=\"\",0,Calc!AD281)","v":78.89},{"$f":"IF(AE$11=\"\",0,Calc!AE281)","v":102.89999999999998},{"$f":"IF(AF$11=\"\",0,Calc!AF281)","v":128.625},{"$f":"IF(AG$11=\"\",0,Calc!AG281)","v":159.18629999999999},{"$f":"IF(AH$11=\"\",0,Calc!AH281)","v":188.92439999999999},{"$f":"IF(AI$11=\"\",0,Calc!AI281)","v":220.41179999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ281)","v":253.64849999999996},{"$f":"IF(AK$11=\"\",0,Calc!AK281)","v":288.63449999999995},{"$f":"IF(AL$11=\"\",0,Calc!AL281)","v":325.3698},{"$f":"IF(AM$11=\"\",0,Calc!AM281)","v":371.13148799999993},{"$f":"IF(AN$11=\"\",0,Calc!AN281)","v":412.17006600000008},{"$f":"IF(AO$11=\"\",0,Calc!AO281)","v":454.99292999999994},{"$f":"IF(AP$11=\"\",0,Calc!AP281)","v":499.60007999999999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ281)","v":545.99151599999993},{"$f":"IF(AR$11=\"\",0,Calc!AR281)","v":594.167238},{"$f":"IF(AS$11=\"\",0,Calc!AS281)","v":657.00979092},{"$f":"IF(AT$11=\"\",0,Calc!AT281)","v":709.7889707999999},{"$f":"IF(AU$11=\"\",0,Calc!AU281)","v":764.38812239999982},{"$f":"IF(AV$11=\"\",0,Calc!AV281)","v":820.80724571999997},{"$f":"IF(AW$11=\"\",0,Calc!AW281)","v":879.04634076000002},{"$f":"IF(AX$11=\"\",0,Calc!AX281)","v":939.10540751999974},{"$f":"IF(AY$11=\"\",0,Calc!AY281)","v":1021.00413492},{"$f":"IF(AZ$11=\"\",0,Calc!AZ281)","v":1085.9771253239999},{"$f":"IF(BA$11=\"\",0,Calc!BA281)","v":1152.8064868824001},{"$f":"IF(BB$11=\"\",0,Calc!BB281)","v":1221.4922195951997},{"$f":"IF(BC$11=\"\",0,Calc!BC281)","v":1292.0343234624002},{"$f":"IF(BD$11=\"\",0,Calc!BD281)","v":1364.4327984839999},{"$f":"IF(BE$11=\"\",0,Calc!BE281)","v":1467.4613975532002},{"$f":"IF(BF$11=\"\",0,Calc!BF281)","v":1545.0948392302084},{"$f":"IF(BG$11=\"\",0,Calc!BG281)","v":1624.6217794847041},{"$f":"IF(BH$11=\"\",0,Calc!BH281)","v":1706.0422183166881},{"$f":"IF(BI$11=\"\",0,Calc!BI281)","v":1789.3561557261603},{"$f":"IF(BJ$11=\"\",0,Calc!BJ281)","v":1874.5635917131199},{"$f":"IF(BK$11=\"\",0,Calc!BK281)","v":2000.8978168031199},{"$f":"IF(BL$11=\"\",0,Calc!BL281)","v":2091.6721386078943},{"$f":"IF(BM$11=\"\",0,Calc!BM281)","v":2184.3778289617071},{"$f":"IF(BN$11=\"\",0,Calc!BN281)","v":2279.0148878645568},{"$f":"IF(BO$11=\"\",0,Calc!BO281)","v":2375.5833153164444},{"$f":"IF(BP$11=\"\",0,Calc!BP281)","v":2472.1517427683325},{"$f":"IF(BQ$11=\"\",0,Calc!BQ281)","v":2620.0945736246249},{"$f":"IF(BR$11=\"\",0,Calc!BR281)","v":2718.5943696255504},{"$f":"IF(BS$11=\"\",0,Calc!BS281)","v":2817.0941656264763},{"$f":"IF(BT$11=\"\",0,Calc!BT281)","v":2915.5939616274018},{"$f":"IF(BU$11=\"\",0,Calc!BU281)","v":3014.0937576283272},{"$f":"IF(BV$11=\"\",0,Calc!BV281)","v":3112.5935536292532},{"$f":"IF(BW$11=\"\",0,Calc!BW281)","v":3275.3152166227828},{"$f":"IF(BX$11=\"\",0,Calc!BX281)","v":3375.7850085437271},{"$f":"IF(BY$11=\"\",0,Calc!BY281)","v":3476.2548004646715},{"$f":"IF(BZ$11=\"\",0,Calc!BZ281)","v":3576.7245923856149},{"$f":"IF(CA$11=\"\",0,Calc!CA281)","v":3677.1943843065592},{"$f":"IF(CB$11=\"\",0,Calc!CB281)","v":3777.664176227504},{"$f":"IF(CC$11=\"\",0,Calc!CC281)","v":3955.6966475114173},{"$f":"IF(CD$11=\"\",0,Calc!CD281)","v":4058.1758352707807},{"$f":"IF(CE$11=\"\",0,Calc!CE281)","v":4160.6550230301436},{"$f":"IF(CF$11=\"\",0,Calc!CF281)","v":4263.1342107895071},{"$f":"IF(CG$11=\"\",0,Calc!CG281)","v":4365.6133985488705},{"$f":"IF(CH$11=\"\",0,Calc!CH281)","v":4468.0925863082339},{"$f":"IF(CI$11=\"\",0,Calc!CI281)","v":4661.9832095489492},{"$f":"IF(CJ$11=\"\",0,Calc!CJ281)","v":4766.5119810634988},{"$f":"IF(CK$11=\"\",0,Calc!CK281)","v":4871.0407525780502},{"$f":"IF(CL$11=\"\",0,Calc!CL281)","v":4975.5695240925997},{"$f":"IF(CM$11=\"\",0,Calc!CM281)","v":5080.0982956071502},{"$f":"IF(CN$11=\"\",0,Calc!CN281)","v":5184.6270671217007},{"$f":"IF(CO$11=\"\",0,Calc!CO281)","v":5394.9389554089748},{"$f":"IF(CP$11=\"\",0,Calc!CP281)","v":5501.5583023538165},{"$f":"IF(CQ$11=\"\",0,Calc!CQ281)","v":5608.1776492986583},{"$f":"IF(CR$11=\"\",0,Calc!CR281)","v":5714.7969962434991},{"$f":"IF(CS$11=\"\",0,Calc!CS281)","v":5821.4163431883408},{"$f":"IF(CT$11=\"\",0,Calc!CT281)","v":5928.0356901331825},{"$f":"IF(CU$11=\"\",0,Calc!CU281)","v":6155.3481378195847},{"$f":"IF(CV$11=\"\",0,Calc!CV281)","v":6264.0998717033235},{"$f":"IF(CW$11=\"\",0,Calc!CW281)","v":6372.8516055870614},{"$f":"IF(CX$11=\"\",0,Calc!CX281)","v":6481.6033394708002},{"$f":"IF(CY$11=\"\",0,Calc!CY281)","v":6590.3550733545389},{"$f":"IF(CZ$11=\"\",0,Calc!CZ281)","v":6699.1068072382759},{"$f":"IF(DA$11=\"\",0,Calc!DA281)","v":6944.0157119444548},{"$f":"IF(DB$11=\"\",0,Calc!DB281)","v":7054.942480505867},{"$f":"IF(DC$11=\"\",0,Calc!DC281)","v":7165.8692490672811},{"$f":"IF(DD$11=\"\",0,Calc!DD281)","v":7276.7960176286942},{"$f":"IF(DE$11=\"\",0,Calc!DE281)","v":7387.7227861901065},{"$f":"IF(DF$11=\"\",0,Calc!DF281)","v":7498.6495547515187},{"$f":"IF(DG$11=\"\",0,Calc!DG281)","v":7761.7678497791912},{"$f":"IF(DH$11=\"\",0,Calc!DH281)","v":7874.9131537118337},{"$f":"IF(DI$11=\"\",0,Calc!DI281)","v":7988.0584576444735},{"$f":"IF(DJ$11=\"\",0,Calc!DJ281)","v":8101.2037615771142},{"$f":"IF(DK$11=\"\",0,Calc!DK281)","v":8214.3490655097576},{"$f":"IF(DL$11=\"\",0,Calc!DL281)","v":8327.4943694423982},{"$f":"IF(DM$11=\"\",0,Calc!DM281)","v":8609.4524668425383},{"$f":"IF(DN$11=\"\",0,Calc!DN281)","v":8724.860676853832},{"$f":"IF(DO$11=\"\",0,Calc!DO281)","v":8840.2688868651258},{"$f":"IF(DP$11=\"\",0,Calc!DP281)","v":8955.6770968764213},{"$f":"IF(DQ$11=\"\",0,Calc!DQ281)","v":9071.085306887715},{"$f":"IF(DR$11=\"\",0,Calc!DR281)","v":9186.4935168990087},{"$f":"IF(DS$11=\"\",0,Calc!DS281)","v":9487.9397614485115},{"$f":"IF(DT$11=\"\",0,Calc!DT281)","v":9605.6561356600305},{"$f":"IF(DU$11=\"\",0,Calc!DU281)","v":9723.3725098715495},{"$f":"IF(DV$11=\"\",0,Calc!DV281)","v":9841.0888840830703},{"$f":"IF(DW$11=\"\",0,Calc!DW281)","v":9958.8052582945911},{"$f":"IF(DX$11=\"\",0,Calc!DX281)","v":10076.52163250611},{"$f":"IF(DY$11=\"\",0,Calc!DY281)","v":10398.122766851982},{"$f":"IF(DZ$11=\"\",0,Calc!DZ281)","v":10518.193468547734},{"$f":"IF(EA$11=\"\",0,Calc!EA281)","v":10638.264170243485},{"$f":"IF(EB$11=\"\",0,Calc!EB281)","v":10758.334871939234},{"$f":"IF(EC$11=\"\",0,Calc!EC281)","v":10878.405573634986},{"$f":"IF(ED$11=\"\",0,Calc!ED281)","v":10998.476275330735},{"$f":"IF(EE$11=\"\",0,Calc!EE281)","v":11340.917916567016},{"$f":"IF(EF$11=\"\",0,Calc!EF281)","v":11463.39003229668},{"$f":"IF(EG$11=\"\",0,Calc!EG281)","v":11585.862148026345},{"$f":"IF(EH$11=\"\",0,Calc!EH281)","v":11708.334263756011},{"$f":"IF(EI$11=\"\",0,Calc!EI281)","v":11830.806379485675},{"$f":"IF(EJ$11=\"\",0,Calc!EJ281)","v":11953.278495215343},{"$f":"IF(EK$11=\"\",0,Calc!EK281)","v":12317.265623163907},{"$f":"IF(EL$11=\"\",0,Calc!EL281)","v":12442.187181208166},{"$f":"IF(EM$11=\"\",0,Calc!EM281)","v":12567.108739252424},{"$f":"IF(EN$11=\"\",0,Calc!EN281)","v":12692.030297296682},{"$f":"IF(EO$11=\"\",0,Calc!EO281)","v":12816.951855340942},{"$f":"IF(EP$11=\"\",0,Calc!EP281)","v":12941.873413385199},{"$f":"IF(EQ$11=\"\",0,Calc!EQ281)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER281)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES281)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET281)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU281)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV281)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW281)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX281)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY281)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ281)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA281)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB281)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC281)","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$FD52,$Z$2:$FD$2,Periods!$Q$18),SUM($Z52:$FD52))","v":21324178.043905471},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA283)","v":638.02083333333326},{"$f":"IF(AB$11=\"\",0,Calc!AB283)","v":1339.84375},{"$f":"IF(AC$11=\"\",0,Calc!AC283)","v":2105.4687500000005},{"$f":"IF(AD$11=\"\",0,Calc!AD283)","v":2934.8958333333335},{"$f":"IF(AE$11=\"\",0,Calc!AE283)","v":3828.125},{"$f":"IF(AF$11=\"\",0,Calc!AF283)","v":4785.15625},{"$f":"IF(AG$11=\"\",0,Calc!AG283)","v":5805.989583333333},{"$f":"IF(AH$11=\"\",0,Calc!AH283)","v":6890.625},{"$f":"IF(AI$11=\"\",0,Calc!AI283)","v":8039.0625000000018},{"$f":"IF(AJ$11=\"\",0,Calc!AJ283)","v":9251.3020833333321},{"$f":"IF(AK$11=\"\",0,Calc!AK283)","v":10527.34375},{"$f":"IF(AL$11=\"\",0,Calc!AL283)","v":11867.1875},{"$f":"IF(AM$11=\"\",0,Calc!AM283)","v":13668.958333333332},{"$f":"IF(AN$11=\"\",0,Calc!AN283)","v":15180.429687500004},{"$f":"IF(AO$11=\"\",0,Calc!AO283)","v":16757.6171875},{"$f":"IF(AP$11=\"\",0,Calc!AP283)","v":18400.520833333332},{"$f":"IF(AQ$11=\"\",0,Calc!AQ283)","v":20109.140625},{"$f":"IF(AR$11=\"\",0,Calc!AR283)","v":21883.476562500004},{"$f":"IF(AS$11=\"\",0,Calc!AS283)","v":23723.528645833332},{"$f":"IF(AT$11=\"\",0,Calc!AT283)","v":25629.296875},{"$f":"IF(AU$11=\"\",0,Calc!AU283)","v":27600.78125},{"$f":"IF(AV$11=\"\",0,Calc!AV283)","v":29637.981770833336},{"$f":"IF(AW$11=\"\",0,Calc!AW283)","v":31740.898437500004},{"$f":"IF(AX$11=\"\",0,Calc!AX283)","v":33909.53125},{"$f":"IF(AY$11=\"\",0,Calc!AY283)","v":37228.196614583336},{"$f":"IF(AZ$11=\"\",0,Calc!AZ283)","v":39597.263671875},{"$f":"IF(BA$11=\"\",0,Calc!BA283)","v":42034.018359374997},{"$f":"IF(BB$11=\"\",0,Calc!BB283)","v":44538.460677083334},{"$f":"IF(BC$11=\"\",0,Calc!BC283)","v":47110.590625000004},{"$f":"IF(BD$11=\"\",0,Calc!BD283)","v":49750.408203125},{"$f":"IF(BE$11=\"\",0,Calc!BE283)","v":52457.913411458336},{"$f":"IF(BF$11=\"\",0,Calc!BF283)","v":55233.106250000004},{"$f":"IF(BG$11=\"\",0,Calc!BG283)","v":58075.986718750006},{"$f":"IF(BH$11=\"\",0,Calc!BH283)","v":60986.554817708333},{"$f":"IF(BI$11=\"\",0,Calc!BI283)","v":63964.810546875},{"$f":"IF(BJ$11=\"\",0,Calc!BJ283)","v":67010.75390625},{"$f":"IF(BK$11=\"\",0,Calc!BK283)","v":72228.116442708342},{"$f":"IF(BL$11=\"\",0,Calc!BL283)","v":75504.874621093768},{"$f":"IF(BM$11=\"\",0,Calc!BM283)","v":78851.351058593762},{"$f":"IF(BN$11=\"\",0,Calc!BN283)","v":82267.545755208339},{"$f":"IF(BO$11=\"\",0,Calc!BO283)","v":85753.458710937499},{"$f":"IF(BP$11=\"\",0,Calc!BP283)","v":89239.371666666659},{"$f":"IF(BQ$11=\"\",0,Calc!BQ283)","v":92725.284622395848},{"$f":"IF(BR$11=\"\",0,Calc!BR283)","v":96211.197578125008},{"$f":"IF(BS$11=\"\",0,Calc!BS283)","v":99697.110533854153},{"$f":"IF(BT$11=\"\",0,Calc!BT283)","v":103183.02348958334},{"$f":"IF(BU$11=\"\",0,Calc!BU283)","v":106668.9364453125},{"$f":"IF(BV$11=\"\",0,Calc!BV283)","v":110154.84940104166},{"$f":"IF(BW$11=\"\",0,Calc!BW283)","v":117049.98522747395},{"$f":"IF(BX$11=\"\",0,Calc!BX283)","v":120640.47557187499},{"$f":"IF(BY$11=\"\",0,Calc!BY283)","v":124230.96591627604},{"$f":"IF(BZ$11=\"\",0,Calc!BZ283)","v":127821.45626067706},{"$f":"IF(CA$11=\"\",0,Calc!CA283)","v":131411.94660507812},{"$f":"IF(CB$11=\"\",0,Calc!CB283)","v":135002.43694947916},{"$f":"IF(CC$11=\"\",0,Calc!CC283)","v":138592.9272938802},{"$f":"IF(CD$11=\"\",0,Calc!CD283)","v":142183.41763828124},{"$f":"IF(CE$11=\"\",0,Calc!CE283)","v":145773.90798268229},{"$f":"IF(CF$11=\"\",0,Calc!CF283)","v":149364.39832708333},{"$f":"IF(CG$11=\"\",0,Calc!CG283)","v":152954.88867148437},{"$f":"IF(CH$11=\"\",0,Calc!CH283)","v":156545.37901588544},{"$f":"IF(CI$11=\"\",0,Calc!CI283)","v":164939.94544109504},{"$f":"IF(CJ$11=\"\",0,Calc!CJ283)","v":168638.1504958281},{"$f":"IF(CK$11=\"\",0,Calc!CK283)","v":172336.35555056119},{"$f":"IF(CL$11=\"\",0,Calc!CL283)","v":176034.56060529425},{"$f":"IF(CM$11=\"\",0,Calc!CM283)","v":179732.76566002733},{"$f":"IF(CN$11=\"\",0,Calc!CN283)","v":183430.97071476042},{"$f":"IF(CO$11=\"\",0,Calc!CO283)","v":187129.17576949348},{"$f":"IF(CP$11=\"\",0,Calc!CP283)","v":190827.38082422654},{"$f":"IF(CQ$11=\"\",0,Calc!CQ283)","v":194525.58587895962},{"$f":"IF(CR$11=\"\",0,Calc!CR283)","v":198223.79093369268},{"$f":"IF(CS$11=\"\",0,Calc!CS283)","v":201921.99598842574},{"$f":"IF(CT$11=\"\",0,Calc!CT283)","v":205620.20104315886},{"$f":"IF(CU$11=\"\",0,Calc!CU283)","v":215597.95828082869},{"$f":"IF(CV$11=\"\",0,Calc!CV283)","v":219407.10948720374},{"$f":"IF(CW$11=\"\",0,Calc!CW283)","v":223216.26069357884},{"$f":"IF(CX$11=\"\",0,Calc!CX283)","v":227025.41189995388},{"$f":"IF(CY$11=\"\",0,Calc!CY283)","v":230834.56310632892},{"$f":"IF(CZ$11=\"\",0,Calc!CZ283)","v":234643.71431270402},{"$f":"IF(DA$11=\"\",0,Calc!DA283)","v":238452.86551907906},{"$f":"IF(DB$11=\"\",0,Calc!DB283)","v":242262.01672545413},{"$f":"IF(DC$11=\"\",0,Calc!DC283)","v":246071.1679318292},{"$f":"IF(DD$11=\"\",0,Calc!DD283)","v":249880.31913820427},{"$f":"IF(DE$11=\"\",0,Calc!DE283)","v":253689.47034457931},{"$f":"IF(DF$11=\"\",0,Calc!DF283)","v":257498.62155095441},{"$f":"IF(DG$11=\"\",0,Calc!DG283)","v":269147.00594004936},{"$f":"IF(DH$11=\"\",0,Calc!DH283)","v":273070.43168261566},{"$f":"IF(DI$11=\"\",0,Calc!DI283)","v":276993.85742518201},{"$f":"IF(DJ$11=\"\",0,Calc!DJ283)","v":280917.2831677483},{"$f":"IF(DK$11=\"\",0,Calc!DK283)","v":284840.7089103146},{"$f":"IF(DL$11=\"\",0,Calc!DL283)","v":288764.13465288089},{"$f":"IF(DM$11=\"\",0,Calc!DM283)","v":292687.56039544725},{"$f":"IF(DN$11=\"\",0,Calc!DN283)","v":296610.98613801354},{"$f":"IF(DO$11=\"\",0,Calc!DO283)","v":300534.41188057989},{"$f":"IF(DP$11=\"\",0,Calc!DP283)","v":304457.83762314619},{"$f":"IF(DQ$11=\"\",0,Calc!DQ283)","v":308381.26336571254},{"$f":"IF(DR$11=\"\",0,Calc!DR283)","v":312304.68910827884},{"$f":"IF(DS$11=\"\",0,Calc!DS283)","v":325714.95829637046},{"$f":"IF(DT$11=\"\",0,Calc!DT283)","v":329756.08681121375},{"$f":"IF(DU$11=\"\",0,Calc!DU283)","v":333797.21532605705},{"$f":"IF(DV$11=\"\",0,Calc!DV283)","v":337838.34384090034},{"$f":"IF(DW$11=\"\",0,Calc!DW283)","v":341879.4723557437},{"$f":"IF(DX$11=\"\",0,Calc!DX283)","v":345920.60087058693},{"$f":"IF(DY$11=\"\",0,Calc!DY283)","v":349961.72938543028},{"$f":"IF(DZ$11=\"\",0,Calc!DZ283)","v":354002.85790027364},{"$f":"IF(EA$11=\"\",0,Calc!EA283)","v":358043.98641511687},{"$f":"IF(EB$11=\"\",0,Calc!EB283)","v":362085.11492996017},{"$f":"IF(EC$11=\"\",0,Calc!EC283)","v":366126.24344480352},{"$f":"IF(ED$11=\"\",0,Calc!ED283)","v":370167.37195964676},{"$f":"IF(EE$11=\"\",0,Calc!EE283)","v":385434.75548872491},{"$f":"IF(EF$11=\"\",0,Calc!EF283)","v":389597.11785901344},{"$f":"IF(EG$11=\"\",0,Calc!EG283)","v":393759.48022930202},{"$f":"IF(EH$11=\"\",0,Calc!EH283)","v":397921.84259959066},{"$f":"IF(EI$11=\"\",0,Calc!EI283)","v":402084.20496987924},{"$f":"IF(EJ$11=\"\",0,Calc!EJ283)","v":406246.56734016782},{"$f":"IF(EK$11=\"\",0,Calc!EK283)","v":410408.92971045646},{"$f":"IF(EL$11=\"\",0,Calc!EL283)","v":414571.2920807451},{"$f":"IF(EM$11=\"\",0,Calc!EM283)","v":418733.65445103362},{"$f":"IF(EN$11=\"\",0,Calc!EN283)","v":422896.01682132238},{"$f":"IF(EO$11=\"\",0,Calc!EO283)","v":427058.3791916109},{"$f":"IF(EP$11=\"\",0,Calc!EP283)","v":431220.74156189949},{"$f":"IF(EQ$11=\"\",0,Calc!EQ283)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER283)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES283)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET283)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU283)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV283)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW283)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX283)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY283)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ283)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA283)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB283)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC283)","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Все сервисы поставщика"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$FD53,$Z$2:$FD$2,Periods!$Q$18),SUM($Z53:$FD53))","v":6397253.4131716425},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA284)","v":191.40624999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB284)","v":401.953125},{"$f":"IF(AC$11=\"\",0,Calc!AC284)","v":631.64062500000011},{"$f":"IF(AD$11=\"\",0,Calc!AD284)","v":880.46875},{"$f":"IF(AE$11=\"\",0,Calc!AE284)","v":1148.4375},{"$f":"IF(AF$11=\"\",0,Calc!AF284)","v":1435.546875},{"$f":"IF(AG$11=\"\",0,Calc!AG284)","v":1741.7968749999998},{"$f":"IF(AH$11=\"\",0,Calc!AH284)","v":2067.1875},{"$f":"IF(AI$11=\"\",0,Calc!AI284)","v":2411.7187500000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ284)","v":2775.3906249999995},{"$f":"IF(AK$11=\"\",0,Calc!AK284)","v":3158.203125},{"$f":"IF(AL$11=\"\",0,Calc!AL284)","v":3560.15625},{"$f":"IF(AM$11=\"\",0,Calc!AM284)","v":4100.6874999999991},{"$f":"IF(AN$11=\"\",0,Calc!AN284)","v":4554.1289062500009},{"$f":"IF(AO$11=\"\",0,Calc!AO284)","v":5027.28515625},{"$f":"IF(AP$11=\"\",0,Calc!AP284)","v":5520.1562499999991},{"$f":"IF(AQ$11=\"\",0,Calc!AQ284)","v":6032.7421875},{"$f":"IF(AR$11=\"\",0,Calc!AR284)","v":6565.0429687500009},{"$f":"IF(AS$11=\"\",0,Calc!AS284)","v":7117.0585937499991},{"$f":"IF(AT$11=\"\",0,Calc!AT284)","v":7688.7890625},{"$f":"IF(AU$11=\"\",0,Calc!AU284)","v":8280.234375},{"$f":"IF(AV$11=\"\",0,Calc!AV284)","v":8891.39453125},{"$f":"IF(AW$11=\"\",0,Calc!AW284)","v":9522.26953125},{"$f":"IF(AX$11=\"\",0,Calc!AX284)","v":10172.859375},{"$f":"IF(AY$11=\"\",0,Calc!AY284)","v":11168.458984375},{"$f":"IF(AZ$11=\"\",0,Calc!AZ284)","v":11879.1791015625},{"$f":"IF(BA$11=\"\",0,Calc!BA284)","v":12610.205507812499},{"$f":"IF(BB$11=\"\",0,Calc!BB284)","v":13361.538203124999},{"$f":"IF(BC$11=\"\",0,Calc!BC284)","v":14133.177187500001},{"$f":"IF(BD$11=\"\",0,Calc!BD284)","v":14925.122460937499},{"$f":"IF(BE$11=\"\",0,Calc!BE284)","v":15737.3740234375},{"$f":"IF(BF$11=\"\",0,Calc!BF284)","v":16569.931875000002},{"$f":"IF(BG$11=\"\",0,Calc!BG284)","v":17422.796015625001},{"$f":"IF(BH$11=\"\",0,Calc!BH284)","v":18295.966445312501},{"$f":"IF(BI$11=\"\",0,Calc!BI284)","v":19189.443164062501},{"$f":"IF(BJ$11=\"\",0,Calc!BJ284)","v":20103.226171874998},{"$f":"IF(BK$11=\"\",0,Calc!BK284)","v":21668.434932812503},{"$f":"IF(BL$11=\"\",0,Calc!BL284)","v":22651.46238632813},{"$f":"IF(BM$11=\"\",0,Calc!BM284)","v":23655.405317578126},{"$f":"IF(BN$11=\"\",0,Calc!BN284)","v":24680.263726562502},{"$f":"IF(BO$11=\"\",0,Calc!BO284)","v":25726.037613281249},{"$f":"IF(BP$11=\"\",0,Calc!BP284)","v":26771.811499999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ284)","v":27817.585386718754},{"$f":"IF(BR$11=\"\",0,Calc!BR284)","v":28863.359273437502},{"$f":"IF(BS$11=\"\",0,Calc!BS284)","v":29909.133160156245},{"$f":"IF(BT$11=\"\",0,Calc!BT284)","v":30954.907046875},{"$f":"IF(BU$11=\"\",0,Calc!BU284)","v":32000.680933593751},{"$f":"IF(BV$11=\"\",0,Calc!BV284)","v":33046.454820312494},{"$f":"IF(BW$11=\"\",0,Calc!BW284)","v":35114.995568242186},{"$f":"IF(BX$11=\"\",0,Calc!BX284)","v":36192.142671562498},{"$f":"IF(BY$11=\"\",0,Calc!BY284)","v":37269.289774882811},{"$f":"IF(BZ$11=\"\",0,Calc!BZ284)","v":38346.436878203116},{"$f":"IF(CA$11=\"\",0,Calc!CA284)","v":39423.583981523436},{"$f":"IF(CB$11=\"\",0,Calc!CB284)","v":40500.731084843748},{"$f":"IF(CC$11=\"\",0,Calc!CC284)","v":41577.878188164061},{"$f":"IF(CD$11=\"\",0,Calc!CD284)","v":42655.025291484373},{"$f":"IF(CE$11=\"\",0,Calc!CE284)","v":43732.172394804686},{"$f":"IF(CF$11=\"\",0,Calc!CF284)","v":44809.319498124998},{"$f":"IF(CG$11=\"\",0,Calc!CG284)","v":45886.466601445311},{"$f":"IF(CH$11=\"\",0,Calc!CH284)","v":46963.61370476563},{"$f":"IF(CI$11=\"\",0,Calc!CI284)","v":49481.983632328513},{"$f":"IF(CJ$11=\"\",0,Calc!CJ284)","v":50591.445148748426},{"$f":"IF(CK$11=\"\",0,Calc!CK284)","v":51700.906665168353},{"$f":"IF(CL$11=\"\",0,Calc!CL284)","v":52810.368181588274},{"$f":"IF(CM$11=\"\",0,Calc!CM284)","v":53919.829698008201},{"$f":"IF(CN$11=\"\",0,Calc!CN284)","v":55029.291214428122},{"$f":"IF(CO$11=\"\",0,Calc!CO284)","v":56138.752730848042},{"$f":"IF(CP$11=\"\",0,Calc!CP284)","v":57248.214247267962},{"$f":"IF(CQ$11=\"\",0,Calc!CQ284)","v":58357.675763687883},{"$f":"IF(CR$11=\"\",0,Calc!CR284)","v":59467.137280107803},{"$f":"IF(CS$11=\"\",0,Calc!CS284)","v":60576.598796527716},{"$f":"IF(CT$11=\"\",0,Calc!CT284)","v":61686.060312947651},{"$f":"IF(CU$11=\"\",0,Calc!CU284)","v":64679.387484248604},{"$f":"IF(CV$11=\"\",0,Calc!CV284)","v":65822.132846161112},{"$f":"IF(CW$11=\"\",0,Calc!CW284)","v":66964.878208073642},{"$f":"IF(CX$11=\"\",0,Calc!CX284)","v":68107.623569986157},{"$f":"IF(CY$11=\"\",0,Calc!CY284)","v":69250.368931898673},{"$f":"IF(CZ$11=\"\",0,Calc!CZ284)","v":70393.114293811203},{"$f":"IF(DA$11=\"\",0,Calc!DA284)","v":71535.859655723718},{"$f":"IF(DB$11=\"\",0,Calc!DB284)","v":72678.605017636233},{"$f":"IF(DC$11=\"\",0,Calc!DC284)","v":73821.350379548763},{"$f":"IF(DD$11=\"\",0,Calc!DD284)","v":74964.095741461279},{"$f":"IF(DE$11=\"\",0,Calc!DE284)","v":76106.841103373794},{"$f":"IF(DF$11=\"\",0,Calc!DF284)","v":77249.586465286324},{"$f":"IF(DG$11=\"\",0,Calc!DG284)","v":80744.101782014812},{"$f":"IF(DH$11=\"\",0,Calc!DH284)","v":81921.129504784694},{"$f":"IF(DI$11=\"\",0,Calc!DI284)","v":83098.157227554606},{"$f":"IF(DJ$11=\"\",0,Calc!DJ284)","v":84275.184950324488},{"$f":"IF(DK$11=\"\",0,Calc!DK284)","v":85452.212673094371},{"$f":"IF(DL$11=\"\",0,Calc!DL284)","v":86629.240395864268},{"$f":"IF(DM$11=\"\",0,Calc!DM284)","v":87806.268118634165},{"$f":"IF(DN$11=\"\",0,Calc!DN284)","v":88983.295841404062},{"$f":"IF(DO$11=\"\",0,Calc!DO284)","v":90160.323564173959},{"$f":"IF(DP$11=\"\",0,Calc!DP284)","v":91337.351286943856},{"$f":"IF(DQ$11=\"\",0,Calc!DQ284)","v":92514.379009713753},{"$f":"IF(DR$11=\"\",0,Calc!DR284)","v":93691.406732483651},{"$f":"IF(DS$11=\"\",0,Calc!DS284)","v":97714.487488911138},{"$f":"IF(DT$11=\"\",0,Calc!DT284)","v":98926.826043364126},{"$f":"IF(DU$11=\"\",0,Calc!DU284)","v":100139.16459781711},{"$f":"IF(DV$11=\"\",0,Calc!DV284)","v":101351.5031522701},{"$f":"IF(DW$11=\"\",0,Calc!DW284)","v":102563.84170672311},{"$f":"IF(DX$11=\"\",0,Calc!DX284)","v":103776.18026117608},{"$f":"IF(DY$11=\"\",0,Calc!DY284)","v":104988.51881562908},{"$f":"IF(DZ$11=\"\",0,Calc!DZ284)","v":106200.85737008209},{"$f":"IF(EA$11=\"\",0,Calc!EA284)","v":107413.19592453506},{"$f":"IF(EB$11=\"\",0,Calc!EB284)","v":108625.53447898805},{"$f":"IF(EC$11=\"\",0,Calc!EC284)","v":109837.87303344105},{"$f":"IF(ED$11=\"\",0,Calc!ED284)","v":111050.21158789402},{"$f":"IF(EE$11=\"\",0,Calc!EE284)","v":115630.42664661747},{"$f":"IF(EF$11=\"\",0,Calc!EF284)","v":116879.13535770403},{"$f":"IF(EG$11=\"\",0,Calc!EG284)","v":118127.8440687906},{"$f":"IF(EH$11=\"\",0,Calc!EH284)","v":119376.55277987719},{"$f":"IF(EI$11=\"\",0,Calc!EI284)","v":120625.26149096376},{"$f":"IF(EJ$11=\"\",0,Calc!EJ284)","v":121873.97020205035},{"$f":"IF(EK$11=\"\",0,Calc!EK284)","v":123122.67891313693},{"$f":"IF(EL$11=\"\",0,Calc!EL284)","v":124371.38762422353},{"$f":"IF(EM$11=\"\",0,Calc!EM284)","v":125620.09633531008},{"$f":"IF(EN$11=\"\",0,Calc!EN284)","v":126868.80504639671},{"$f":"IF(EO$11=\"\",0,Calc!EO284)","v":128117.51375748326},{"$f":"IF(EP$11=\"\",0,Calc!EP284)","v":129366.22246856985},{"$f":"IF(EQ$11=\"\",0,Calc!EQ284)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER284)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES284)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET284)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU284)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV284)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW284)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX284)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY284)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ284)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA284)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB284)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC284)","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$FD54,$Z$2:$FD$2,Periods!$Q$18),SUM($Z54:$FD54))","v":468418825.29851127},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA285)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB285)","v":1145.9437499999999},{"$f":"IF(AC$11=\"\",0,Calc!AC285)","v":23295.714194711545},{"$f":"IF(AD$11=\"\",0,Calc!AD285)","v":49487.140096153853},{"$f":"IF(AE$11=\"\",0,Calc!AE285)","v":83561.336754807708},{"$f":"IF(AF$11=\"\",0,Calc!AF285)","v":129359.41947115383},{"$f":"IF(AG$11=\"\",0,Calc!AG285)","v":192493.12127971151},{"$f":"IF(AH$11=\"\",0,Calc!AH285)","v":268730.38024269225},{"$f":"IF(AI$11=\"\",0,Calc!AI285)","v":358446.74115115387},{"$f":"IF(AJ$11=\"\",0,Calc!AJ285)","v":460643.99946923065},{"$f":"IF(AK$11=\"\",0,Calc!AK285)","v":574323.95066105761},{"$f":"IF(AL$11=\"\",0,Calc!AL285)","v":698488.3901907691},{"$f":"IF(AM$11=\"\",0,Calc!AM285)","v":852643.77000232507},{"$f":"IF(AN$11=\"\",0,Calc!AN285)","v":998285.00058654242},{"$f":"IF(AO$11=\"\",0,Calc!AO285)","v":1151600.6631534663},{"$f":"IF(AP$11=\"\",0,Calc!AP285)","v":1276972.5390672118},{"$f":"IF(AQ$11=\"\",0,Calc!AQ285)","v":1401972.4457828659},{"$f":"IF(AR$11=\"\",0,Calc!AR285)","v":1520546.1852480578},{"$f":"IF(AS$11=\"\",0,Calc!AS285)","v":1643995.2416794079},{"$f":"IF(AT$11=\"\",0,Calc!AT285)","v":1732488.2747556784},{"$f":"IF(AU$11=\"\",0,Calc!AU285)","v":1803822.3913243297},{"$f":"IF(AV$11=\"\",0,Calc!AV285)","v":1859570.9956222363},{"$f":"IF(AW$11=\"\",0,Calc!AW285)","v":1901307.4918862723},{"$f":"IF(AX$11=\"\",0,Calc!AX285)","v":1930605.2843533128},{"$f":"IF(AY$11=\"\",0,Calc!AY285)","v":1997015.1399376236},{"$f":"IF(AZ$11=\"\",0,Calc!AZ285)","v":2018669.0768164031},{"$f":"IF(BA$11=\"\",0,Calc!BA285)","v":2034564.9834656958},{"$f":"IF(BB$11=\"\",0,Calc!BB285)","v":2048465.4535534766},{"$f":"IF(BC$11=\"\",0,Calc!BC285)","v":2064133.0807477226},{"$f":"IF(BD$11=\"\",0,Calc!BD285)","v":2085330.458716407},{"$f":"IF(BE$11=\"\",0,Calc!BE285)","v":2134139.1909175226},{"$f":"IF(BF$11=\"\",0,Calc!BF285)","v":2165065.1443912149},{"$f":"IF(BG$11=\"\",0,Calc!BG285)","v":2199903.4172802549},{"$f":"IF(BH$11=\"\",0,Calc!BH285)","v":2238095.1068110201},{"$f":"IF(BI$11=\"\",0,Calc!BI285)","v":2279081.3102098899},{"$f":"IF(BJ$11=\"\",0,Calc!BJ285)","v":2322303.1247032438},{"$f":"IF(BK$11=\"\",0,Calc!BK285)","v":2425413.4187439485},{"$f":"IF(BL$11=\"\",0,Calc!BL285)","v":2472561.3329937789},{"$f":"IF(BM$11=\"\",0,Calc!BM285)","v":2520281.8939753883},{"$f":"IF(BN$11=\"\",0,Calc!BN285)","v":2568002.4549569967},{"$f":"IF(BO$11=\"\",0,Calc!BO285)","v":2615723.0159386061},{"$f":"IF(BP$11=\"\",0,Calc!BP285)","v":2663443.5769202155},{"$f":"IF(BQ$11=\"\",0,Calc!BQ285)","v":2740362.2858040319},{"$f":"IF(BR$11=\"\",0,Calc!BR285)","v":2788596.7780441875},{"$f":"IF(BS$11=\"\",0,Calc!BS285)","v":2836831.270284343},{"$f":"IF(BT$11=\"\",0,Calc!BT285)","v":2885065.7625244986},{"$f":"IF(BU$11=\"\",0,Calc!BU285)","v":2933300.2547646542},{"$f":"IF(BV$11=\"\",0,Calc!BV285)","v":2981534.7470048098},{"$f":"IF(BW$11=\"\",0,Calc!BW285)","v":3104198.6313410373},{"$f":"IF(BX$11=\"\",0,Calc!BX285)","v":3153618.053406538},{"$f":"IF(BY$11=\"\",0,Calc!BY285)","v":3203037.4754720395},{"$f":"IF(BZ$11=\"\",0,Calc!BZ285)","v":3252456.8975375416},{"$f":"IF(CA$11=\"\",0,Calc!CA285)","v":3301876.3196030431},{"$f":"IF(CB$11=\"\",0,Calc!CB285)","v":3351295.7416685447},{"$f":"IF(CC$11=\"\",0,Calc!CC285)","v":3437509.2457882008},{"$f":"IF(CD$11=\"\",0,Calc!CD285)","v":3487463.361935094},{"$f":"IF(CE$11=\"\",0,Calc!CE285)","v":3537417.4780819872},{"$f":"IF(CF$11=\"\",0,Calc!CF285)","v":3587371.59422888},{"$f":"IF(CG$11=\"\",0,Calc!CG285)","v":3637325.7103757733},{"$f":"IF(CH$11=\"\",0,Calc!CH285)","v":3687279.826522666},{"$f":"IF(CI$11=\"\",0,Calc!CI285)","v":3828949.8152129692},{"$f":"IF(CJ$11=\"\",0,Calc!CJ285)","v":3880129.8608627589},{"$f":"IF(CK$11=\"\",0,Calc!CK285)","v":3931309.9065125501},{"$f":"IF(CL$11=\"\",0,Calc!CL285)","v":3982489.9521623398},{"$f":"IF(CM$11=\"\",0,Calc!CM285)","v":4033669.9978121296},{"$f":"IF(CN$11=\"\",0,Calc!CN285)","v":4084850.0434619198},{"$f":"IF(CO$11=\"\",0,Calc!CO285)","v":4180986.200748208},{"$f":"IF(CP$11=\"\",0,Calc!CP285)","v":4232722.5421202788},{"$f":"IF(CQ$11=\"\",0,Calc!CQ285)","v":4284458.8834923487},{"$f":"IF(CR$11=\"\",0,Calc!CR285)","v":4336195.2248644186},{"$f":"IF(CS$11=\"\",0,Calc!CS285)","v":4387931.5662364885},{"$f":"IF(CT$11=\"\",0,Calc!CT285)","v":4439667.9076085575},{"$f":"IF(CU$11=\"\",0,Calc!CU285)","v":4601516.4946052572},{"$f":"IF(CV$11=\"\",0,Calc!CV285)","v":4654521.2154001258},{"$f":"IF(CW$11=\"\",0,Calc!CW285)","v":4707525.9361949954},{"$f":"IF(CX$11=\"\",0,Calc!CX285)","v":4760530.656989865},{"$f":"IF(CY$11=\"\",0,Calc!CY285)","v":4813535.3777847337},{"$f":"IF(CZ$11=\"\",0,Calc!CZ285)","v":4866540.0985796042},{"$f":"IF(DA$11=\"\",0,Calc!DA285)","v":4973262.3987546051},{"$f":"IF(DB$11=\"\",0,Calc!DB285)","v":5026845.8896189332},{"$f":"IF(DC$11=\"\",0,Calc!DC285)","v":5080429.3804832622},{"$f":"IF(DD$11=\"\",0,Calc!DD285)","v":5134012.8713475922},{"$f":"IF(DE$11=\"\",0,Calc!DE285)","v":5187596.3622119213},{"$f":"IF(DF$11=\"\",0,Calc!DF285)","v":5241179.8530762512},{"$f":"IF(DG$11=\"\",0,Calc!DG285)","v":5424439.2423623828},{"$f":"IF(DH$11=\"\",0,Calc!DH285)","v":5479335.0652172174},{"$f":"IF(DI$11=\"\",0,Calc!DI285)","v":5534230.888072052},{"$f":"IF(DJ$11=\"\",0,Calc!DJ285)","v":5589126.7109268876},{"$f":"IF(DK$11=\"\",0,Calc!DK285)","v":5644022.5337817222},{"$f":"IF(DL$11=\"\",0,Calc!DL285)","v":5698918.3566365559},{"$f":"IF(DM$11=\"\",0,Calc!DM285)","v":5816927.7776416698},{"$f":"IF(DN$11=\"\",0,Calc!DN285)","v":5872425.7528767707},{"$f":"IF(DO$11=\"\",0,Calc!DO285)","v":5927923.7281118724},{"$f":"IF(DP$11=\"\",0,Calc!DP285)","v":5983421.7033469724},{"$f":"IF(DQ$11=\"\",0,Calc!DQ285)","v":6038919.6785820732},{"$f":"IF(DR$11=\"\",0,Calc!DR285)","v":6094417.6538171731},{"$f":"IF(DS$11=\"\",0,Calc!DS285)","v":6300382.5765835857},{"$f":"IF(DT$11=\"\",0,Calc!DT285)","v":6357238.3933618041},{"$f":"IF(DU$11=\"\",0,Calc!DU285)","v":6414094.2101400215},{"$f":"IF(DV$11=\"\",0,Calc!DV285)","v":6470950.026918239},{"$f":"IF(DW$11=\"\",0,Calc!DW285)","v":6527805.8436964573},{"$f":"IF(DX$11=\"\",0,Calc!DX285)","v":6584661.6604746738},{"$f":"IF(DY$11=\"\",0,Calc!DY285)","v":6714698.6168055916},{"$f":"IF(DZ$11=\"\",0,Calc!DZ285)","v":6772180.9129202385},{"$f":"IF(EA$11=\"\",0,Calc!EA285)","v":6829663.2090348853},{"$f":"IF(EB$11=\"\",0,Calc!EB285)","v":6887145.5051495312},{"$f":"IF(EC$11=\"\",0,Calc!EC285)","v":6944627.801264178},{"$f":"IF(ED$11=\"\",0,Calc!ED285)","v":7002110.097378823},{"$f":"IF(EE$11=\"\",0,Calc!EE285)","v":7232140.7573569259},{"$f":"IF(EF$11=\"\",0,Calc!EF285)","v":7291028.0178934317},{"$f":"IF(EG$11=\"\",0,Calc!EG285)","v":7349915.2784299403},{"$f":"IF(EH$11=\"\",0,Calc!EH285)","v":7408802.5389664471},{"$f":"IF(EI$11=\"\",0,Calc!EI285)","v":7467689.7995029548},{"$f":"IF(EJ$11=\"\",0,Calc!EJ285)","v":7526577.0600394625},{"$f":"IF(EK$11=\"\",0,Calc!EK285)","v":7669423.4473860413},{"$f":"IF(EL$11=\"\",0,Calc!EL285)","v":7728962.4970241711},{"$f":"IF(EM$11=\"\",0,Calc!EM285)","v":7788501.546662298},{"$f":"IF(EN$11=\"\",0,Calc!EN285)","v":7848040.596300425},{"$f":"IF(EO$11=\"\",0,Calc!EO285)","v":7907579.6459385538},{"$f":"IF(EP$11=\"\",0,Calc!EP285)","v":7967118.6955766818},{"$f":"IF(EQ$11=\"\",0,Calc!EQ285)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER285)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES285)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET285)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU285)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV285)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW285)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX285)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY285)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ285)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA285)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB285)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC285)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$FD55,$Z$2:$FD$2,Periods!$Q$18),SUM($Z55:$FD55))","v":210737122.25612095},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA286)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB286)","v":498.75},{"$f":"IF(AC$11=\"\",0,Calc!AC286)","v":10139.01201923077},{"$f":"IF(AD$11=\"\",0,Calc!AD286)","v":21538.326923076922},{"$f":"IF(AE$11=\"\",0,Calc!AE286)","v":36368.466346153851},{"$f":"IF(AF$11=\"\",0,Calc!AF286)","v":56301.201923076915},{"$f":"IF(AG$11=\"\",0,Calc!AG286)","v":84556.551894230768},{"$f":"IF(AH$11=\"\",0,Calc!AH286)","v":118045.33165384614},{"$f":"IF(AI$11=\"\",0,Calc!AI286)","v":157455.08342307695},{"$f":"IF(AJ$11=\"\",0,Calc!AJ286)","v":202347.32538461534},{"$f":"IF(AK$11=\"\",0,Calc!AK286)","v":252283.57572115381},{"$f":"IF(AL$11=\"\",0,Calc!AL286)","v":306825.35261538456},{"$f":"IF(AM$11=\"\",0,Calc!AM286)","v":372844.85773500003},{"$f":"IF(AN$11=\"\",0,Calc!AN286)","v":436530.9899838462},{"$f":"IF(AO$11=\"\",0,Calc!AO286)","v":503573.00496057689},{"$f":"IF(AP$11=\"\",0,Calc!AP286)","v":558395.73501923087},{"$f":"IF(AQ$11=\"\",0,Calc!AQ286)","v":613055.81004230794},{"$f":"IF(AR$11=\"\",0,Calc!AR286)","v":664905.84469615389},{"$f":"IF(AS$11=\"\",0,Calc!AS286)","v":725524.42272005766},{"$f":"IF(AT$11=\"\",0,Calc!AT286)","v":764577.97659276915},{"$f":"IF(AU$11=\"\",0,Calc!AU286)","v":796058.99456143822},{"$f":"IF(AV$11=\"\",0,Calc!AV286)","v":820661.84797929216},{"$f":"IF(AW$11=\"\",0,Calc!AW286)","v":839080.90819955734},{"$f":"IF(AX$11=\"\",0,Calc!AX286)","v":852010.54657546128},{"$f":"IF(AY$11=\"\",0,Calc!AY286)","v":877348.03714943549},{"$f":"IF(AZ$11=\"\",0,Calc!AZ286)","v":886861.25446923426},{"$f":"IF(BA$11=\"\",0,Calc!BA286)","v":893844.7981683088},{"$f":"IF(BB$11=\"\",0,Calc!BB286)","v":899951.68734659988},{"$f":"IF(BC$11=\"\",0,Calc!BC286)","v":906834.94110405026},{"$f":"IF(BD$11=\"\",0,Calc!BD286)","v":916147.57854060002},{"$f":"IF(BE$11=\"\",0,Calc!BE286)","v":946199.59451410675},{"$f":"IF(BF$11=\"\",0,Calc!BF286)","v":959911.03599894699},{"$f":"IF(BG$11=\"\",0,Calc!BG286)","v":975357.05743066489},{"$f":"IF(BH$11=\"\",0,Calc!BH286)","v":992289.86167399201},{"$f":"IF(BI$11=\"\",0,Calc!BI286)","v":1010461.6515936598},{"$f":"IF(BJ$11=\"\",0,Calc!BJ286)","v":1029624.6300544007},{"$f":"IF(BK$11=\"\",0,Calc!BK286)","v":1070521.619919365},{"$f":"IF(BL$11=\"\",0,Calc!BL286)","v":1091331.6233391885},{"$f":"IF(BM$11=\"\",0,Calc!BM286)","v":1112394.3798369856},{"$f":"IF(BN$11=\"\",0,Calc!BN286)","v":1133457.1363347825},{"$f":"IF(BO$11=\"\",0,Calc!BO286)","v":1154519.8928325796},{"$f":"IF(BP$11=\"\",0,Calc!BP286)","v":1175582.6493303766},{"$f":"IF(BQ$11=\"\",0,Calc!BQ286)","v":1220578.3139447367},{"$f":"IF(BR$11=\"\",0,Calc!BR286)","v":1242062.3255724898},{"$f":"IF(BS$11=\"\",0,Calc!BS286)","v":1263546.3372002426},{"$f":"IF(BT$11=\"\",0,Calc!BT286)","v":1285030.3488279956},{"$f":"IF(BU$11=\"\",0,Calc!BU286)","v":1306514.3604557486},{"$f":"IF(BV$11=\"\",0,Calc!BV286)","v":1327998.3720835017},{"$f":"IF(BW$11=\"\",0,Calc!BW286)","v":1376472.0313854797},{"$f":"IF(BX$11=\"\",0,Calc!BX286)","v":1398385.7232457877},{"$f":"IF(BY$11=\"\",0,Calc!BY286)","v":1420299.4151060956},{"$f":"IF(BZ$11=\"\",0,Calc!BZ286)","v":1442213.1069664038},{"$f":"IF(CA$11=\"\",0,Calc!CA286)","v":1464126.7988267117},{"$f":"IF(CB$11=\"\",0,Calc!CB286)","v":1486040.4906870199},{"$f":"IF(CC$11=\"\",0,Calc!CC286)","v":1538113.2661982742},{"$f":"IF(CD$11=\"\",0,Calc!CD286)","v":1560465.2318957886},{"$f":"IF(CE$11=\"\",0,Calc!CE286)","v":1582817.1975933027},{"$f":"IF(CF$11=\"\",0,Calc!CF286)","v":1605169.1632908171},{"$f":"IF(CG$11=\"\",0,Calc!CG286)","v":1627521.128988331},{"$f":"IF(CH$11=\"\",0,Calc!CH286)","v":1649873.0946858453},{"$f":"IF(CI$11=\"\",0,Calc!CI286)","v":1705669.5615910268},{"$f":"IF(CJ$11=\"\",0,Calc!CJ286)","v":1728468.5666024911},{"$f":"IF(CK$11=\"\",0,Calc!CK286)","v":1751267.5716139555},{"$f":"IF(CL$11=\"\",0,Calc!CL286)","v":1774066.57662542},{"$f":"IF(CM$11=\"\",0,Calc!CM286)","v":1796865.5816368845},{"$f":"IF(CN$11=\"\",0,Calc!CN286)","v":1819664.586648349},{"$f":"IF(CO$11=\"\",0,Calc!CO286)","v":1879312.8634930088},{"$f":"IF(CP$11=\"\",0,Calc!CP286)","v":1902567.8486047026},{"$f":"IF(CQ$11=\"\",0,Calc!CQ286)","v":1925822.8337163965},{"$f":"IF(CR$11=\"\",0,Calc!CR286)","v":1949077.8188280901},{"$f":"IF(CS$11=\"\",0,Calc!CS286)","v":1972332.8039397839},{"$f":"IF(CT$11=\"\",0,Calc!CT286)","v":1995587.7890514778},{"$f":"IF(CU$11=\"\",0,Calc!CU286)","v":2059219.6296464349},{"$f":"IF(CV$11=\"\",0,Calc!CV286)","v":2082939.7144603624},{"$f":"IF(CW$11=\"\",0,Calc!CW286)","v":2106659.7992742904},{"$f":"IF(CX$11=\"\",0,Calc!CX286)","v":2130379.8840882182},{"$f":"IF(CY$11=\"\",0,Calc!CY286)","v":2154099.9689021455},{"$f":"IF(CZ$11=\"\",0,Calc!CZ286)","v":2177820.0537160733},{"$f":"IF(DA$11=\"\",0,Calc!DA286)","v":2245570.9413006008},{"$f":"IF(DB$11=\"\",0,Calc!DB286)","v":2269765.4278108068},{"$f":"IF(DC$11=\"\",0,Calc!DC286)","v":2293959.9143210128},{"$f":"IF(DD$11=\"\",0,Calc!DD286)","v":2318154.4008312188},{"$f":"IF(DE$11=\"\",0,Calc!DE286)","v":2342348.8873414248},{"$f":"IF(DF$11=\"\",0,Calc!DF286)","v":2366543.3738516313},{"$f":"IF(DG$11=\"\",0,Calc!DG286)","v":2438552.617569074},{"$f":"IF(DH$11=\"\",0,Calc!DH286)","v":2463230.9938094849},{"$f":"IF(DI$11=\"\",0,Calc!DI286)","v":2487909.3700498953},{"$f":"IF(DJ$11=\"\",0,Calc!DJ286)","v":2512587.7462903056},{"$f":"IF(DK$11=\"\",0,Calc!DK286)","v":2537266.122530716},{"$f":"IF(DL$11=\"\",0,Calc!DL286)","v":2561944.4987711259},{"$f":"IF(DM$11=\"\",0,Calc!DM286)","v":2638355.3325117659},{"$f":"IF(DN$11=\"\",0,Calc!DN286)","v":2663527.2762769847},{"$f":"IF(DO$11=\"\",0,Calc!DO286)","v":2688699.2200422031},{"$f":"IF(DP$11=\"\",0,Calc!DP286)","v":2713871.1638074215},{"$f":"IF(DQ$11=\"\",0,Calc!DQ286)","v":2739043.1075726398},{"$f":"IF(DR$11=\"\",0,Calc!DR286)","v":2764215.0513378587},{"$f":"IF(DS$11=\"\",0,Calc!DS286)","v":2845174.7350051394},{"$f":"IF(DT$11=\"\",0,Calc!DT286)","v":2870850.1176456623},{"$f":"IF(DU$11=\"\",0,Calc!DU286)","v":2896525.5002861852},{"$f":"IF(DV$11=\"\",0,Calc!DV286)","v":2922200.8829267081},{"$f":"IF(DW$11=\"\",0,Calc!DW286)","v":2947876.265567231},{"$f":"IF(DX$11=\"\",0,Calc!DX286)","v":2973551.6482077534},{"$f":"IF(DY$11=\"\",0,Calc!DY286)","v":3059211.5714652427},{"$f":"IF(DZ$11=\"\",0,Calc!DZ286)","v":3085400.4617585759},{"$f":"IF(EA$11=\"\",0,Calc!EA286)","v":3111589.3520519091},{"$f":"IF(EB$11=\"\",0,Calc!EB286)","v":3137778.2423452423},{"$f":"IF(EC$11=\"\",0,Calc!EC286)","v":3163967.132638576},{"$f":"IF(ED$11=\"\",0,Calc!ED286)","v":3190156.0229319083},{"$f":"IF(EE$11=\"\",0,Calc!EE286)","v":3280671.811489746},{"$f":"IF(EF$11=\"\",0,Calc!EF286)","v":3307384.4795889459},{"$f":"IF(EG$11=\"\",0,Calc!EG286)","v":3334097.1476881457},{"$f":"IF(EH$11=\"\",0,Calc!EH286)","v":3360809.8157873461},{"$f":"IF(EI$11=\"\",0,Calc!EI286)","v":3387522.483886546},{"$f":"IF(EJ$11=\"\",0,Calc!EJ286)","v":3414235.1519857459},{"$f":"IF(EK$11=\"\",0,Calc!EK286)","v":3509766.7764866445},{"$f":"IF(EL$11=\"\",0,Calc!EL286)","v":3537013.697947829},{"$f":"IF(EM$11=\"\",0,Calc!EM286)","v":3564260.6194090131},{"$f":"IF(EN$11=\"\",0,Calc!EN286)","v":3591507.5408701967},{"$f":"IF(EO$11=\"\",0,Calc!EO286)","v":3618754.4623313807},{"$f":"IF(EP$11=\"\",0,Calc!EP286)","v":3646001.3837925647},{"$f":"IF(EQ$11=\"\",0,Calc!EQ286)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER286)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES286)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET286)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU286)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV286)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW286)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX286)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY286)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ286)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA286)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB286)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC286)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$FD56,$Z$2:$FD$2,Periods!$Q$18),SUM($Z56:$FD56))","v":42147424.451224186},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA287)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB287)","v":99.75},{"$f":"IF(AC$11=\"\",0,Calc!AC287)","v":2027.802403846154},{"$f":"IF(AD$11=\"\",0,Calc!AD287)","v":4307.665384615384},{"$f":"IF(AE$11=\"\",0,Calc!AE287)","v":7273.6932692307701},{"$f":"IF(AF$11=\"\",0,Calc!AF287)","v":11260.240384615385},{"$f":"IF(AG$11=\"\",0,Calc!AG287)","v":16911.310378846152},{"$f":"IF(AH$11=\"\",0,Calc!AH287)","v":23609.06633076923},{"$f":"IF(AI$11=\"\",0,Calc!AI287)","v":31491.016684615384},{"$f":"IF(AJ$11=\"\",0,Calc!AJ287)","v":40469.465076923072},{"$f":"IF(AK$11=\"\",0,Calc!AK287)","v":50456.715144230766},{"$f":"IF(AL$11=\"\",0,Calc!AL287)","v":61365.070523076916},{"$f":"IF(AM$11=\"\",0,Calc!AM287)","v":74568.971546999994},{"$f":"IF(AN$11=\"\",0,Calc!AN287)","v":87306.197996769231},{"$f":"IF(AO$11=\"\",0,Calc!AO287)","v":100714.60099211536},{"$f":"IF(AP$11=\"\",0,Calc!AP287)","v":111679.14700384616},{"$f":"IF(AQ$11=\"\",0,Calc!AQ287)","v":122611.16200846157},{"$f":"IF(AR$11=\"\",0,Calc!AR287)","v":132981.16893923076},{"$f":"IF(AS$11=\"\",0,Calc!AS287)","v":145104.88454401155},{"$f":"IF(AT$11=\"\",0,Calc!AT287)","v":152915.59531855379},{"$f":"IF(AU$11=\"\",0,Calc!AU287)","v":159211.79891228763},{"$f":"IF(AV$11=\"\",0,Calc!AV287)","v":164132.36959585844},{"$f":"IF(AW$11=\"\",0,Calc!AW287)","v":167816.18163991149},{"$f":"IF(AX$11=\"\",0,Calc!AX287)","v":170402.10931509227},{"$f":"IF(AY$11=\"\",0,Calc!AY287)","v":175469.60742988708},{"$f":"IF(AZ$11=\"\",0,Calc!AZ287)","v":177372.25089384685},{"$f":"IF(BA$11=\"\",0,Calc!BA287)","v":178768.9596336617},{"$f":"IF(BB$11=\"\",0,Calc!BB287)","v":179990.33746931999},{"$f":"IF(BC$11=\"\",0,Calc!BC287)","v":181366.98822081002},{"$f":"IF(BD$11=\"\",0,Calc!BD287)","v":183229.51570811999},{"$f":"IF(BE$11=\"\",0,Calc!BE287)","v":189239.91890282134},{"$f":"IF(BF$11=\"\",0,Calc!BF287)","v":191982.20719978941},{"$f":"IF(BG$11=\"\",0,Calc!BG287)","v":195071.41148613297},{"$f":"IF(BH$11=\"\",0,Calc!BH287)","v":198457.97233479837},{"$f":"IF(BI$11=\"\",0,Calc!BI287)","v":202092.33031873195},{"$f":"IF(BJ$11=\"\",0,Calc!BJ287)","v":205924.92601088015},{"$f":"IF(BK$11=\"\",0,Calc!BK287)","v":214104.32398387304},{"$f":"IF(BL$11=\"\",0,Calc!BL287)","v":218266.32466783773},{"$f":"IF(BM$11=\"\",0,Calc!BM287)","v":222478.87596739715},{"$f":"IF(BN$11=\"\",0,Calc!BN287)","v":226691.42726695651},{"$f":"IF(BO$11=\"\",0,Calc!BO287)","v":230903.97856651593},{"$f":"IF(BP$11=\"\",0,Calc!BP287)","v":235116.52986607529},{"$f":"IF(BQ$11=\"\",0,Calc!BQ287)","v":244115.66278894735},{"$f":"IF(BR$11=\"\",0,Calc!BR287)","v":248412.4651144979},{"$f":"IF(BS$11=\"\",0,Calc!BS287)","v":252709.26744004848},{"$f":"IF(BT$11=\"\",0,Calc!BT287)","v":257006.0697655991},{"$f":"IF(BU$11=\"\",0,Calc!BU287)","v":261302.87209114974},{"$f":"IF(BV$11=\"\",0,Calc!BV287)","v":265599.67441670032},{"$f":"IF(BW$11=\"\",0,Calc!BW287)","v":275294.40627709602},{"$f":"IF(BX$11=\"\",0,Calc!BX287)","v":279677.14464915759},{"$f":"IF(BY$11=\"\",0,Calc!BY287)","v":284059.88302121917},{"$f":"IF(BZ$11=\"\",0,Calc!BZ287)","v":288442.6213932808},{"$f":"IF(CA$11=\"\",0,Calc!CA287)","v":292825.35976534238},{"$f":"IF(CB$11=\"\",0,Calc!CB287)","v":297208.09813740395},{"$f":"IF(CC$11=\"\",0,Calc!CC287)","v":307622.65323965484},{"$f":"IF(CD$11=\"\",0,Calc!CD287)","v":312093.04637915769},{"$f":"IF(CE$11=\"\",0,Calc!CE287)","v":316563.43951866054},{"$f":"IF(CF$11=\"\",0,Calc!CF287)","v":321033.83265816339},{"$f":"IF(CG$11=\"\",0,Calc!CG287)","v":325504.22579766624},{"$f":"IF(CH$11=\"\",0,Calc!CH287)","v":329974.61893716903},{"$f":"IF(CI$11=\"\",0,Calc!CI287)","v":341133.91231820534},{"$f":"IF(CJ$11=\"\",0,Calc!CJ287)","v":345693.71332049824},{"$f":"IF(CK$11=\"\",0,Calc!CK287)","v":350253.51432279107},{"$f":"IF(CL$11=\"\",0,Calc!CL287)","v":354813.31532508397},{"$f":"IF(CM$11=\"\",0,Calc!CM287)","v":359373.11632737686},{"$f":"IF(CN$11=\"\",0,Calc!CN287)","v":363932.91732966976},{"$f":"IF(CO$11=\"\",0,Calc!CO287)","v":375862.57269860181},{"$f":"IF(CP$11=\"\",0,Calc!CP287)","v":380513.56972094055},{"$f":"IF(CQ$11=\"\",0,Calc!CQ287)","v":385164.56674327928},{"$f":"IF(CR$11=\"\",0,Calc!CR287)","v":389815.56376561808},{"$f":"IF(CS$11=\"\",0,Calc!CS287)","v":394466.56078795675},{"$f":"IF(CT$11=\"\",0,Calc!CT287)","v":399117.55781029555},{"$f":"IF(CU$11=\"\",0,Calc!CU287)","v":411843.92592928704},{"$f":"IF(CV$11=\"\",0,Calc!CV287)","v":416587.94289207255},{"$f":"IF(CW$11=\"\",0,Calc!CW287)","v":421331.95985485805},{"$f":"IF(CX$11=\"\",0,Calc!CX287)","v":426075.97681764356},{"$f":"IF(CY$11=\"\",0,Calc!CY287)","v":430819.99378042913},{"$f":"IF(CZ$11=\"\",0,Calc!CZ287)","v":435564.01074321469},{"$f":"IF(DA$11=\"\",0,Calc!DA287)","v":449114.18826012011},{"$f":"IF(DB$11=\"\",0,Calc!DB287)","v":453953.08556216129},{"$f":"IF(DC$11=\"\",0,Calc!DC287)","v":458791.98286420258},{"$f":"IF(DD$11=\"\",0,Calc!DD287)","v":463630.88016624382},{"$f":"IF(DE$11=\"\",0,Calc!DE287)","v":468469.777468285},{"$f":"IF(DF$11=\"\",0,Calc!DF287)","v":473308.6747703263},{"$f":"IF(DG$11=\"\",0,Calc!DG287)","v":487710.52351381484},{"$f":"IF(DH$11=\"\",0,Calc!DH287)","v":492646.19876189693},{"$f":"IF(DI$11=\"\",0,Calc!DI287)","v":497581.87400997902},{"$f":"IF(DJ$11=\"\",0,Calc!DJ287)","v":502517.54925806104},{"$f":"IF(DK$11=\"\",0,Calc!DK287)","v":507453.22450614325},{"$f":"IF(DL$11=\"\",0,Calc!DL287)","v":512388.89975422528},{"$f":"IF(DM$11=\"\",0,Calc!DM287)","v":527671.06650235341},{"$f":"IF(DN$11=\"\",0,Calc!DN287)","v":532705.45525539713},{"$f":"IF(DO$11=\"\",0,Calc!DO287)","v":537739.84400844073},{"$f":"IF(DP$11=\"\",0,Calc!DP287)","v":542774.23276148434},{"$f":"IF(DQ$11=\"\",0,Calc!DQ287)","v":547808.62151452806},{"$f":"IF(DR$11=\"\",0,Calc!DR287)","v":552843.01026757178},{"$f":"IF(DS$11=\"\",0,Calc!DS287)","v":569034.94700102787},{"$f":"IF(DT$11=\"\",0,Calc!DT287)","v":574170.02352913248},{"$f":"IF(DU$11=\"\",0,Calc!DU287)","v":579305.10005723708},{"$f":"IF(DV$11=\"\",0,Calc!DV287)","v":584440.17658534157},{"$f":"IF(DW$11=\"\",0,Calc!DW287)","v":589575.25311344618},{"$f":"IF(DX$11=\"\",0,Calc!DX287)","v":594710.32964155066},{"$f":"IF(DY$11=\"\",0,Calc!DY287)","v":611842.31429304858},{"$f":"IF(DZ$11=\"\",0,Calc!DZ287)","v":617080.0923517152},{"$f":"IF(EA$11=\"\",0,Calc!EA287)","v":622317.87041038182},{"$f":"IF(EB$11=\"\",0,Calc!EB287)","v":627555.64846904844},{"$f":"IF(EC$11=\"\",0,Calc!EC287)","v":632793.42652771506},{"$f":"IF(ED$11=\"\",0,Calc!ED287)","v":638031.20458638167},{"$f":"IF(EE$11=\"\",0,Calc!EE287)","v":656134.36229794915},{"$f":"IF(EF$11=\"\",0,Calc!EF287)","v":661476.8959177892},{"$f":"IF(EG$11=\"\",0,Calc!EG287)","v":666819.42953762924},{"$f":"IF(EH$11=\"\",0,Calc!EH287)","v":672161.96315746917},{"$f":"IF(EI$11=\"\",0,Calc!EI287)","v":677504.49677730922},{"$f":"IF(EJ$11=\"\",0,Calc!EJ287)","v":682847.03039714927},{"$f":"IF(EK$11=\"\",0,Calc!EK287)","v":701953.3552973289},{"$f":"IF(EL$11=\"\",0,Calc!EL287)","v":707402.73958956578},{"$f":"IF(EM$11=\"\",0,Calc!EM287)","v":712852.12388180254},{"$f":"IF(EN$11=\"\",0,Calc!EN287)","v":718301.50817403931},{"$f":"IF(EO$11=\"\",0,Calc!EO287)","v":723750.89246627607},{"$f":"IF(EP$11=\"\",0,Calc!EP287)","v":729200.27675851295},{"$f":"IF(EQ$11=\"\",0,Calc!EQ287)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER287)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES287)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET287)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU287)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV287)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW287)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX287)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY287)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ287)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA287)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB287)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC287)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$FD57,$Z$2:$FD$2,Periods!$Q$18),SUM($Z57:$FD57))","v":4214742.445122418},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA288)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB288)","v":9.9749999999999996},{"$f":"IF(AC$11=\"\",0,Calc!AC288)","v":202.78024038461541},{"$f":"IF(AD$11=\"\",0,Calc!AD288)","v":430.76653846153846},{"$f":"IF(AE$11=\"\",0,Calc!AE288)","v":727.36932692307698},{"$f":"IF(AF$11=\"\",0,Calc!AF288)","v":1126.0240384615383},{"$f":"IF(AG$11=\"\",0,Calc!AG288)","v":1691.1310378846151},{"$f":"IF(AH$11=\"\",0,Calc!AH288)","v":2360.9066330769228},{"$f":"IF(AI$11=\"\",0,Calc!AI288)","v":3149.1016684615383},{"$f":"IF(AJ$11=\"\",0,Calc!AJ288)","v":4046.946507692307},{"$f":"IF(AK$11=\"\",0,Calc!AK288)","v":5045.6715144230766},{"$f":"IF(AL$11=\"\",0,Calc!AL288)","v":6136.5070523076902},{"$f":"IF(AM$11=\"\",0,Calc!AM288)","v":7456.8971546999992},{"$f":"IF(AN$11=\"\",0,Calc!AN288)","v":8730.6197996769224},{"$f":"IF(AO$11=\"\",0,Calc!AO288)","v":10071.460099211536},{"$f":"IF(AP$11=\"\",0,Calc!AP288)","v":11167.914700384616},{"$f":"IF(AQ$11=\"\",0,Calc!AQ288)","v":12261.116200846156},{"$f":"IF(AR$11=\"\",0,Calc!AR288)","v":13298.116893923076},{"$f":"IF(AS$11=\"\",0,Calc!AS288)","v":14510.488454401151},{"$f":"IF(AT$11=\"\",0,Calc!AT288)","v":15291.559531855382},{"$f":"IF(AU$11=\"\",0,Calc!AU288)","v":15921.179891228765},{"$f":"IF(AV$11=\"\",0,Calc!AV288)","v":16413.236959585844},{"$f":"IF(AW$11=\"\",0,Calc!AW288)","v":16781.618163991148},{"$f":"IF(AX$11=\"\",0,Calc!AX288)","v":17040.210931509228},{"$f":"IF(AY$11=\"\",0,Calc!AY288)","v":17546.960742988704},{"$f":"IF(AZ$11=\"\",0,Calc!AZ288)","v":17737.225089384679},{"$f":"IF(BA$11=\"\",0,Calc!BA288)","v":17876.895963366173},{"$f":"IF(BB$11=\"\",0,Calc!BB288)","v":17999.033746931997},{"$f":"IF(BC$11=\"\",0,Calc!BC288)","v":18136.698822080998},{"$f":"IF(BD$11=\"\",0,Calc!BD288)","v":18322.951570811998},{"$f":"IF(BE$11=\"\",0,Calc!BE288)","v":18923.991890282137},{"$f":"IF(BF$11=\"\",0,Calc!BF288)","v":19198.220719978941},{"$f":"IF(BG$11=\"\",0,Calc!BG288)","v":19507.1411486133},{"$f":"IF(BH$11=\"\",0,Calc!BH288)","v":19845.79723347984},{"$f":"IF(BI$11=\"\",0,Calc!BI288)","v":20209.233031873202},{"$f":"IF(BJ$11=\"\",0,Calc!BJ288)","v":20592.492601088015},{"$f":"IF(BK$11=\"\",0,Calc!BK288)","v":21410.432398387304},{"$f":"IF(BL$11=\"\",0,Calc!BL288)","v":21826.632466783773},{"$f":"IF(BM$11=\"\",0,Calc!BM288)","v":22247.887596739711},{"$f":"IF(BN$11=\"\",0,Calc!BN288)","v":22669.142726695653},{"$f":"IF(BO$11=\"\",0,Calc!BO288)","v":23090.397856651591},{"$f":"IF(BP$11=\"\",0,Calc!BP288)","v":23511.652986607529},{"$f":"IF(BQ$11=\"\",0,Calc!BQ288)","v":24411.566278894737},{"$f":"IF(BR$11=\"\",0,Calc!BR288)","v":24841.246511449797},{"$f":"IF(BS$11=\"\",0,Calc!BS288)","v":25270.926744004853},{"$f":"IF(BT$11=\"\",0,Calc!BT288)","v":25700.606976559917},{"$f":"IF(BU$11=\"\",0,Calc!BU288)","v":26130.287209114973},{"$f":"IF(BV$11=\"\",0,Calc!BV288)","v":26559.967441670029},{"$f":"IF(BW$11=\"\",0,Calc!BW288)","v":27529.440627709599},{"$f":"IF(BX$11=\"\",0,Calc!BX288)","v":27967.71446491576},{"$f":"IF(BY$11=\"\",0,Calc!BY288)","v":28405.988302121914},{"$f":"IF(BZ$11=\"\",0,Calc!BZ288)","v":28844.262139328075},{"$f":"IF(CA$11=\"\",0,Calc!CA288)","v":29282.535976534236},{"$f":"IF(CB$11=\"\",0,Calc!CB288)","v":29720.809813740398},{"$f":"IF(CC$11=\"\",0,Calc!CC288)","v":30762.265323965483},{"$f":"IF(CD$11=\"\",0,Calc!CD288)","v":31209.304637915771},{"$f":"IF(CE$11=\"\",0,Calc!CE288)","v":31656.343951866053},{"$f":"IF(CF$11=\"\",0,Calc!CF288)","v":32103.383265816334},{"$f":"IF(CG$11=\"\",0,Calc!CG288)","v":32550.422579766619},{"$f":"IF(CH$11=\"\",0,Calc!CH288)","v":32997.4618937169},{"$f":"IF(CI$11=\"\",0,Calc!CI288)","v":34113.391231820526},{"$f":"IF(CJ$11=\"\",0,Calc!CJ288)","v":34569.371332049821},{"$f":"IF(CK$11=\"\",0,Calc!CK288)","v":35025.351432279116},{"$f":"IF(CL$11=\"\",0,Calc!CL288)","v":35481.331532508404},{"$f":"IF(CM$11=\"\",0,Calc!CM288)","v":35937.311632737685},{"$f":"IF(CN$11=\"\",0,Calc!CN288)","v":36393.29173296698},{"$f":"IF(CO$11=\"\",0,Calc!CO288)","v":37586.25726986018},{"$f":"IF(CP$11=\"\",0,Calc!CP288)","v":38051.356972094058},{"$f":"IF(CQ$11=\"\",0,Calc!CQ288)","v":38516.456674327936},{"$f":"IF(CR$11=\"\",0,Calc!CR288)","v":38981.556376561806},{"$f":"IF(CS$11=\"\",0,Calc!CS288)","v":39446.656078795677},{"$f":"IF(CT$11=\"\",0,Calc!CT288)","v":39911.755781029562},{"$f":"IF(CU$11=\"\",0,Calc!CU288)","v":41184.3925929287},{"$f":"IF(CV$11=\"\",0,Calc!CV288)","v":41658.794289207253},{"$f":"IF(CW$11=\"\",0,Calc!CW288)","v":42133.195985485814},{"$f":"IF(CX$11=\"\",0,Calc!CX288)","v":42607.59768176436},{"$f":"IF(CY$11=\"\",0,Calc!CY288)","v":43081.999378042914},{"$f":"IF(CZ$11=\"\",0,Calc!CZ288)","v":43556.401074321468},{"$f":"IF(DA$11=\"\",0,Calc!DA288)","v":44911.418826012021},{"$f":"IF(DB$11=\"\",0,Calc!DB288)","v":45395.308556216143},{"$f":"IF(DC$11=\"\",0,Calc!DC288)","v":45879.198286420266},{"$f":"IF(DD$11=\"\",0,Calc!DD288)","v":46363.088016624388},{"$f":"IF(DE$11=\"\",0,Calc!DE288)","v":46846.97774682851},{"$f":"IF(DF$11=\"\",0,Calc!DF288)","v":47330.867477032632},{"$f":"IF(DG$11=\"\",0,Calc!DG288)","v":48771.052351381491},{"$f":"IF(DH$11=\"\",0,Calc!DH288)","v":49264.619876189696},{"$f":"IF(DI$11=\"\",0,Calc!DI288)","v":49758.1874009979},{"$f":"IF(DJ$11=\"\",0,Calc!DJ288)","v":50251.754925806112},{"$f":"IF(DK$11=\"\",0,Calc!DK288)","v":50745.322450614316},{"$f":"IF(DL$11=\"\",0,Calc!DL288)","v":51238.88997542252},{"$f":"IF(DM$11=\"\",0,Calc!DM288)","v":52767.106650235321},{"$f":"IF(DN$11=\"\",0,Calc!DN288)","v":53270.545525539696},{"$f":"IF(DO$11=\"\",0,Calc!DO288)","v":53773.98440084407},{"$f":"IF(DP$11=\"\",0,Calc!DP288)","v":54277.423276148431},{"$f":"IF(DQ$11=\"\",0,Calc!DQ288)","v":54780.862151452813},{"$f":"IF(DR$11=\"\",0,Calc!DR288)","v":55284.301026757166},{"$f":"IF(DS$11=\"\",0,Calc!DS288)","v":56903.494700102783},{"$f":"IF(DT$11=\"\",0,Calc!DT288)","v":57417.002352913238},{"$f":"IF(DU$11=\"\",0,Calc!DU288)","v":57930.510005723692},{"$f":"IF(DV$11=\"\",0,Calc!DV288)","v":58444.017658534154},{"$f":"IF(DW$11=\"\",0,Calc!DW288)","v":58957.525311344609},{"$f":"IF(DX$11=\"\",0,Calc!DX288)","v":59471.032964155071},{"$f":"IF(DY$11=\"\",0,Calc!DY288)","v":61184.231429304848},{"$f":"IF(DZ$11=\"\",0,Calc!DZ288)","v":61708.009235171514},{"$f":"IF(EA$11=\"\",0,Calc!EA288)","v":62231.787041038166},{"$f":"IF(EB$11=\"\",0,Calc!EB288)","v":62755.564846904832},{"$f":"IF(EC$11=\"\",0,Calc!EC288)","v":63279.342652771513},{"$f":"IF(ED$11=\"\",0,Calc!ED288)","v":63803.120458638165},{"$f":"IF(EE$11=\"\",0,Calc!EE288)","v":65613.436229794926},{"$f":"IF(EF$11=\"\",0,Calc!EF288)","v":66147.689591778922},{"$f":"IF(EG$11=\"\",0,Calc!EG288)","v":66681.942953762918},{"$f":"IF(EH$11=\"\",0,Calc!EH288)","v":67216.196315746914},{"$f":"IF(EI$11=\"\",0,Calc!EI288)","v":67750.449677730925},{"$f":"IF(EJ$11=\"\",0,Calc!EJ288)","v":68284.703039714921},{"$f":"IF(EK$11=\"\",0,Calc!EK288)","v":70195.335529732896},{"$f":"IF(EL$11=\"\",0,Calc!EL288)","v":70740.27395895659},{"$f":"IF(EM$11=\"\",0,Calc!EM288)","v":71285.212388180254},{"$f":"IF(EN$11=\"\",0,Calc!EN288)","v":71830.150817403934},{"$f":"IF(EO$11=\"\",0,Calc!EO288)","v":72375.089246627613},{"$f":"IF(EP$11=\"\",0,Calc!EP288)","v":72920.027675851292},{"$f":"IF(EQ$11=\"\",0,Calc!EQ288)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER288)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES288)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET288)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU288)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV288)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW288)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX288)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY288)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ288)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA288)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB288)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC288)","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$FD59,$Z$2:$FD$2,Periods!$Q$18),SUM($Z59:$FD59))","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA290)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB290)","v":413.4375},{"$f":"IF(AC$11=\"\",0,Calc!AC290)","v":8404.7073317307713},{"$f":"IF(AD$11=\"\",0,Calc!AD290)","v":17854.139423076926},{"$f":"IF(AE$11=\"\",0,Calc!AE290)","v":30147.544471153851},{"$f":"IF(AF$11=\"\",0,Calc!AF290)","v":46670.733173076922},{"$f":"IF(AG$11=\"\",0,Calc!AG290)","v":68718.559975961529},{"$f":"IF(AH$11=\"\",0,Calc!AH290)","v":95934.673557692309},{"$f":"IF(AI$11=\"\",0,Calc!AI290)","v":127962.72259615385},{"$f":"IF(AJ$11=\"\",0,Calc!AJ290)","v":164446.35576923072},{"$f":"IF(AK$11=\"\",0,Calc!AK290)","v":205029.22175480772},{"$f":"IF(AL$11=\"\",0,Calc!AL290)","v":249354.96923076917},{"$f":"IF(AM$11=\"\",0,Calc!AM290)","v":305979.26428124995},{"$f":"IF(AN$11=\"\",0,Calc!AN290)","v":358243.99446634622},{"$f":"IF(AO$11=\"\",0,Calc!AO290)","v":413262.76700120192},{"$f":"IF(AP$11=\"\",0,Calc!AP290)","v":458253.64795673086},{"$f":"IF(AQ$11=\"\",0,Calc!AQ290)","v":503111.04425480781},{"$f":"IF(AR$11=\"\",0,Calc!AR290)","v":545662.34978365386},{"$f":"IF(AS$11=\"\",0,Calc!AS290)","v":583734.95843149046},{"$f":"IF(AT$11=\"\",0,Calc!AT290)","v":615156.26408653846},{"$f":"IF(AU$11=\"\",0,Calc!AU290)","v":640484.93689182692},{"$f":"IF(AV$11=\"\",0,Calc!AV290)","v":660279.64699038467},{"$f":"IF(AW$11=\"\",0,Calc!AW290)","v":675099.06452524033},{"$f":"IF(AX$11=\"\",0,Calc!AX290)","v":685501.85963942308},{"$f":"IF(AY$11=\"\",0,Calc!AY290)","v":712808.10355024028},{"$f":"IF(AZ$11=\"\",0,Calc!AZ290)","v":720537.18951072101},{"$f":"IF(BA$11=\"\",0,Calc!BA290)","v":726211.02284643019},{"$f":"IF(BB$11=\"\",0,Calc!BB290)","v":731172.61153124983},{"$f":"IF(BC$11=\"\",0,Calc!BC290)","v":736764.96353906242},{"$f":"IF(BD$11=\"\",0,Calc!BD290)","v":744331.08684374997},{"$f":"IF(BE$11=\"\",0,Calc!BE290)","v":753673.60431562492},{"$f":"IF(BF$11=\"\",0,Calc!BF290)","v":764595.1388249998},{"$f":"IF(BG$11=\"\",0,Calc!BG290)","v":776898.31324218737},{"$f":"IF(BH$11=\"\",0,Calc!BH290)","v":790385.75043749996},{"$f":"IF(BI$11=\"\",0,Calc!BI290)","v":804860.07328124985},{"$f":"IF(BJ$11=\"\",0,Calc!BJ290)","v":820123.90464374982},{"$f":"IF(BK$11=\"\",0,Calc!BK290)","v":861059.2634171719},{"$f":"IF(BL$11=\"\",0,Calc!BL290)","v":877797.50193843746},{"$f":"IF(BM$11=\"\",0,Calc!BM290)","v":894739.03890328109},{"$f":"IF(BN$11=\"\",0,Calc!BN290)","v":911680.57586812484},{"$f":"IF(BO$11=\"\",0,Calc!BO290)","v":928622.11283296859},{"$f":"IF(BP$11=\"\",0,Calc!BP290)","v":945563.64979781234},{"$f":"IF(BQ$11=\"\",0,Calc!BQ290)","v":962505.1867626562},{"$f":"IF(BR$11=\"\",0,Calc!BR290)","v":979446.72372749983},{"$f":"IF(BS$11=\"\",0,Calc!BS290)","v":996388.26069234358},{"$f":"IF(BT$11=\"\",0,Calc!BT290)","v":1013329.7976571873},{"$f":"IF(BU$11=\"\",0,Calc!BU290)","v":1030271.3346220314},{"$f":"IF(BV$11=\"\",0,Calc!BV290)","v":1047212.8715868752},{"$f":"IF(BW$11=\"\",0,Calc!BW290)","v":1096079.0408082705},{"$f":"IF(BX$11=\"\",0,Calc!BX290)","v":1113528.8238820594},{"$f":"IF(BY$11=\"\",0,Calc!BY290)","v":1130978.6069558484},{"$f":"IF(BZ$11=\"\",0,Calc!BZ290)","v":1148428.3900296376},{"$f":"IF(CA$11=\"\",0,Calc!CA290)","v":1165878.1731034266},{"$f":"IF(CB$11=\"\",0,Calc!CB290)","v":1183327.9561772158},{"$f":"IF(CC$11=\"\",0,Calc!CC290)","v":1200777.7392510045},{"$f":"IF(CD$11=\"\",0,Calc!CD290)","v":1218227.5223247937},{"$f":"IF(CE$11=\"\",0,Calc!CE290)","v":1235677.3053985829},{"$f":"IF(CF$11=\"\",0,Calc!CF290)","v":1253127.0884723717},{"$f":"IF(CG$11=\"\",0,Calc!CG290)","v":1270576.8715461611},{"$f":"IF(CH$11=\"\",0,Calc!CH290)","v":1288026.6546199499},{"$f":"IF(CI$11=\"\",0,Calc!CI290)","v":1344640.7308245511},{"$f":"IF(CJ$11=\"\",0,Calc!CJ290)","v":1362614.0073905538},{"$f":"IF(CK$11=\"\",0,Calc!CK290)","v":1380587.2839565568},{"$f":"IF(CL$11=\"\",0,Calc!CL290)","v":1398560.5605225596},{"$f":"IF(CM$11=\"\",0,Calc!CM290)","v":1416533.8370885621},{"$f":"IF(CN$11=\"\",0,Calc!CN290)","v":1434507.1136545646},{"$f":"IF(CO$11=\"\",0,Calc!CO290)","v":1452480.3902205674},{"$f":"IF(CP$11=\"\",0,Calc!CP290)","v":1470453.6667865703},{"$f":"IF(CQ$11=\"\",0,Calc!CQ290)","v":1488426.9433525731},{"$f":"IF(CR$11=\"\",0,Calc!CR290)","v":1506400.2199185756},{"$f":"IF(CS$11=\"\",0,Calc!CS290)","v":1524373.4964845784},{"$f":"IF(CT$11=\"\",0,Calc!CT290)","v":1542346.7730505811},{"$f":"IF(CU$11=\"\",0,Calc!CU290)","v":1607129.6511050817},{"$f":"IF(CV$11=\"\",0,Calc!CV290)","v":1625642.1259680646},{"$f":"IF(CW$11=\"\",0,Calc!CW290)","v":1644154.6008310472},{"$f":"IF(CX$11=\"\",0,Calc!CX290)","v":1662667.0756940299},{"$f":"IF(CY$11=\"\",0,Calc!CY290)","v":1681179.5505570127},{"$f":"IF(CZ$11=\"\",0,Calc!CZ290)","v":1699692.0254199961},{"$f":"IF(DA$11=\"\",0,Calc!DA290)","v":1718204.5002829786},{"$f":"IF(DB$11=\"\",0,Calc!DB290)","v":1736716.9751459612},{"$f":"IF(DC$11=\"\",0,Calc!DC290)","v":1755229.4500089439},{"$f":"IF(DD$11=\"\",0,Calc!DD290)","v":1773741.9248719269},{"$f":"IF(DE$11=\"\",0,Calc!DE290)","v":1792254.3997349099},{"$f":"IF(DF$11=\"\",0,Calc!DF290)","v":1810766.8745978926},{"$f":"IF(DG$11=\"\",0,Calc!DG290)","v":1884157.7299447015},{"$f":"IF(DH$11=\"\",0,Calc!DH290)","v":1903225.5790535738},{"$f":"IF(DI$11=\"\",0,Calc!DI290)","v":1922293.4281624462},{"$f":"IF(DJ$11=\"\",0,Calc!DJ290)","v":1941361.2772713187},{"$f":"IF(DK$11=\"\",0,Calc!DK290)","v":1960429.1263801912},{"$f":"IF(DL$11=\"\",0,Calc!DL290)","v":1979496.9754890632},{"$f":"IF(DM$11=\"\",0,Calc!DM290)","v":1998564.8245979354},{"$f":"IF(DN$11=\"\",0,Calc!DN290)","v":2017632.6737068077},{"$f":"IF(DO$11=\"\",0,Calc!DO290)","v":2036700.5228156804},{"$f":"IF(DP$11=\"\",0,Calc!DP290)","v":2055768.3719245526},{"$f":"IF(DQ$11=\"\",0,Calc!DQ290)","v":2074836.2210334246},{"$f":"IF(DR$11=\"\",0,Calc!DR290)","v":2093904.0701422968},{"$f":"IF(DS$11=\"\",0,Calc!DS290)","v":2176361.0768287042},{"$f":"IF(DT$11=\"\",0,Calc!DT290)","v":2196000.9614108428},{"$f":"IF(DU$11=\"\",0,Calc!DU290)","v":2215640.8459929815},{"$f":"IF(DV$11=\"\",0,Calc!DV290)","v":2235280.7305751196},{"$f":"IF(DW$11=\"\",0,Calc!DW290)","v":2254920.6151572578},{"$f":"IF(DX$11=\"\",0,Calc!DX290)","v":2274560.4997393964},{"$f":"IF(DY$11=\"\",0,Calc!DY290)","v":2294200.384321535},{"$f":"IF(DZ$11=\"\",0,Calc!DZ290)","v":2313840.2689036736},{"$f":"IF(EA$11=\"\",0,Calc!EA290)","v":2333480.1534858118},{"$f":"IF(EB$11=\"\",0,Calc!EB290)","v":2353120.0380679504},{"$f":"IF(EC$11=\"\",0,Calc!EC290)","v":2372759.9226500886},{"$f":"IF(ED$11=\"\",0,Calc!ED290)","v":2392399.8072322267},{"$f":"IF(EE$11=\"\",0,Calc!EE290)","v":2484400.8825687962},{"$f":"IF(EF$11=\"\",0,Calc!EF290)","v":2504629.9636883987},{"$f":"IF(EG$11=\"\",0,Calc!EG290)","v":2524859.0448080017},{"$f":"IF(EH$11=\"\",0,Calc!EH290)","v":2545088.1259276043},{"$f":"IF(EI$11=\"\",0,Calc!EI290)","v":2565317.2070472068},{"$f":"IF(EJ$11=\"\",0,Calc!EJ290)","v":2585546.2881668094},{"$f":"IF(EK$11=\"\",0,Calc!EK290)","v":2605775.3692864119},{"$f":"IF(EL$11=\"\",0,Calc!EL290)","v":2626004.4504060149},{"$f":"IF(EM$11=\"\",0,Calc!EM290)","v":2646233.5315256175},{"$f":"IF(EN$11=\"\",0,Calc!EN290)","v":2666462.61264522},{"$f":"IF(EO$11=\"\",0,Calc!EO290)","v":2686691.6937648221},{"$f":"IF(EP$11=\"\",0,Calc!EP290)","v":2706920.7748844251},{"$f":"IF(EQ$11=\"\",0,Calc!EQ290)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER290)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES290)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET290)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU290)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV290)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW290)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX290)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY290)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ290)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA290)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB290)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC290)","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Аккаунт и аналитика магазина"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$FD60,$Z$2:$FD$2,Periods!$Q$18),SUM($Z60:$FD60))","v":48766046.802933156},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA291)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB291)","v":124.03125},{"$f":"IF(AC$11=\"\",0,Calc!AC291)","v":2521.4121995192313},{"$f":"IF(AD$11=\"\",0,Calc!AD291)","v":5356.2418269230775},{"$f":"IF(AE$11=\"\",0,Calc!AE291)","v":9044.2633413461554},{"$f":"IF(AF$11=\"\",0,Calc!AF291)","v":14001.219951923076},{"$f":"IF(AG$11=\"\",0,Calc!AG291)","v":20615.567992788459},{"$f":"IF(AH$11=\"\",0,Calc!AH291)","v":28780.402067307692},{"$f":"IF(AI$11=\"\",0,Calc!AI291)","v":38388.816778846151},{"$f":"IF(AJ$11=\"\",0,Calc!AJ291)","v":49333.906730769217},{"$f":"IF(AK$11=\"\",0,Calc!AK291)","v":61508.766526442312},{"$f":"IF(AL$11=\"\",0,Calc!AL291)","v":74806.490769230746},{"$f":"IF(AM$11=\"\",0,Calc!AM291)","v":91793.779284374978},{"$f":"IF(AN$11=\"\",0,Calc!AN291)","v":107473.19833990386},{"$f":"IF(AO$11=\"\",0,Calc!AO291)","v":123978.83010036057},{"$f":"IF(AP$11=\"\",0,Calc!AP291)","v":137476.09438701926},{"$f":"IF(AQ$11=\"\",0,Calc!AQ291)","v":150933.31327644235},{"$f":"IF(AR$11=\"\",0,Calc!AR291)","v":163698.70493509615},{"$f":"IF(AS$11=\"\",0,Calc!AS291)","v":175120.48752944713},{"$f":"IF(AT$11=\"\",0,Calc!AT291)","v":184546.87922596154},{"$f":"IF(AU$11=\"\",0,Calc!AU291)","v":192145.48106754807},{"$f":"IF(AV$11=\"\",0,Calc!AV291)","v":198083.89409711541},{"$f":"IF(AW$11=\"\",0,Calc!AW291)","v":202529.71935757209},{"$f":"IF(AX$11=\"\",0,Calc!AX291)","v":205650.55789182693},{"$f":"IF(AY$11=\"\",0,Calc!AY291)","v":213842.43106507207},{"$f":"IF(AZ$11=\"\",0,Calc!AZ291)","v":216161.15685321629},{"$f":"IF(BA$11=\"\",0,Calc!BA291)","v":217863.30685392904},{"$f":"IF(BB$11=\"\",0,Calc!BB291)","v":219351.78345937494},{"$f":"IF(BC$11=\"\",0,Calc!BC291)","v":221029.48906171872},{"$f":"IF(BD$11=\"\",0,Calc!BD291)","v":223299.326053125},{"$f":"IF(BE$11=\"\",0,Calc!BE291)","v":226102.08129468746},{"$f":"IF(BF$11=\"\",0,Calc!BF291)","v":229378.54164749992},{"$f":"IF(BG$11=\"\",0,Calc!BG291)","v":233069.4939726562},{"$f":"IF(BH$11=\"\",0,Calc!BH291)","v":237115.72513124999},{"$f":"IF(BI$11=\"\",0,Calc!BI291)","v":241458.02198437494},{"$f":"IF(BJ$11=\"\",0,Calc!BJ291)","v":246037.17139312494},{"$f":"IF(BK$11=\"\",0,Calc!BK291)","v":258317.77902515157},{"$f":"IF(BL$11=\"\",0,Calc!BL291)","v":263339.2505815312},{"$f":"IF(BM$11=\"\",0,Calc!BM291)","v":268421.71167098434},{"$f":"IF(BN$11=\"\",0,Calc!BN291)","v":273504.17276043742},{"$f":"IF(BO$11=\"\",0,Calc!BO291)","v":278586.63384989055},{"$f":"IF(BP$11=\"\",0,Calc!BP291)","v":283669.09493934369},{"$f":"IF(BQ$11=\"\",0,Calc!BQ291)","v":288751.55602879683},{"$f":"IF(BR$11=\"\",0,Calc!BR291)","v":293834.01711824996},{"$f":"IF(BS$11=\"\",0,Calc!BS291)","v":298916.47820770304},{"$f":"IF(BT$11=\"\",0,Calc!BT291)","v":303998.93929715618},{"$f":"IF(BU$11=\"\",0,Calc!BU291)","v":309081.40038660943},{"$f":"IF(BV$11=\"\",0,Calc!BV291)","v":314163.86147606256},{"$f":"IF(BW$11=\"\",0,Calc!BW291)","v":328823.71224248112},{"$f":"IF(BX$11=\"\",0,Calc!BX291)","v":334058.64716461784},{"$f":"IF(BY$11=\"\",0,Calc!BY291)","v":339293.5820867545},{"$f":"IF(BZ$11=\"\",0,Calc!BZ291)","v":344528.51700889127},{"$f":"IF(CA$11=\"\",0,Calc!CA291)","v":349763.45193102799},{"$f":"IF(CB$11=\"\",0,Calc!CB291)","v":354998.3868531647},{"$f":"IF(CC$11=\"\",0,Calc!CC291)","v":360233.32177530136},{"$f":"IF(CD$11=\"\",0,Calc!CD291)","v":365468.25669743813},{"$f":"IF(CE$11=\"\",0,Calc!CE291)","v":370703.19161957485},{"$f":"IF(CF$11=\"\",0,Calc!CF291)","v":375938.12654171151},{"$f":"IF(CG$11=\"\",0,Calc!CG291)","v":381173.06146384834},{"$f":"IF(CH$11=\"\",0,Calc!CH291)","v":386407.99638598494},{"$f":"IF(CI$11=\"\",0,Calc!CI291)","v":403392.21924736531},{"$f":"IF(CJ$11=\"\",0,Calc!CJ291)","v":408784.20221716614},{"$f":"IF(CK$11=\"\",0,Calc!CK291)","v":414176.18518696702},{"$f":"IF(CL$11=\"\",0,Calc!CL291)","v":419568.16815676785},{"$f":"IF(CM$11=\"\",0,Calc!CM291)","v":424960.15112656861},{"$f":"IF(CN$11=\"\",0,Calc!CN291)","v":430352.13409636938},{"$f":"IF(CO$11=\"\",0,Calc!CO291)","v":435744.11706617021},{"$f":"IF(CP$11=\"\",0,Calc!CP291)","v":441136.10003597109},{"$f":"IF(CQ$11=\"\",0,Calc!CQ291)","v":446528.08300577191},{"$f":"IF(CR$11=\"\",0,Calc!CR291)","v":451920.06597557268},{"$f":"IF(CS$11=\"\",0,Calc!CS291)","v":457312.04894537351},{"$f":"IF(CT$11=\"\",0,Calc!CT291)","v":462704.03191517433},{"$f":"IF(CU$11=\"\",0,Calc!CU291)","v":482138.89533152449},{"$f":"IF(CV$11=\"\",0,Calc!CV291)","v":487692.63779041939},{"$f":"IF(CW$11=\"\",0,Calc!CW291)","v":493246.38024931413},{"$f":"IF(CX$11=\"\",0,Calc!CX291)","v":498800.12270820898},{"$f":"IF(CY$11=\"\",0,Calc!CY291)","v":504353.86516710377},{"$f":"IF(CZ$11=\"\",0,Calc!CZ291)","v":509907.60762599879},{"$f":"IF(DA$11=\"\",0,Calc!DA291)","v":515461.35008489358},{"$f":"IF(DB$11=\"\",0,Calc!DB291)","v":521015.09254378831},{"$f":"IF(DC$11=\"\",0,Calc!DC291)","v":526568.8350026831},{"$f":"IF(DD$11=\"\",0,Calc!DD291)","v":532122.57746157807},{"$f":"IF(DE$11=\"\",0,Calc!DE291)","v":537676.31992047292},{"$f":"IF(DF$11=\"\",0,Calc!DF291)","v":543230.06237936777},{"$f":"IF(DG$11=\"\",0,Calc!DG291)","v":565247.31898341049},{"$f":"IF(DH$11=\"\",0,Calc!DH291)","v":570967.67371607211},{"$f":"IF(DI$11=\"\",0,Calc!DI291)","v":576688.02844873385},{"$f":"IF(DJ$11=\"\",0,Calc!DJ291)","v":582408.38318139559},{"$f":"IF(DK$11=\"\",0,Calc!DK291)","v":588128.73791405733},{"$f":"IF(DL$11=\"\",0,Calc!DL291)","v":593849.09264671896},{"$f":"IF(DM$11=\"\",0,Calc!DM291)","v":599569.44737938058},{"$f":"IF(DN$11=\"\",0,Calc!DN291)","v":605289.80211204232},{"$f":"IF(DO$11=\"\",0,Calc!DO291)","v":611010.15684470406},{"$f":"IF(DP$11=\"\",0,Calc!DP291)","v":616730.5115773658},{"$f":"IF(DQ$11=\"\",0,Calc!DQ291)","v":622450.86631002731},{"$f":"IF(DR$11=\"\",0,Calc!DR291)","v":628171.22104268905},{"$f":"IF(DS$11=\"\",0,Calc!DS291)","v":652908.32304861129},{"$f":"IF(DT$11=\"\",0,Calc!DT291)","v":658800.28842325287},{"$f":"IF(DU$11=\"\",0,Calc!DU291)","v":664692.25379789446},{"$f":"IF(DV$11=\"\",0,Calc!DV291)","v":670584.21917253581},{"$f":"IF(DW$11=\"\",0,Calc!DW291)","v":676476.18454717728},{"$f":"IF(DX$11=\"\",0,Calc!DX291)","v":682368.14992181887},{"$f":"IF(DY$11=\"\",0,Calc!DY291)","v":688260.11529646046},{"$f":"IF(DZ$11=\"\",0,Calc!DZ291)","v":694152.08067110204},{"$f":"IF(EA$11=\"\",0,Calc!EA291)","v":700044.04604574351},{"$f":"IF(EB$11=\"\",0,Calc!EB291)","v":705936.0114203851},{"$f":"IF(EC$11=\"\",0,Calc!EC291)","v":711827.97679502657},{"$f":"IF(ED$11=\"\",0,Calc!ED291)","v":717719.94216966804},{"$f":"IF(EE$11=\"\",0,Calc!EE291)","v":745320.26477063878},{"$f":"IF(EF$11=\"\",0,Calc!EF291)","v":751388.98910651961},{"$f":"IF(EG$11=\"\",0,Calc!EG291)","v":757457.71344240045},{"$f":"IF(EH$11=\"\",0,Calc!EH291)","v":763526.43777828128},{"$f":"IF(EI$11=\"\",0,Calc!EI291)","v":769595.162114162},{"$f":"IF(EJ$11=\"\",0,Calc!EJ291)","v":775663.88645004283},{"$f":"IF(EK$11=\"\",0,Calc!EK291)","v":781732.61078592355},{"$f":"IF(EL$11=\"\",0,Calc!EL291)","v":787801.3351218045},{"$f":"IF(EM$11=\"\",0,Calc!EM291)","v":793870.05945768522},{"$f":"IF(EN$11=\"\",0,Calc!EN291)","v":799938.78379356593},{"$f":"IF(EO$11=\"\",0,Calc!EO291)","v":806007.50812944665},{"$f":"IF(EP$11=\"\",0,Calc!EP291)","v":812076.23246532748},{"$f":"IF(EQ$11=\"\",0,Calc!EQ291)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER291)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES291)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET291)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU291)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV291)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW291)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX291)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY291)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ291)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA291)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB291)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC291)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Все сервисы магазина"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$FD61,$Z$2:$FD$2,Periods!$Q$18),SUM($Z61:$FD61))","v":52046536.144279018},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA292)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB292)","v":127.32708333333332},{"$f":"IF(AC$11=\"\",0,Calc!AC292)","v":2588.4126883012823},{"$f":"IF(AD$11=\"\",0,Calc!AD292)","v":5498.5711217948719},{"$f":"IF(AE$11=\"\",0,Calc!AE292)","v":9284.5929727564107},{"$f":"IF(AF$11=\"\",0,Calc!AF292)","v":14373.268830128207},{"$f":"IF(AG$11=\"\",0,Calc!AG292)","v":21388.124586634607},{"$f":"IF(AH$11=\"\",0,Calc!AH292)","v":29858.931138076921},{"$f":"IF(AI$11=\"\",0,Calc!AI292)","v":39827.415683461542},{"$f":"IF(AJ$11=\"\",0,Calc!AJ292)","v":51182.666607692292},{"$f":"IF(AK$11=\"\",0,Calc!AK292)","v":63813.772295673072},{"$f":"IF(AL$11=\"\",0,Calc!AL292)","v":77609.821132307698},{"$f":"IF(AM$11=\"\",0,Calc!AM292)","v":94738.196666924996},{"$f":"IF(AN$11=\"\",0,Calc!AN292)","v":110920.55562072695},{"$f":"IF(AO$11=\"\",0,Calc!AO292)","v":127955.62923927404},{"$f":"IF(AP$11=\"\",0,Calc!AP292)","v":141885.83767413464},{"$f":"IF(AQ$11=\"\",0,Calc!AQ292)","v":155774.71619809623},{"$f":"IF(AR$11=\"\",0,Calc!AR292)","v":168949.57613867303},{"$f":"IF(AS$11=\"\",0,Calc!AS292)","v":182666.13796437863},{"$f":"IF(AT$11=\"\",0,Calc!AT292)","v":192498.69719507534},{"$f":"IF(AU$11=\"\",0,Calc!AU292)","v":200424.71014714771},{"$f":"IF(AV$11=\"\",0,Calc!AV292)","v":206618.99951358186},{"$f":"IF(AW$11=\"\",0,Calc!AW292)","v":211256.38798736362},{"$f":"IF(AX$11=\"\",0,Calc!AX292)","v":214511.69826147921},{"$f":"IF(AY$11=\"\",0,Calc!AY292)","v":221890.57110418045},{"$f":"IF(AZ$11=\"\",0,Calc!AZ292)","v":224296.56409071147},{"$f":"IF(BA$11=\"\",0,Calc!BA292)","v":226062.77594063288},{"$f":"IF(BB$11=\"\",0,Calc!BB292)","v":227607.27261705298},{"$f":"IF(BC$11=\"\",0,Calc!BC292)","v":229348.12008308031},{"$f":"IF(BD$11=\"\",0,Calc!BD292)","v":231703.38430182298},{"$f":"IF(BE$11=\"\",0,Calc!BE292)","v":237126.57676861365},{"$f":"IF(BF$11=\"\",0,Calc!BF292)","v":240562.79382124616},{"$f":"IF(BG$11=\"\",0,Calc!BG292)","v":244433.71303113943},{"$f":"IF(BH$11=\"\",0,Calc!BH292)","v":248677.23409011331},{"$f":"IF(BI$11=\"\",0,Calc!BI292)","v":253231.25668998773},{"$f":"IF(BJ$11=\"\",0,Calc!BJ292)","v":258033.68052258264},{"$f":"IF(BK$11=\"\",0,Calc!BK292)","v":269490.37986043881},{"$f":"IF(BL$11=\"\",0,Calc!BL292)","v":274729.03699930874},{"$f":"IF(BM$11=\"\",0,Calc!BM292)","v":280031.32155282091},{"$f":"IF(BN$11=\"\",0,Calc!BN292)","v":285333.60610633303},{"$f":"IF(BO$11=\"\",0,Calc!BO292)","v":290635.89065984514},{"$f":"IF(BP$11=\"\",0,Calc!BP292)","v":295938.17521335726},{"$f":"IF(BQ$11=\"\",0,Calc!BQ292)","v":304484.69842267019},{"$f":"IF(BR$11=\"\",0,Calc!BR292)","v":309844.08644935413},{"$f":"IF(BS$11=\"\",0,Calc!BS292)","v":315203.47447603813},{"$f":"IF(BT$11=\"\",0,Calc!BT292)","v":320562.86250272201},{"$f":"IF(BU$11=\"\",0,Calc!BU292)","v":325922.25052940589},{"$f":"IF(BV$11=\"\",0,Calc!BV292)","v":331281.63855608989},{"$f":"IF(BW$11=\"\",0,Calc!BW292)","v":344910.95903789293},{"$f":"IF(BX$11=\"\",0,Calc!BX292)","v":350402.00593405974},{"$f":"IF(BY$11=\"\",0,Calc!BY292)","v":355893.0528302266},{"$f":"IF(BZ$11=\"\",0,Calc!BZ292)","v":361384.09972639341},{"$f":"IF(CA$11=\"\",0,Calc!CA292)","v":366875.14662256028},{"$f":"IF(CB$11=\"\",0,Calc!CB292)","v":372366.19351872714},{"$f":"IF(CC$11=\"\",0,Calc!CC292)","v":381945.47175424447},{"$f":"IF(CD$11=\"\",0,Calc!CD292)","v":387495.92910389922},{"$f":"IF(CE$11=\"\",0,Calc!CE292)","v":393046.38645355403},{"$f":"IF(CF$11=\"\",0,Calc!CF292)","v":398596.8438032089},{"$f":"IF(CG$11=\"\",0,Calc!CG292)","v":404147.30115286366},{"$f":"IF(CH$11=\"\",0,Calc!CH292)","v":409697.75850251841},{"$f":"IF(CI$11=\"\",0,Calc!CI292)","v":425438.86835699645},{"$f":"IF(CJ$11=\"\",0,Calc!CJ292)","v":431125.54009586206},{"$f":"IF(CK$11=\"\",0,Calc!CK292)","v":436812.21183472767},{"$f":"IF(CL$11=\"\",0,Calc!CL292)","v":442498.88357359322},{"$f":"IF(CM$11=\"\",0,Calc!CM292)","v":448185.55531245883},{"$f":"IF(CN$11=\"\",0,Calc!CN292)","v":453872.22705132439},{"$f":"IF(CO$11=\"\",0,Calc!CO292)","v":464554.02230535646},{"$f":"IF(CP$11=\"\",0,Calc!CP292)","v":470302.50468003092},{"$f":"IF(CQ$11=\"\",0,Calc!CQ292)","v":476050.98705470527},{"$f":"IF(CR$11=\"\",0,Calc!CR292)","v":481799.46942937979},{"$f":"IF(CS$11=\"\",0,Calc!CS292)","v":487547.95180405414},{"$f":"IF(CT$11=\"\",0,Calc!CT292)","v":493296.43417872867},{"$f":"IF(CU$11=\"\",0,Calc!CU292)","v":511279.61051169515},{"$f":"IF(CV$11=\"\",0,Calc!CV292)","v":517169.02393334726},{"$f":"IF(CW$11=\"\",0,Calc!CW292)","v":523058.43735499948},{"$f":"IF(CX$11=\"\",0,Calc!CX292)","v":528947.85077665152},{"$f":"IF(CY$11=\"\",0,Calc!CY292)","v":534837.26419830369},{"$f":"IF(CZ$11=\"\",0,Calc!CZ292)","v":540726.67761995585},{"$f":"IF(DA$11=\"\",0,Calc!DA292)","v":552584.7109727338},{"$f":"IF(DB$11=\"\",0,Calc!DB292)","v":558538.43217988149},{"$f":"IF(DC$11=\"\",0,Calc!DC292)","v":564492.15338702919},{"$f":"IF(DD$11=\"\",0,Calc!DD292)","v":570445.87459417689},{"$f":"IF(DE$11=\"\",0,Calc!DE292)","v":576399.59580132447},{"$f":"IF(DF$11=\"\",0,Calc!DF292)","v":582353.31700847216},{"$f":"IF(DG$11=\"\",0,Calc!DG292)","v":602715.47137359809},{"$f":"IF(DH$11=\"\",0,Calc!DH292)","v":608815.00724635739},{"$f":"IF(DI$11=\"\",0,Calc!DI292)","v":614914.5431191168},{"$f":"IF(DJ$11=\"\",0,Calc!DJ292)","v":621014.07899187622},{"$f":"IF(DK$11=\"\",0,Calc!DK292)","v":627113.61486463563},{"$f":"IF(DL$11=\"\",0,Calc!DL292)","v":633213.15073739504},{"$f":"IF(DM$11=\"\",0,Calc!DM292)","v":646325.30862685235},{"$f":"IF(DN$11=\"\",0,Calc!DN292)","v":652491.75031964132},{"$f":"IF(DO$11=\"\",0,Calc!DO292)","v":658658.19201243017},{"$f":"IF(DP$11=\"\",0,Calc!DP292)","v":664824.63370521914},{"$f":"IF(DQ$11=\"\",0,Calc!DQ292)","v":670991.07539800811},{"$f":"IF(DR$11=\"\",0,Calc!DR292)","v":677157.51709079696},{"$f":"IF(DS$11=\"\",0,Calc!DS292)","v":700042.50850928726},{"$f":"IF(DT$11=\"\",0,Calc!DT292)","v":706359.82148464466},{"$f":"IF(DU$11=\"\",0,Calc!DU292)","v":712677.1344600023},{"$f":"IF(DV$11=\"\",0,Calc!DV292)","v":718994.44743535982},{"$f":"IF(DW$11=\"\",0,Calc!DW292)","v":725311.76041071734},{"$f":"IF(DX$11=\"\",0,Calc!DX292)","v":731629.07338607486},{"$f":"IF(DY$11=\"\",0,Calc!DY292)","v":746077.62408951006},{"$f":"IF(DZ$11=\"\",0,Calc!DZ292)","v":752464.54588002642},{"$f":"IF(EA$11=\"\",0,Calc!EA292)","v":758851.46767054265},{"$f":"IF(EB$11=\"\",0,Calc!EB292)","v":765238.38946105901},{"$f":"IF(EC$11=\"\",0,Calc!EC292)","v":771625.31125157524},{"$f":"IF(ED$11=\"\",0,Calc!ED292)","v":778012.23304209171},{"$f":"IF(EE$11=\"\",0,Calc!EE292)","v":803571.19526188064},{"$f":"IF(EF$11=\"\",0,Calc!EF292)","v":810114.22421038139},{"$f":"IF(EG$11=\"\",0,Calc!EG292)","v":816657.25315888226},{"$f":"IF(EH$11=\"\",0,Calc!EH292)","v":823200.28210738325},{"$f":"IF(EI$11=\"\",0,Calc!EI292)","v":829743.311055884},{"$f":"IF(EJ$11=\"\",0,Calc!EJ292)","v":836286.34000438475},{"$f":"IF(EK$11=\"\",0,Calc!EK292)","v":852158.16082067159},{"$f":"IF(EL$11=\"\",0,Calc!EL292)","v":858773.61078046332},{"$f":"IF(EM$11=\"\",0,Calc!EM292)","v":865389.06074025529},{"$f":"IF(EN$11=\"\",0,Calc!EN292)","v":872004.51070004748},{"$f":"IF(EO$11=\"\",0,Calc!EO292)","v":878619.96065983933},{"$f":"IF(EP$11=\"\",0,Calc!EP292)","v":885235.41061963129},{"$f":"IF(EQ$11=\"\",0,Calc!EQ292)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER292)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES292)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET292)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU292)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV292)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW292)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX292)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY292)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ292)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA292)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB292)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC292)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$FD62,$Z$2:$FD$2,Periods!$Q$18),SUM($Z62:$FD62))","v":23415235.806235656},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA293)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB293)","v":55.416666666666657},{"$f":"IF(AC$11=\"\",0,Calc!AC293)","v":1126.5568910256409},{"$f":"IF(AD$11=\"\",0,Calc!AD293)","v":2393.1474358974356},{"$f":"IF(AE$11=\"\",0,Calc!AE293)","v":4040.9407051282051},{"$f":"IF(AF$11=\"\",0,Calc!AF293)","v":6255.6891025641035},{"$f":"IF(AG$11=\"\",0,Calc!AG293)","v":9395.1724326923049},{"$f":"IF(AH$11=\"\",0,Calc!AH293)","v":13116.147961538461},{"$f":"IF(AI$11=\"\",0,Calc!AI293)","v":17495.00926923077},{"$f":"IF(AJ$11=\"\",0,Calc!AJ293)","v":22483.036153846147},{"$f":"IF(AK$11=\"\",0,Calc!AK293)","v":28031.508413461539},{"$f":"IF(AL$11=\"\",0,Calc!AL293)","v":34091.705846153847},{"$f":"IF(AM$11=\"\",0,Calc!AM293)","v":41427.206415000001},{"$f":"IF(AN$11=\"\",0,Calc!AN293)","v":48503.443331538474},{"$f":"IF(AO$11=\"\",0,Calc!AO293)","v":55952.556106730786},{"$f":"IF(AP$11=\"\",0,Calc!AP293)","v":62043.97055769233},{"$f":"IF(AQ$11=\"\",0,Calc!AQ293)","v":68117.312226923095},{"$f":"IF(AR$11=\"\",0,Calc!AR293)","v":73878.42718846153},{"$f":"IF(AS$11=\"\",0,Calc!AS293)","v":80613.824746673068},{"$f":"IF(AT$11=\"\",0,Calc!AT293)","v":84953.108510307677},{"$f":"IF(AU$11=\"\",0,Calc!AU293)","v":88450.999395715364},{"$f":"IF(AV$11=\"\",0,Calc!AV293)","v":91184.649775476923},{"$f":"IF(AW$11=\"\",0,Calc!AW293)","v":93231.212022173058},{"$f":"IF(AX$11=\"\",0,Calc!AX293)","v":94667.838508384608},{"$f":"IF(AY$11=\"\",0,Calc!AY293)","v":97483.115238826169},{"$f":"IF(AZ$11=\"\",0,Calc!AZ293)","v":98540.139385470466},{"$f":"IF(BA$11=\"\",0,Calc!BA293)","v":99316.08868536762},{"$f":"IF(BB$11=\"\",0,Calc!BB293)","v":99994.631927399998},{"$f":"IF(BC$11=\"\",0,Calc!BC293)","v":100759.43790045001},{"$f":"IF(BD$11=\"\",0,Calc!BD293)","v":101794.17539340002},{"$f":"IF(BE$11=\"\",0,Calc!BE293)","v":105133.28827934522},{"$f":"IF(BF$11=\"\",0,Calc!BF293)","v":106656.78177766078},{"$f":"IF(BG$11=\"\",0,Calc!BG293)","v":108373.006381185},{"$f":"IF(BH$11=\"\",0,Calc!BH293)","v":110254.42907488799},{"$f":"IF(BI$11=\"\",0,Calc!BI293)","v":112273.51684373998},{"$f":"IF(BJ$11=\"\",0,Calc!BJ293)","v":114402.73667271118},{"$f":"IF(BK$11=\"\",0,Calc!BK293)","v":118946.84665770727},{"$f":"IF(BL$11=\"\",0,Calc!BL293)","v":121259.06925990984},{"$f":"IF(BM$11=\"\",0,Calc!BM293)","v":123599.37553744286},{"$f":"IF(BN$11=\"\",0,Calc!BN293)","v":125939.68181497585},{"$f":"IF(BO$11=\"\",0,Calc!BO293)","v":128279.98809250885},{"$f":"IF(BP$11=\"\",0,Calc!BP293)","v":130620.29437004184},{"$f":"IF(BQ$11=\"\",0,Calc!BQ293)","v":135619.81266052631},{"$f":"IF(BR$11=\"\",0,Calc!BR293)","v":138006.92506360996},{"$f":"IF(BS$11=\"\",0,Calc!BS293)","v":140394.03746669361},{"$f":"IF(BT$11=\"\",0,Calc!BT293)","v":142781.14986977729},{"$f":"IF(BU$11=\"\",0,Calc!BU293)","v":145168.26227286094},{"$f":"IF(BV$11=\"\",0,Calc!BV293)","v":147555.37467594459},{"$f":"IF(BW$11=\"\",0,Calc!BW293)","v":152941.33682060885},{"$f":"IF(BX$11=\"\",0,Calc!BX293)","v":155376.19147175419},{"$f":"IF(BY$11=\"\",0,Calc!BY293)","v":157811.04612289951},{"$f":"IF(BZ$11=\"\",0,Calc!BZ293)","v":160245.90077404483},{"$f":"IF(CA$11=\"\",0,Calc!CA293)","v":162680.75542519017},{"$f":"IF(CB$11=\"\",0,Calc!CB293)","v":165115.61007633552},{"$f":"IF(CC$11=\"\",0,Calc!CC293)","v":170901.47402203045},{"$f":"IF(CD$11=\"\",0,Calc!CD293)","v":173385.0257661987},{"$f":"IF(CE$11=\"\",0,Calc!CE293)","v":175868.57751036694},{"$f":"IF(CF$11=\"\",0,Calc!CF293)","v":178352.12925453519},{"$f":"IF(CG$11=\"\",0,Calc!CG293)","v":180835.68099870344},{"$f":"IF(CH$11=\"\",0,Calc!CH293)","v":183319.23274287165},{"$f":"IF(CI$11=\"\",0,Calc!CI293)","v":189518.84017678071},{"$f":"IF(CJ$11=\"\",0,Calc!CJ293)","v":192052.06295583234},{"$f":"IF(CK$11=\"\",0,Calc!CK293)","v":194585.28573488392},{"$f":"IF(CL$11=\"\",0,Calc!CL293)","v":197118.50851393552},{"$f":"IF(CM$11=\"\",0,Calc!CM293)","v":199651.73129298716},{"$f":"IF(CN$11=\"\",0,Calc!CN293)","v":202184.95407203873},{"$f":"IF(CO$11=\"\",0,Calc!CO293)","v":208812.54038811207},{"$f":"IF(CP$11=\"\",0,Calc!CP293)","v":211396.4276227447},{"$f":"IF(CQ$11=\"\",0,Calc!CQ293)","v":213980.31485737735},{"$f":"IF(CR$11=\"\",0,Calc!CR293)","v":216564.20209201},{"$f":"IF(CS$11=\"\",0,Calc!CS293)","v":219148.08932664263},{"$f":"IF(CT$11=\"\",0,Calc!CT293)","v":221731.97656127528},{"$f":"IF(CU$11=\"\",0,Calc!CU293)","v":228802.18107182611},{"$f":"IF(CV$11=\"\",0,Calc!CV293)","v":231437.74605115139},{"$f":"IF(CW$11=\"\",0,Calc!CW293)","v":234073.31103047667},{"$f":"IF(CX$11=\"\",0,Calc!CX293)","v":236708.87600980196},{"$f":"IF(CY$11=\"\",0,Calc!CY293)","v":239344.44098912724},{"$f":"IF(CZ$11=\"\",0,Calc!CZ293)","v":241980.00596845258},{"$f":"IF(DA$11=\"\",0,Calc!DA293)","v":249507.88236673339},{"$f":"IF(DB$11=\"\",0,Calc!DB293)","v":252196.15864564519},{"$f":"IF(DC$11=\"\",0,Calc!DC293)","v":254884.43492455699},{"$f":"IF(DD$11=\"\",0,Calc!DD293)","v":257572.71120346876},{"$f":"IF(DE$11=\"\",0,Calc!DE293)","v":260260.98748238056},{"$f":"IF(DF$11=\"\",0,Calc!DF293)","v":262949.26376129233},{"$f":"IF(DG$11=\"\",0,Calc!DG293)","v":270950.29084100825},{"$f":"IF(DH$11=\"\",0,Calc!DH293)","v":273692.33264549827},{"$f":"IF(DI$11=\"\",0,Calc!DI293)","v":276434.3744499883},{"$f":"IF(DJ$11=\"\",0,Calc!DJ293)","v":279176.41625447833},{"$f":"IF(DK$11=\"\",0,Calc!DK293)","v":281918.45805896842},{"$f":"IF(DL$11=\"\",0,Calc!DL293)","v":284660.49986345839},{"$f":"IF(DM$11=\"\",0,Calc!DM293)","v":293150.59250130737},{"$f":"IF(DN$11=\"\",0,Calc!DN293)","v":295947.4751418872},{"$f":"IF(DO$11=\"\",0,Calc!DO293)","v":298744.35778246698},{"$f":"IF(DP$11=\"\",0,Calc!DP293)","v":301541.24042304687},{"$f":"IF(DQ$11=\"\",0,Calc!DQ293)","v":304338.12306362664},{"$f":"IF(DR$11=\"\",0,Calc!DR293)","v":307135.00570420647},{"$f":"IF(DS$11=\"\",0,Calc!DS293)","v":316130.52611168212},{"$f":"IF(DT$11=\"\",0,Calc!DT293)","v":318983.34640507353},{"$f":"IF(DU$11=\"\",0,Calc!DU293)","v":321836.16669846495},{"$f":"IF(DV$11=\"\",0,Calc!DV293)","v":324688.98699185636},{"$f":"IF(DW$11=\"\",0,Calc!DW293)","v":327541.80728524784},{"$f":"IF(DX$11=\"\",0,Calc!DX293)","v":330394.62757863925},{"$f":"IF(DY$11=\"\",0,Calc!DY293)","v":339912.39682947134},{"$f":"IF(DZ$11=\"\",0,Calc!DZ293)","v":342822.27352873061},{"$f":"IF(EA$11=\"\",0,Calc!EA293)","v":345732.15022798983},{"$f":"IF(EB$11=\"\",0,Calc!EB293)","v":348642.0269272491},{"$f":"IF(EC$11=\"\",0,Calc!EC293)","v":351551.90362650837},{"$f":"IF(ED$11=\"\",0,Calc!ED293)","v":354461.78032576764},{"$f":"IF(EE$11=\"\",0,Calc!EE293)","v":364519.09016552736},{"$f":"IF(EF$11=\"\",0,Calc!EF293)","v":367487.16439877177},{"$f":"IF(EG$11=\"\",0,Calc!EG293)","v":370455.23863201623},{"$f":"IF(EH$11=\"\",0,Calc!EH293)","v":373423.3128652607},{"$f":"IF(EI$11=\"\",0,Calc!EI293)","v":376391.38709850516},{"$f":"IF(EJ$11=\"\",0,Calc!EJ293)","v":379359.46133174957},{"$f":"IF(EK$11=\"\",0,Calc!EK293)","v":389974.08627629391},{"$f":"IF(EL$11=\"\",0,Calc!EL293)","v":393001.52199420321},{"$f":"IF(EM$11=\"\",0,Calc!EM293)","v":396028.95771211252},{"$f":"IF(EN$11=\"\",0,Calc!EN293)","v":399056.39343002188},{"$f":"IF(EO$11=\"\",0,Calc!EO293)","v":402083.82914793119},{"$f":"IF(EP$11=\"\",0,Calc!EP293)","v":405111.26486584055},{"$f":"IF(EQ$11=\"\",0,Calc!EQ293)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER293)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES293)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET293)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU293)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV293)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW293)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX293)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY293)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ293)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA293)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB293)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC293)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Все сервисы магазина"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$FD64,$Z$2:$FD$2,Periods!$Q$18),SUM($Z64:$FD64))","v":468304.71612471301},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA295)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB295)","v":1.1083333333333332},{"$f":"IF(AC$11=\"\",0,Calc!AC295)","v":22.531137820512818},{"$f":"IF(AD$11=\"\",0,Calc!AD295)","v":47.862948717948719},{"$f":"IF(AE$11=\"\",0,Calc!AE295)","v":80.818814102564104},{"$f":"IF(AF$11=\"\",0,Calc!AF295)","v":125.11378205128206},{"$f":"IF(AG$11=\"\",0,Calc!AG295)","v":187.90344865384608},{"$f":"IF(AH$11=\"\",0,Calc!AH295)","v":262.32295923076919},{"$f":"IF(AI$11=\"\",0,Calc!AI295)","v":349.90018538461533},{"$f":"IF(AJ$11=\"\",0,Calc!AJ295)","v":449.66072307692298},{"$f":"IF(AK$11=\"\",0,Calc!AK295)","v":560.63016826923069},{"$f":"IF(AL$11=\"\",0,Calc!AL295)","v":681.83411692307675},{"$f":"IF(AM$11=\"\",0,Calc!AM295)","v":828.5441282999999},{"$f":"IF(AN$11=\"\",0,Calc!AN295)","v":970.06886663076943},{"$f":"IF(AO$11=\"\",0,Calc!AO295)","v":1119.0511221346155},{"$f":"IF(AP$11=\"\",0,Calc!AP295)","v":1240.8794111538461},{"$f":"IF(AQ$11=\"\",0,Calc!AQ295)","v":1362.3462445384619},{"$f":"IF(AR$11=\"\",0,Calc!AR295)","v":1477.5685437692305},{"$f":"IF(AS$11=\"\",0,Calc!AS295)","v":1612.2764949334612},{"$f":"IF(AT$11=\"\",0,Calc!AT295)","v":1699.0621702061535},{"$f":"IF(AU$11=\"\",0,Calc!AU295)","v":1769.0199879143072},{"$f":"IF(AV$11=\"\",0,Calc!AV295)","v":1823.6929955095386},{"$f":"IF(AW$11=\"\",0,Calc!AW295)","v":1864.6242404434611},{"$f":"IF(AX$11=\"\",0,Calc!AX295)","v":1893.3567701676923},{"$f":"IF(AY$11=\"\",0,Calc!AY295)","v":1949.6623047765229},{"$f":"IF(AZ$11=\"\",0,Calc!AZ295)","v":1970.8027877094094},{"$f":"IF(BA$11=\"\",0,Calc!BA295)","v":1986.3217737073521},{"$f":"IF(BB$11=\"\",0,Calc!BB295)","v":1999.8926385479995},{"$f":"IF(BC$11=\"\",0,Calc!BC295)","v":2015.1887580089999},{"$f":"IF(BD$11=\"\",0,Calc!BD295)","v":2035.8835078679999},{"$f":"IF(BE$11=\"\",0,Calc!BE295)","v":2102.6657655869049},{"$f":"IF(BF$11=\"\",0,Calc!BF295)","v":2133.1356355532162},{"$f":"IF(BG$11=\"\",0,Calc!BG295)","v":2167.4601276237004},{"$f":"IF(BH$11=\"\",0,Calc!BH295)","v":2205.0885814977605},{"$f":"IF(BI$11=\"\",0,Calc!BI295)","v":2245.4703368748001},{"$f":"IF(BJ$11=\"\",0,Calc!BJ295)","v":2288.0547334542239},{"$f":"IF(BK$11=\"\",0,Calc!BK295)","v":2378.9369331541452},{"$f":"IF(BL$11=\"\",0,Calc!BL295)","v":2425.1813851981969},{"$f":"IF(BM$11=\"\",0,Calc!BM295)","v":2471.9875107488569},{"$f":"IF(BN$11=\"\",0,Calc!BN295)","v":2518.7936362995169},{"$f":"IF(BO$11=\"\",0,Calc!BO295)","v":2565.5997618501769},{"$f":"IF(BP$11=\"\",0,Calc!BP295)","v":2612.4058874008369},{"$f":"IF(BQ$11=\"\",0,Calc!BQ295)","v":2712.3962532105265},{"$f":"IF(BR$11=\"\",0,Calc!BR295)","v":2760.1385012721994},{"$f":"IF(BS$11=\"\",0,Calc!BS295)","v":2807.8807493338727},{"$f":"IF(BT$11=\"\",0,Calc!BT295)","v":2855.622997395546},{"$f":"IF(BU$11=\"\",0,Calc!BU295)","v":2903.3652454572189},{"$f":"IF(BV$11=\"\",0,Calc!BV295)","v":2951.1074935188922},{"$f":"IF(BW$11=\"\",0,Calc!BW295)","v":3058.8267364121766},{"$f":"IF(BX$11=\"\",0,Calc!BX295)","v":3107.5238294350829},{"$f":"IF(BY$11=\"\",0,Calc!BY295)","v":3156.2209224579901},{"$f":"IF(BZ$11=\"\",0,Calc!BZ295)","v":3204.9180154808969},{"$f":"IF(CA$11=\"\",0,Calc!CA295)","v":3253.6151085038032},{"$f":"IF(CB$11=\"\",0,Calc!CB295)","v":3302.3122015267099},{"$f":"IF(CC$11=\"\",0,Calc!CC295)","v":3418.0294804406094},{"$f":"IF(CD$11=\"\",0,Calc!CD295)","v":3467.7005153239743},{"$f":"IF(CE$11=\"\",0,Calc!CE295)","v":3517.3715502073387},{"$f":"IF(CF$11=\"\",0,Calc!CF295)","v":3567.0425850907031},{"$f":"IF(CG$11=\"\",0,Calc!CG295)","v":3616.713619974068},{"$f":"IF(CH$11=\"\",0,Calc!CH295)","v":3666.3846548574334},{"$f":"IF(CI$11=\"\",0,Calc!CI295)","v":3790.3768035356143},{"$f":"IF(CJ$11=\"\",0,Calc!CJ295)","v":3841.041259116646},{"$f":"IF(CK$11=\"\",0,Calc!CK295)","v":3891.7057146976786},{"$f":"IF(CL$11=\"\",0,Calc!CL295)","v":3942.3701702787112},{"$f":"IF(CM$11=\"\",0,Calc!CM295)","v":3993.0346258597428},{"$f":"IF(CN$11=\"\",0,Calc!CN295)","v":4043.699081440775},{"$f":"IF(CO$11=\"\",0,Calc!CO295)","v":4176.2508077622424},{"$f":"IF(CP$11=\"\",0,Calc!CP295)","v":4227.928552454895},{"$f":"IF(CQ$11=\"\",0,Calc!CQ295)","v":4279.6062971475476},{"$f":"IF(CR$11=\"\",0,Calc!CR295)","v":4331.2840418402002},{"$f":"IF(CS$11=\"\",0,Calc!CS295)","v":4382.9617865328528},{"$f":"IF(CT$11=\"\",0,Calc!CT295)","v":4434.6395312255063},{"$f":"IF(CU$11=\"\",0,Calc!CU295)","v":4576.0436214365227},{"$f":"IF(CV$11=\"\",0,Calc!CV295)","v":4628.7549210230272},{"$f":"IF(CW$11=\"\",0,Calc!CW295)","v":4681.4662206095345},{"$f":"IF(CX$11=\"\",0,Calc!CX295)","v":4734.177520196039},{"$f":"IF(CY$11=\"\",0,Calc!CY295)","v":4786.8888197825454},{"$f":"IF(CZ$11=\"\",0,Calc!CZ295)","v":4839.6001193690508},{"$f":"IF(DA$11=\"\",0,Calc!DA295)","v":4990.1576473346677},{"$f":"IF(DB$11=\"\",0,Calc!DB295)","v":5043.9231729129042},{"$f":"IF(DC$11=\"\",0,Calc!DC295)","v":5097.6886984911398},{"$f":"IF(DD$11=\"\",0,Calc!DD295)","v":5151.4542240693754},{"$f":"IF(DE$11=\"\",0,Calc!DE295)","v":5205.2197496476119},{"$f":"IF(DF$11=\"\",0,Calc!DF295)","v":5258.9852752258475},{"$f":"IF(DG$11=\"\",0,Calc!DG295)","v":5419.0058168201658},{"$f":"IF(DH$11=\"\",0,Calc!DH295)","v":5473.846652909966},{"$f":"IF(DI$11=\"\",0,Calc!DI295)","v":5528.6874889997662},{"$f":"IF(DJ$11=\"\",0,Calc!DJ295)","v":5583.5283250895673},{"$f":"IF(DK$11=\"\",0,Calc!DK295)","v":5638.3691611793674},{"$f":"IF(DL$11=\"\",0,Calc!DL295)","v":5693.2099972691676},{"$f":"IF(DM$11=\"\",0,Calc!DM295)","v":5863.011850026146},{"$f":"IF(DN$11=\"\",0,Calc!DN295)","v":5918.9495028377441},{"$f":"IF(DO$11=\"\",0,Calc!DO295)","v":5974.8871556493395},{"$f":"IF(DP$11=\"\",0,Calc!DP295)","v":6030.8248084609368},{"$f":"IF(DQ$11=\"\",0,Calc!DQ295)","v":6086.7624612725322},{"$f":"IF(DR$11=\"\",0,Calc!DR295)","v":6142.7001140841303},{"$f":"IF(DS$11=\"\",0,Calc!DS295)","v":6322.6105222336419},{"$f":"IF(DT$11=\"\",0,Calc!DT295)","v":6379.6669281014711},{"$f":"IF(DU$11=\"\",0,Calc!DU295)","v":6436.7233339692993},{"$f":"IF(DV$11=\"\",0,Calc!DV295)","v":6493.7797398371285},{"$f":"IF(DW$11=\"\",0,Calc!DW295)","v":6550.8361457049568},{"$f":"IF(DX$11=\"\",0,Calc!DX295)","v":6607.8925515727851},{"$f":"IF(DY$11=\"\",0,Calc!DY295)","v":6798.247936589426},{"$f":"IF(DZ$11=\"\",0,Calc!DZ295)","v":6856.445470574612},{"$f":"IF(EA$11=\"\",0,Calc!EA295)","v":6914.6430045597972},{"$f":"IF(EB$11=\"\",0,Calc!EB295)","v":6972.8405385449823},{"$f":"IF(EC$11=\"\",0,Calc!EC295)","v":7031.0380725301675},{"$f":"IF(ED$11=\"\",0,Calc!ED295)","v":7089.2356065153526},{"$f":"IF(EE$11=\"\",0,Calc!EE295)","v":7290.3818033105472},{"$f":"IF(EF$11=\"\",0,Calc!EF295)","v":7349.743287975436},{"$f":"IF(EG$11=\"\",0,Calc!EG295)","v":7409.1047726403249},{"$f":"IF(EH$11=\"\",0,Calc!EH295)","v":7468.4662573052146},{"$f":"IF(EI$11=\"\",0,Calc!EI295)","v":7527.8277419701017},{"$f":"IF(EJ$11=\"\",0,Calc!EJ295)","v":7587.1892266349914},{"$f":"IF(EK$11=\"\",0,Calc!EK295)","v":7799.4817255258786},{"$f":"IF(EL$11=\"\",0,Calc!EL295)","v":7860.0304398840644},{"$f":"IF(EM$11=\"\",0,Calc!EM295)","v":7920.5791542422521},{"$f":"IF(EN$11=\"\",0,Calc!EN295)","v":7981.1278686004371},{"$f":"IF(EO$11=\"\",0,Calc!EO295)","v":8041.6765829586229},{"$f":"IF(EP$11=\"\",0,Calc!EP295)","v":8102.2252973168106},{"$f":"IF(EQ$11=\"\",0,Calc!EQ295)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER295)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES295)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET295)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU295)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV295)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW295)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX295)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY295)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ295)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA295)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB295)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC295)","v":0}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$FD74,$Z$2:$FD$2,Periods!$Q$18),SUM($Z74:$FD74))","v":91761605.243980393},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA321)","v":3498.0895833333338},{"$f":"IF(AB$11=\"\",0,Calc!AB321)","v":7369.9981249999992},{"$f":"IF(AC$11=\"\",0,Calc!AC321)","v":11619.155624999998},{"$f":"IF(AD$11=\"\",0,Calc!AD321)","v":16248.992083333338},{"$f":"IF(AE$11=\"\",0,Calc!AE321)","v":21262.937500000004},{"$f":"IF(AF$11=\"\",0,Calc!AF321)","v":26664.421875},{"$f":"IF(AG$11=\"\",0,Calc!AG321)","v":32266.47590833333},{"$f":"IF(AH$11=\"\",0,Calc!AH321)","v":38417.759099999988},{"$f":"IF(AI$11=\"\",0,Calc!AI321)","v":44964.778950000007},{"$f":"IF(AJ$11=\"\",0,Calc!AJ321)","v":51910.965458333332},{"$f":"IF(AK$11=\"\",0,Calc!AK321)","v":59259.748625},{"$f":"IF(AL$11=\"\",0,Calc!AL321)","v":67014.558450000011},{"$f":"IF(AM$11=\"\",0,Calc!AM321)","v":74217.360065333327},{"$f":"IF(AN$11=\"\",0,Calc!AN321)","v":82688.197380249985},{"$f":"IF(AO$11=\"\",0,Calc!AO321)","v":91570.728926250013},{"$f":"IF(AP$11=\"\",0,Calc!AP321)","v":100868.38470333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ321)","v":110584.59471149999},{"$f":"IF(AR$11=\"\",0,Calc!AR321)","v":120722.78895075002},{"$f":"IF(AS$11=\"\",0,Calc!AS321)","v":130500.56218096334},{"$f":"IF(AT$11=\"\",0,Calc!AT321)","v":141429.88684370002},{"$f":"IF(AU$11=\"\",0,Calc!AU321)","v":152789.30890860001},{"$f":"IF(AV$11=\"\",0,Calc!AV321)","v":164582.25837566331},{"$f":"IF(AW$11=\"\",0,Calc!AW321)","v":176812.16524489003},{"$f":"IF(AX$11=\"\",0,Calc!AX321)","v":189482.45951627998},{"$f":"IF(AY$11=\"\",0,Calc!AY321)","v":199965.75883758831},{"$f":"IF(AZ$11=\"\",0,Calc!AZ321)","v":213359.70258179848},{"$f":"IF(BA$11=\"\",0,Calc!BA321)","v":227199.54043298605},{"$f":"IF(BB$11=\"\",0,Calc!BB321)","v":241488.70239115111},{"$f":"IF(BC$11=\"\",0,Calc!BC321)","v":256230.61845629363},{"$f":"IF(BD$11=\"\",0,Calc!BD321)","v":271428.71862841345},{"$f":"IF(BE$11=\"\",0,Calc!BE321)","v":285331.23398102564},{"$f":"IF(BF$11=\"\",0,Calc!BF321)","v":300426.17668195732},{"$f":"IF(BG$11=\"\",0,Calc!BG321)","v":315889.28871705802},{"$f":"IF(BH$11=\"\",0,Calc!BH321)","v":331720.57008632791},{"$f":"IF(BI$11=\"\",0,Calc!BI321)","v":347920.02078976674},{"$f":"IF(BJ$11=\"\",0,Calc!BJ321)","v":364487.64082737465},{"$f":"IF(BK$11=\"\",0,Calc!BK321)","v":376295.34846615558},{"$f":"IF(BL$11=\"\",0,Calc!BL321)","v":393366.66253749654},{"$f":"IF(BM$11=\"\",0,Calc!BM321)","v":410801.19605716399},{"$f":"IF(BN$11=\"\",0,Calc!BN321)","v":428598.94902515796},{"$f":"IF(BO$11=\"\",0,Calc!BO321)","v":446759.92144147813},{"$f":"IF(BP$11=\"\",0,Calc!BP321)","v":464920.89385779842},{"$f":"IF(BQ$11=\"\",0,Calc!BQ321)","v":479948.0276664499},{"$f":"IF(BR$11=\"\",0,Calc!BR321)","v":497991.18660127878},{"$f":"IF(BS$11=\"\",0,Calc!BS321)","v":516034.34553610778},{"$f":"IF(BT$11=\"\",0,Calc!BT321)","v":534077.50447093672},{"$f":"IF(BU$11=\"\",0,Calc!BU321)","v":552120.66340576578},{"$f":"IF(BV$11=\"\",0,Calc!BV321)","v":570163.82234059484},{"$f":"IF(BW$11=\"\",0,Calc!BW321)","v":579857.45765696082},{"$f":"IF(BX$11=\"\",0,Calc!BX321)","v":597644.4962353952},{"$f":"IF(BY$11=\"\",0,Calc!BY321)","v":615431.53481382958},{"$f":"IF(BZ$11=\"\",0,Calc!BZ321)","v":633218.57339226408},{"$f":"IF(CA$11=\"\",0,Calc!CA321)","v":651005.61197069834},{"$f":"IF(CB$11=\"\",0,Calc!CB321)","v":668792.65054913284},{"$f":"IF(CC$11=\"\",0,Calc!CC321)","v":681848.36568642606},{"$f":"IF(CD$11=\"\",0,Calc!CD321)","v":699512.83111871686},{"$f":"IF(CE$11=\"\",0,Calc!CE321)","v":717177.29655100778},{"$f":"IF(CF$11=\"\",0,Calc!CF321)","v":734841.76198329846},{"$f":"IF(CG$11=\"\",0,Calc!CG321)","v":752506.22741558927},{"$f":"IF(CH$11=\"\",0,Calc!CH321)","v":770170.69284788007},{"$f":"IF(CI$11=\"\",0,Calc!CI321)","v":776013.76181075734},{"$f":"IF(CJ$11=\"\",0,Calc!CJ321)","v":793413.17351055006},{"$f":"IF(CK$11=\"\",0,Calc!CK321)","v":810812.58521034289},{"$f":"IF(CL$11=\"\",0,Calc!CL321)","v":828211.99691013561},{"$f":"IF(CM$11=\"\",0,Calc!CM321)","v":845611.40860992833},{"$f":"IF(CN$11=\"\",0,Calc!CN321)","v":863010.82030972128},{"$f":"IF(CO$11=\"\",0,Calc!CO321)","v":873957.46188637777},{"$f":"IF(CP$11=\"\",0,Calc!CP321)","v":891229.34848492267},{"$f":"IF(CQ$11=\"\",0,Calc!CQ321)","v":908501.23508346756},{"$f":"IF(CR$11=\"\",0,Calc!CR321)","v":925773.12168201257},{"$f":"IF(CS$11=\"\",0,Calc!CS321)","v":943045.00828055758},{"$f":"IF(CT$11=\"\",0,Calc!CT321)","v":960316.89487910271},{"$f":"IF(CU$11=\"\",0,Calc!CU321)","v":962063.08449459448},{"$f":"IF(CV$11=\"\",0,Calc!CV321)","v":979060.66549273219},{"$f":"IF(CW$11=\"\",0,Calc!CW321)","v":996058.24649087002},{"$f":"IF(CX$11=\"\",0,Calc!CX321)","v":1013055.8274890076},{"$f":"IF(CY$11=\"\",0,Calc!CY321)","v":1030053.4084871456},{"$f":"IF(CZ$11=\"\",0,Calc!CZ321)","v":1047050.9894852834},{"$f":"IF(DA$11=\"\",0,Calc!DA321)","v":1055742.9830632522},{"$f":"IF(DB$11=\"\",0,Calc!DB321)","v":1072607.8869460518},{"$f":"IF(DC$11=\"\",0,Calc!DC321)","v":1089472.7908288515},{"$f":"IF(DD$11=\"\",0,Calc!DD321)","v":1106337.694711651},{"$f":"IF(DE$11=\"\",0,Calc!DE321)","v":1123202.5985944504},{"$f":"IF(DF$11=\"\",0,Calc!DF321)","v":1140067.5024772501},{"$f":"IF(DG$11=\"\",0,Calc!DG321)","v":1137457.7201080718},{"$f":"IF(DH$11=\"\",0,Calc!DH321)","v":1154038.7364361777},{"$f":"IF(DI$11=\"\",0,Calc!DI321)","v":1170619.7527642839},{"$f":"IF(DJ$11=\"\",0,Calc!DJ321)","v":1187200.7690923898},{"$f":"IF(DK$11=\"\",0,Calc!DK321)","v":1203781.785420496},{"$f":"IF(DL$11=\"\",0,Calc!DL321)","v":1220362.801748602},{"$f":"IF(DM$11=\"\",0,Calc!DM321)","v":1226646.2376751909},{"$f":"IF(DN$11=\"\",0,Calc!DN321)","v":1243089.2167324987},{"$f":"IF(DO$11=\"\",0,Calc!DO321)","v":1259532.195789807},{"$f":"IF(DP$11=\"\",0,Calc!DP321)","v":1275975.1748471153},{"$f":"IF(DQ$11=\"\",0,Calc!DQ321)","v":1292418.1539044231},{"$f":"IF(DR$11=\"\",0,Calc!DR321)","v":1308861.1329617314},{"$f":"IF(DS$11=\"\",0,Calc!DS321)","v":1301622.8954330261},{"$f":"IF(DT$11=\"\",0,Calc!DT321)","v":1317772.0628701602},{"$f":"IF(DU$11=\"\",0,Calc!DU321)","v":1333921.2303072948},{"$f":"IF(DV$11=\"\",0,Calc!DV321)","v":1350070.3977444293},{"$f":"IF(DW$11=\"\",0,Calc!DW321)","v":1366219.5651815631},{"$f":"IF(DX$11=\"\",0,Calc!DX321)","v":1382368.7326186977},{"$f":"IF(DY$11=\"\",0,Calc!DY321)","v":1386080.9296876364},{"$f":"IF(DZ$11=\"\",0,Calc!DZ321)","v":1402086.4831482323},{"$f":"IF(EA$11=\"\",0,Calc!EA321)","v":1418092.0366088289},{"$f":"IF(EB$11=\"\",0,Calc!EB321)","v":1434097.5900694255},{"$f":"IF(EC$11=\"\",0,Calc!EC321)","v":1450103.1435300212},{"$f":"IF(ED$11=\"\",0,Calc!ED321)","v":1466108.6969906178},{"$f":"IF(EE$11=\"\",0,Calc!EE321)","v":1453955.4916207364},{"$f":"IF(EF$11=\"\",0,Calc!EF321)","v":1469656.9548131849},{"$f":"IF(EG$11=\"\",0,Calc!EG321)","v":1485358.4180056339},{"$f":"IF(EH$11=\"\",0,Calc!EH321)","v":1501059.8811980826},{"$f":"IF(EI$11=\"\",0,Calc!EI321)","v":1516761.3443905306},{"$f":"IF(EJ$11=\"\",0,Calc!EJ321)","v":1532462.8075829793},{"$f":"IF(EK$11=\"\",0,Calc!EK321)","v":1533431.8550300752},{"$f":"IF(EL$11=\"\",0,Calc!EL321)","v":1548983.9022413332},{"$f":"IF(EM$11=\"\",0,Calc!EM321)","v":1564535.9494525921},{"$f":"IF(EN$11=\"\",0,Calc!EN321)","v":1580087.9966638503},{"$f":"IF(EO$11=\"\",0,Calc!EO321)","v":1595640.0438751085},{"$f":"IF(EP$11=\"\",0,Calc!EP321)","v":1611192.0910863669},{"$f":"IF(EQ$11=\"\",0,Calc!EQ321)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER321)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES321)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET321)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU321)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV321)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW321)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX321)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY321)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ321)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA321)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB321)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC321)","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L74+1","v":5},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$FD75,$Z$2:$FD$2,Periods!$Q$18),SUM($Z75:$FD75))","v":252594382.21608877},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA322)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB322)","v":921.27525000000014},{"$f":"IF(AC$11=\"\",0,Calc!AC322)","v":18817.686128365378},{"$f":"IF(AD$11=\"\",0,Calc!AD322)","v":40163.991888461525},{"$f":"IF(AE$11=\"\",0,Calc!AE322)","v":68138.81006826926},{"$f":"IF(AF$11=\"\",0,Calc!AF322)","v":105979.60456730767},{"$f":"IF(AG$11=\"\",0,Calc!AG322)","v":154752.45183259613},{"$f":"IF(AH$11=\"\",0,Calc!AH322)","v":217060.87872807699},{"$f":"IF(AI$11=\"\",0,Calc!AI322)","v":290885.67346730764},{"$f":"IF(AJ$11=\"\",0,Calc!AJ322)","v":375566.24166923063},{"$f":"IF(AK$11=\"\",0,Calc!AK322)","v":470426.85703125014},{"$f":"IF(AL$11=\"\",0,Calc!AL322)","v":574776.66132923064},{"$f":"IF(AM$11=\"\",0,Calc!AM322)","v":667405.00793767488},{"$f":"IF(AN$11=\"\",0,Calc!AN322)","v":785097.6597626888},{"$f":"IF(AO$11=\"\",0,Calc!AO322)","v":909931.57706961036},{"$f":"IF(AP$11=\"\",0,Calc!AP322)","v":1013716.6161250963},{"$f":"IF(AQ$11=\"\",0,Calc!AQ322)","v":1118132.4065709808},{"$f":"IF(AR$11=\"\",0,Calc!AR322)","v":1218323.9493442494},{"$f":"IF(AS$11=\"\",0,Calc!AS322)","v":1291990.9937513613},{"$f":"IF(AT$11=\"\",0,Calc!AT322)","v":1367876.5442750908},{"$f":"IF(AU$11=\"\",0,Calc!AU322)","v":1430799.270544901},{"$f":"IF(AV$11=\"\",0,Calc!AV322)","v":1481824.576922379},{"$f":"IF(AW$11=\"\",0,Calc!AW322)","v":1522040.8998906503},{"$f":"IF(AX$11=\"\",0,Calc!AX322)","v":1552559.7080543789},{"$f":"IF(AY$11=\"\",0,Calc!AY322)","v":1526538.1394623762},{"$f":"IF(AZ$11=\"\",0,Calc!AZ322)","v":1550300.6630220583},{"$f":"IF(BA$11=\"\",0,Calc!BA322)","v":1569775.241463535},{"$f":"IF(BB$11=\"\",0,Calc!BB322)","v":1587816.657446523},{"$f":"IF(BC$11=\"\",0,Calc!BC322)","v":1607333.4487522771},{"$f":"IF(BD$11=\"\",0,Calc!BD322)","v":1631287.9082835927},{"$f":"IF(BE$11=\"\",0,Calc!BE322)","v":1636670.1590824779},{"$f":"IF(BF$11=\"\",0,Calc!BF322)","v":1660387.255608785},{"$f":"IF(BG$11=\"\",0,Calc!BG322)","v":1687104.7077197451},{"$f":"IF(BH$11=\"\",0,Calc!BH322)","v":1716393.8931889799},{"$f":"IF(BI$11=\"\",0,Calc!BI322)","v":1747826.1897901101},{"$f":"IF(BJ$11=\"\",0,Calc!BJ322)","v":1780972.9752967558},{"$f":"IF(BK$11=\"\",0,Calc!BK322)","v":1757193.8562560515},{"$f":"IF(BL$11=\"\",0,Calc!BL322)","v":1791352.1670062211},{"$f":"IF(BM$11=\"\",0,Calc!BM322)","v":1825925.3560246117},{"$f":"IF(BN$11=\"\",0,Calc!BN322)","v":1860498.5450430033},{"$f":"IF(BO$11=\"\",0,Calc!BO322)","v":1895071.7340613939},{"$f":"IF(BP$11=\"\",0,Calc!BP322)","v":1929644.9230797845},{"$f":"IF(BQ$11=\"\",0,Calc!BQ322)","v":1935019.9641959681},{"$f":"IF(BR$11=\"\",0,Calc!BR322)","v":1969079.2219558125},{"$f":"IF(BS$11=\"\",0,Calc!BS322)","v":2003138.479715657},{"$f":"IF(BT$11=\"\",0,Calc!BT322)","v":2037197.7374755014},{"$f":"IF(BU$11=\"\",0,Calc!BU322)","v":2071256.9952353458},{"$f":"IF(BV$11=\"\",0,Calc!BV322)","v":2105316.2529951902},{"$f":"IF(BW$11=\"\",0,Calc!BW322)","v":2064946.1186589627},{"$f":"IF(BX$11=\"\",0,Calc!BX322)","v":2097820.446593462},{"$f":"IF(BY$11=\"\",0,Calc!BY322)","v":2130694.7745279605},{"$f":"IF(BZ$11=\"\",0,Calc!BZ322)","v":2163569.1024624584},{"$f":"IF(CA$11=\"\",0,Calc!CA322)","v":2196443.4303969569},{"$f":"IF(CB$11=\"\",0,Calc!CB322)","v":2229317.7583314553},{"$f":"IF(CC$11=\"\",0,Calc!CC322)","v":2225398.0042117992},{"$f":"IF(CD$11=\"\",0,Calc!CD322)","v":2257737.638064906},{"$f":"IF(CE$11=\"\",0,Calc!CE322)","v":2290077.2719180128},{"$f":"IF(CF$11=\"\",0,Calc!CF322)","v":2322416.90577112},{"$f":"IF(CG$11=\"\",0,Calc!CG322)","v":2354756.5396242267},{"$f":"IF(CH$11=\"\",0,Calc!CH322)","v":2387096.173477334},{"$f":"IF(CI$11=\"\",0,Calc!CI322)","v":2327719.9347870308},{"$f":"IF(CJ$11=\"\",0,Calc!CJ322)","v":2358833.6391372411},{"$f":"IF(CK$11=\"\",0,Calc!CK322)","v":2389947.3434874499},{"$f":"IF(CL$11=\"\",0,Calc!CL322)","v":2421061.0478376602},{"$f":"IF(CM$11=\"\",0,Calc!CM322)","v":2452174.7521878704},{"$f":"IF(CN$11=\"\",0,Calc!CN322)","v":2483288.4565380802},{"$f":"IF(CO$11=\"\",0,Calc!CO322)","v":2469446.049251792},{"$f":"IF(CP$11=\"\",0,Calc!CP322)","v":2500003.4578797212},{"$f":"IF(CQ$11=\"\",0,Calc!CQ322)","v":2530560.8665076513},{"$f":"IF(CR$11=\"\",0,Calc!CR322)","v":2561118.2751355814},{"$f":"IF(CS$11=\"\",0,Calc!CS322)","v":2591675.6837635115},{"$f":"IF(CT$11=\"\",0,Calc!CT322)","v":2622233.0923914425},{"$f":"IF(CU$11=\"\",0,Calc!CU322)","v":2542678.2553947428},{"$f":"IF(CV$11=\"\",0,Calc!CV322)","v":2571967.2845998742},{"$f":"IF(CW$11=\"\",0,Calc!CW322)","v":2601256.3138050046},{"$f":"IF(CX$11=\"\",0,Calc!CX322)","v":2630545.343010135},{"$f":"IF(CY$11=\"\",0,Calc!CY322)","v":2659834.3722152663},{"$f":"IF(CZ$11=\"\",0,Calc!CZ322)","v":2689123.4014203958},{"$f":"IF(DA$11=\"\",0,Calc!DA322)","v":2664694.8512453949},{"$f":"IF(DB$11=\"\",0,Calc!DB322)","v":2693405.1103810668},{"$f":"IF(DC$11=\"\",0,Calc!DC322)","v":2722115.3695167378},{"$f":"IF(DD$11=\"\",0,Calc!DD322)","v":2750825.6286524078},{"$f":"IF(DE$11=\"\",0,Calc!DE322)","v":2779535.8877880787},{"$f":"IF(DF$11=\"\",0,Calc!DF322)","v":2808246.1469237488},{"$f":"IF(DG$11=\"\",0,Calc!DG322)","v":2707280.5076376172},{"$f":"IF(DH$11=\"\",0,Calc!DH322)","v":2734678.4347827826},{"$f":"IF(DI$11=\"\",0,Calc!DI322)","v":2762076.361927948},{"$f":"IF(DJ$11=\"\",0,Calc!DJ322)","v":2789474.2890731124},{"$f":"IF(DK$11=\"\",0,Calc!DK322)","v":2816872.2162182778},{"$f":"IF(DL$11=\"\",0,Calc!DL322)","v":2844270.1433634441},{"$f":"IF(DM$11=\"\",0,Calc!DM322)","v":2808554.4723583302},{"$f":"IF(DN$11=\"\",0,Calc!DN322)","v":2835350.2471232293},{"$f":"IF(DO$11=\"\",0,Calc!DO322)","v":2862146.0218881276},{"$f":"IF(DP$11=\"\",0,Calc!DP322)","v":2888941.7966530276},{"$f":"IF(DQ$11=\"\",0,Calc!DQ322)","v":2915737.5714179268},{"$f":"IF(DR$11=\"\",0,Calc!DR322)","v":2942533.3461828269},{"$f":"IF(DS$11=\"\",0,Calc!DS322)","v":2818862.1734164143},{"$f":"IF(DT$11=\"\",0,Calc!DT322)","v":2844300.1066381959},{"$f":"IF(DU$11=\"\",0,Calc!DU322)","v":2869738.0398599785},{"$f":"IF(DV$11=\"\",0,Calc!DV322)","v":2895175.973081761},{"$f":"IF(DW$11=\"\",0,Calc!DW322)","v":2920613.9063035427},{"$f":"IF(DX$11=\"\",0,Calc!DX322)","v":2946051.8395253262},{"$f":"IF(DY$11=\"\",0,Calc!DY322)","v":2898308.6331944084},{"$f":"IF(DZ$11=\"\",0,Calc!DZ322)","v":2923120.0870797615},{"$f":"IF(EA$11=\"\",0,Calc!EA322)","v":2947931.5409651147},{"$f":"IF(EB$11=\"\",0,Calc!EB322)","v":2972742.9948504688},{"$f":"IF(EC$11=\"\",0,Calc!EC322)","v":2997554.448735822},{"$f":"IF(ED$11=\"\",0,Calc!ED322)","v":3022365.902621177},{"$f":"IF(EE$11=\"\",0,Calc!EE322)","v":2874628.9926430741},{"$f":"IF(EF$11=\"\",0,Calc!EF322)","v":2898035.4821065683},{"$f":"IF(EG$11=\"\",0,Calc!EG322)","v":2921441.9715700597},{"$f":"IF(EH$11=\"\",0,Calc!EH322)","v":2944848.4610335529},{"$f":"IF(EI$11=\"\",0,Calc!EI322)","v":2968254.9504970452},{"$f":"IF(EJ$11=\"\",0,Calc!EJ322)","v":2991661.4399605375},{"$f":"IF(EK$11=\"\",0,Calc!EK322)","v":2931108.8026139587},{"$f":"IF(EL$11=\"\",0,Calc!EL322)","v":2953863.5029758289},{"$f":"IF(EM$11=\"\",0,Calc!EM322)","v":2976618.203337702},{"$f":"IF(EN$11=\"\",0,Calc!EN322)","v":2999372.903699575},{"$f":"IF(EO$11=\"\",0,Calc!EO322)","v":3022127.6040614462},{"$f":"IF(EP$11=\"\",0,Calc!EP322)","v":3044882.3044233182},{"$f":"IF(EQ$11=\"\",0,Calc!EQ322)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER322)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES322)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET322)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU322)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV322)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW322)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX322)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY322)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ322)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA322)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB322)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC322)","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Размещения поставщика"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$FD81,$Z$2:$FD$2,Periods!$Q$18),SUM($Z81:$FD81))","v":6497659.5455999933},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA489)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB489)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC489)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD489)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE489)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF489)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG489)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH489)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI489)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ489)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK489)","v":25000},{"$f":"IF(AL$11=\"\",0,Calc!AL489)","v":25000},{"$f":"IF(AM$11=\"\",0,Calc!AM489)","v":25000},{"$f":"IF(AN$11=\"\",0,Calc!AN489)","v":25000},{"$f":"IF(AO$11=\"\",0,Calc!AO489)","v":25000},{"$f":"IF(AP$11=\"\",0,Calc!AP489)","v":25000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ489)","v":25000},{"$f":"IF(AR$11=\"\",0,Calc!AR489)","v":25000},{"$f":"IF(AS$11=\"\",0,Calc!AS489)","v":25000},{"$f":"IF(AT$11=\"\",0,Calc!AT489)","v":25000},{"$f":"IF(AU$11=\"\",0,Calc!AU489)","v":25000},{"$f":"IF(AV$11=\"\",0,Calc!AV489)","v":25000},{"$f":"IF(AW$11=\"\",0,Calc!AW489)","v":30000},{"$f":"IF(AX$11=\"\",0,Calc!AX489)","v":30000},{"$f":"IF(AY$11=\"\",0,Calc!AY489)","v":30000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ489)","v":30000},{"$f":"IF(BA$11=\"\",0,Calc!BA489)","v":30000},{"$f":"IF(BB$11=\"\",0,Calc!BB489)","v":30000},{"$f":"IF(BC$11=\"\",0,Calc!BC489)","v":30000},{"$f":"IF(BD$11=\"\",0,Calc!BD489)","v":30000},{"$f":"IF(BE$11=\"\",0,Calc!BE489)","v":30000},{"$f":"IF(BF$11=\"\",0,Calc!BF489)","v":30000},{"$f":"IF(BG$11=\"\",0,Calc!BG489)","v":30000},{"$f":"IF(BH$11=\"\",0,Calc!BH489)","v":30000},{"$f":"IF(BI$11=\"\",0,Calc!BI489)","v":36000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ489)","v":36000},{"$f":"IF(BK$11=\"\",0,Calc!BK489)","v":36000},{"$f":"IF(BL$11=\"\",0,Calc!BL489)","v":36000},{"$f":"IF(BM$11=\"\",0,Calc!BM489)","v":36000},{"$f":"IF(BN$11=\"\",0,Calc!BN489)","v":36000},{"$f":"IF(BO$11=\"\",0,Calc!BO489)","v":36000},{"$f":"IF(BP$11=\"\",0,Calc!BP489)","v":36000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ489)","v":36000},{"$f":"IF(BR$11=\"\",0,Calc!BR489)","v":36000},{"$f":"IF(BS$11=\"\",0,Calc!BS489)","v":36000},{"$f":"IF(BT$11=\"\",0,Calc!BT489)","v":36000},{"$f":"IF(BU$11=\"\",0,Calc!BU489)","v":43200},{"$f":"IF(BV$11=\"\",0,Calc!BV489)","v":43200},{"$f":"IF(BW$11=\"\",0,Calc!BW489)","v":43200},{"$f":"IF(BX$11=\"\",0,Calc!BX489)","v":43200},{"$f":"IF(BY$11=\"\",0,Calc!BY489)","v":43200},{"$f":"IF(BZ$11=\"\",0,Calc!BZ489)","v":43200},{"$f":"IF(CA$11=\"\",0,Calc!CA489)","v":43200},{"$f":"IF(CB$11=\"\",0,Calc!CB489)","v":43200},{"$f":"IF(CC$11=\"\",0,Calc!CC489)","v":43200},{"$f":"IF(CD$11=\"\",0,Calc!CD489)","v":43200},{"$f":"IF(CE$11=\"\",0,Calc!CE489)","v":43200},{"$f":"IF(CF$11=\"\",0,Calc!CF489)","v":43200},{"$f":"IF(CG$11=\"\",0,Calc!CG489)","v":51840},{"$f":"IF(CH$11=\"\",0,Calc!CH489)","v":51840},{"$f":"IF(CI$11=\"\",0,Calc!CI489)","v":51840},{"$f":"IF(CJ$11=\"\",0,Calc!CJ489)","v":51840},{"$f":"IF(CK$11=\"\",0,Calc!CK489)","v":51840},{"$f":"IF(CL$11=\"\",0,Calc!CL489)","v":51840},{"$f":"IF(CM$11=\"\",0,Calc!CM489)","v":51840},{"$f":"IF(CN$11=\"\",0,Calc!CN489)","v":51840},{"$f":"IF(CO$11=\"\",0,Calc!CO489)","v":51840},{"$f":"IF(CP$11=\"\",0,Calc!CP489)","v":51840},{"$f":"IF(CQ$11=\"\",0,Calc!CQ489)","v":51840},{"$f":"IF(CR$11=\"\",0,Calc!CR489)","v":51840},{"$f":"IF(CS$11=\"\",0,Calc!CS489)","v":62207.999999999993},{"$f":"IF(CT$11=\"\",0,Calc!CT489)","v":62207.999999999993},{"$f":"IF(CU$11=\"\",0,Calc!CU489)","v":62207.999999999993},{"$f":"IF(CV$11=\"\",0,Calc!CV489)","v":62207.999999999993},{"$f":"IF(CW$11=\"\",0,Calc!CW489)","v":62207.999999999993},{"$f":"IF(CX$11=\"\",0,Calc!CX489)","v":62207.999999999993},{"$f":"IF(CY$11=\"\",0,Calc!CY489)","v":62207.999999999993},{"$f":"IF(CZ$11=\"\",0,Calc!CZ489)","v":62207.999999999993},{"$f":"IF(DA$11=\"\",0,Calc!DA489)","v":62207.999999999993},{"$f":"IF(DB$11=\"\",0,Calc!DB489)","v":62207.999999999993},{"$f":"IF(DC$11=\"\",0,Calc!DC489)","v":62207.999999999993},{"$f":"IF(DD$11=\"\",0,Calc!DD489)","v":62207.999999999993},{"$f":"IF(DE$11=\"\",0,Calc!DE489)","v":74649.599999999991},{"$f":"IF(DF$11=\"\",0,Calc!DF489)","v":74649.599999999991},{"$f":"IF(DG$11=\"\",0,Calc!DG489)","v":74649.599999999991},{"$f":"IF(DH$11=\"\",0,Calc!DH489)","v":74649.599999999991},{"$f":"IF(DI$11=\"\",0,Calc!DI489)","v":74649.599999999991},{"$f":"IF(DJ$11=\"\",0,Calc!DJ489)","v":74649.599999999991},{"$f":"IF(DK$11=\"\",0,Calc!DK489)","v":74649.599999999991},{"$f":"IF(DL$11=\"\",0,Calc!DL489)","v":74649.599999999991},{"$f":"IF(DM$11=\"\",0,Calc!DM489)","v":74649.599999999991},{"$f":"IF(DN$11=\"\",0,Calc!DN489)","v":74649.599999999991},{"$f":"IF(DO$11=\"\",0,Calc!DO489)","v":74649.599999999991},{"$f":"IF(DP$11=\"\",0,Calc!DP489)","v":74649.599999999991},{"$f":"IF(DQ$11=\"\",0,Calc!DQ489)","v":89579.51999999999},{"$f":"IF(DR$11=\"\",0,Calc!DR489)","v":89579.51999999999},{"$f":"IF(DS$11=\"\",0,Calc!DS489)","v":89579.51999999999},{"$f":"IF(DT$11=\"\",0,Calc!DT489)","v":89579.51999999999},{"$f":"IF(DU$11=\"\",0,Calc!DU489)","v":89579.51999999999},{"$f":"IF(DV$11=\"\",0,Calc!DV489)","v":89579.51999999999},{"$f":"IF(DW$11=\"\",0,Calc!DW489)","v":89579.51999999999},{"$f":"IF(DX$11=\"\",0,Calc!DX489)","v":89579.51999999999},{"$f":"IF(DY$11=\"\",0,Calc!DY489)","v":89579.51999999999},{"$f":"IF(DZ$11=\"\",0,Calc!DZ489)","v":89579.51999999999},{"$f":"IF(EA$11=\"\",0,Calc!EA489)","v":89579.51999999999},{"$f":"IF(EB$11=\"\",0,Calc!EB489)","v":89579.51999999999},{"$f":"IF(EC$11=\"\",0,Calc!EC489)","v":107495.42399999998},{"$f":"IF(ED$11=\"\",0,Calc!ED489)","v":107495.42399999998},{"$f":"IF(EE$11=\"\",0,Calc!EE489)","v":107495.42399999998},{"$f":"IF(EF$11=\"\",0,Calc!EF489)","v":107495.42399999998},{"$f":"IF(EG$11=\"\",0,Calc!EG489)","v":107495.42399999998},{"$f":"IF(EH$11=\"\",0,Calc!EH489)","v":107495.42399999998},{"$f":"IF(EI$11=\"\",0,Calc!EI489)","v":107495.42399999998},{"$f":"IF(EJ$11=\"\",0,Calc!EJ489)","v":107495.42399999998},{"$f":"IF(EK$11=\"\",0,Calc!EK489)","v":107495.42399999998},{"$f":"IF(EL$11=\"\",0,Calc!EL489)","v":107495.42399999998},{"$f":"IF(EM$11=\"\",0,Calc!EM489)","v":107495.42399999998},{"$f":"IF(EN$11=\"\",0,Calc!EN489)","v":107495.42399999998},{"$f":"IF(EO$11=\"\",0,Calc!EO489)","v":128994.5088},{"$f":"IF(EP$11=\"\",0,Calc!EP489)","v":128994.5088},{"$f":"IF(EQ$11=\"\",0,Calc!EQ489)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER489)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES489)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET489)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU489)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV489)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW489)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX489)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY489)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ489)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA489)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB489)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC489)","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Все сервисы магазина"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$FD86,$Z$2:$FD$2,Periods!$Q$18),SUM($Z86:$FD86))","v":229488.10240000012},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA494)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB494)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC494)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD494)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE494)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF494)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG494)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH494)","v":833.33333333333337},{"$f":"IF(AI$11=\"\",0,Calc!AI494)","v":833.33333333333337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ494)","v":833.33333333333337},{"$f":"IF(AK$11=\"\",0,Calc!AK494)","v":833.33333333333337},{"$f":"IF(AL$11=\"\",0,Calc!AL494)","v":833.33333333333337},{"$f":"IF(AM$11=\"\",0,Calc!AM494)","v":833.33333333333337},{"$f":"IF(AN$11=\"\",0,Calc!AN494)","v":833.33333333333337},{"$f":"IF(AO$11=\"\",0,Calc!AO494)","v":833.33333333333337},{"$f":"IF(AP$11=\"\",0,Calc!AP494)","v":833.33333333333337},{"$f":"IF(AQ$11=\"\",0,Calc!AQ494)","v":833.33333333333337},{"$f":"IF(AR$11=\"\",0,Calc!AR494)","v":833.33333333333337},{"$f":"IF(AS$11=\"\",0,Calc!AS494)","v":833.33333333333337},{"$f":"IF(AT$11=\"\",0,Calc!AT494)","v":1000},{"$f":"IF(AU$11=\"\",0,Calc!AU494)","v":1000},{"$f":"IF(AV$11=\"\",0,Calc!AV494)","v":1000},{"$f":"IF(AW$11=\"\",0,Calc!AW494)","v":1000},{"$f":"IF(AX$11=\"\",0,Calc!AX494)","v":1000},{"$f":"IF(AY$11=\"\",0,Calc!AY494)","v":1000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ494)","v":1000},{"$f":"IF(BA$11=\"\",0,Calc!BA494)","v":1000},{"$f":"IF(BB$11=\"\",0,Calc!BB494)","v":1000},{"$f":"IF(BC$11=\"\",0,Calc!BC494)","v":1000},{"$f":"IF(BD$11=\"\",0,Calc!BD494)","v":1000},{"$f":"IF(BE$11=\"\",0,Calc!BE494)","v":1000},{"$f":"IF(BF$11=\"\",0,Calc!BF494)","v":1200},{"$f":"IF(BG$11=\"\",0,Calc!BG494)","v":1200},{"$f":"IF(BH$11=\"\",0,Calc!BH494)","v":1200},{"$f":"IF(BI$11=\"\",0,Calc!BI494)","v":1200},{"$f":"IF(BJ$11=\"\",0,Calc!BJ494)","v":1200},{"$f":"IF(BK$11=\"\",0,Calc!BK494)","v":1200},{"$f":"IF(BL$11=\"\",0,Calc!BL494)","v":1200},{"$f":"IF(BM$11=\"\",0,Calc!BM494)","v":1200},{"$f":"IF(BN$11=\"\",0,Calc!BN494)","v":1200},{"$f":"IF(BO$11=\"\",0,Calc!BO494)","v":1200},{"$f":"IF(BP$11=\"\",0,Calc!BP494)","v":1200},{"$f":"IF(BQ$11=\"\",0,Calc!BQ494)","v":1200},{"$f":"IF(BR$11=\"\",0,Calc!BR494)","v":1440},{"$f":"IF(BS$11=\"\",0,Calc!BS494)","v":1440},{"$f":"IF(BT$11=\"\",0,Calc!BT494)","v":1440},{"$f":"IF(BU$11=\"\",0,Calc!BU494)","v":1440},{"$f":"IF(BV$11=\"\",0,Calc!BV494)","v":1440},{"$f":"IF(BW$11=\"\",0,Calc!BW494)","v":1440},{"$f":"IF(BX$11=\"\",0,Calc!BX494)","v":1440},{"$f":"IF(BY$11=\"\",0,Calc!BY494)","v":1440},{"$f":"IF(BZ$11=\"\",0,Calc!BZ494)","v":1440},{"$f":"IF(CA$11=\"\",0,Calc!CA494)","v":1440},{"$f":"IF(CB$11=\"\",0,Calc!CB494)","v":1440},{"$f":"IF(CC$11=\"\",0,Calc!CC494)","v":1440},{"$f":"IF(CD$11=\"\",0,Calc!CD494)","v":1728},{"$f":"IF(CE$11=\"\",0,Calc!CE494)","v":1728},{"$f":"IF(CF$11=\"\",0,Calc!CF494)","v":1728},{"$f":"IF(CG$11=\"\",0,Calc!CG494)","v":1728},{"$f":"IF(CH$11=\"\",0,Calc!CH494)","v":1728},{"$f":"IF(CI$11=\"\",0,Calc!CI494)","v":1728},{"$f":"IF(CJ$11=\"\",0,Calc!CJ494)","v":1728},{"$f":"IF(CK$11=\"\",0,Calc!CK494)","v":1728},{"$f":"IF(CL$11=\"\",0,Calc!CL494)","v":1728},{"$f":"IF(CM$11=\"\",0,Calc!CM494)","v":1728},{"$f":"IF(CN$11=\"\",0,Calc!CN494)","v":1728},{"$f":"IF(CO$11=\"\",0,Calc!CO494)","v":1728},{"$f":"IF(CP$11=\"\",0,Calc!CP494)","v":2073.6},{"$f":"IF(CQ$11=\"\",0,Calc!CQ494)","v":2073.6},{"$f":"IF(CR$11=\"\",0,Calc!CR494)","v":2073.6},{"$f":"IF(CS$11=\"\",0,Calc!CS494)","v":2073.6},{"$f":"IF(CT$11=\"\",0,Calc!CT494)","v":2073.6},{"$f":"IF(CU$11=\"\",0,Calc!CU494)","v":2073.6},{"$f":"IF(CV$11=\"\",0,Calc!CV494)","v":2073.6},{"$f":"IF(CW$11=\"\",0,Calc!CW494)","v":2073.6},{"$f":"IF(CX$11=\"\",0,Calc!CX494)","v":2073.6},{"$f":"IF(CY$11=\"\",0,Calc!CY494)","v":2073.6},{"$f":"IF(CZ$11=\"\",0,Calc!CZ494)","v":2073.6},{"$f":"IF(DA$11=\"\",0,Calc!DA494)","v":2073.6},{"$f":"IF(DB$11=\"\",0,Calc!DB494)","v":2488.3200000000002},{"$f":"IF(DC$11=\"\",0,Calc!DC494)","v":2488.3200000000002},{"$f":"IF(DD$11=\"\",0,Calc!DD494)","v":2488.3200000000002},{"$f":"IF(DE$11=\"\",0,Calc!DE494)","v":2488.3200000000002},{"$f":"IF(DF$11=\"\",0,Calc!DF494)","v":2488.3200000000002},{"$f":"IF(DG$11=\"\",0,Calc!DG494)","v":2488.3200000000002},{"$f":"IF(DH$11=\"\",0,Calc!DH494)","v":2488.3200000000002},{"$f":"IF(DI$11=\"\",0,Calc!DI494)","v":2488.3200000000002},{"$f":"IF(DJ$11=\"\",0,Calc!DJ494)","v":2488.3200000000002},{"$f":"IF(DK$11=\"\",0,Calc!DK494)","v":2488.3200000000002},{"$f":"IF(DL$11=\"\",0,Calc!DL494)","v":2488.3200000000002},{"$f":"IF(DM$11=\"\",0,Calc!DM494)","v":2488.3200000000002},{"$f":"IF(DN$11=\"\",0,Calc!DN494)","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,Calc!DO494)","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,Calc!DP494)","v":2985.9839999999999},{"$f":"IF(DQ$11=\"\",0,Calc!DQ494)","v":2985.9839999999999},{"$f":"IF(DR$11=\"\",0,Calc!DR494)","v":2985.9839999999999},{"$f":"IF(DS$11=\"\",0,Calc!DS494)","v":2985.9839999999999},{"$f":"IF(DT$11=\"\",0,Calc!DT494)","v":2985.9839999999999},{"$f":"IF(DU$11=\"\",0,Calc!DU494)","v":2985.9839999999999},{"$f":"IF(DV$11=\"\",0,Calc!DV494)","v":2985.9839999999999},{"$f":"IF(DW$11=\"\",0,Calc!DW494)","v":2985.9839999999999},{"$f":"IF(DX$11=\"\",0,Calc!DX494)","v":2985.9839999999999},{"$f":"IF(DY$11=\"\",0,Calc!DY494)","v":2985.9839999999999},{"$f":"IF(DZ$11=\"\",0,Calc!DZ494)","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,Calc!EA494)","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,Calc!EB494)","v":3583.1807999999996},{"$f":"IF(EC$11=\"\",0,Calc!EC494)","v":3583.1807999999996},{"$f":"IF(ED$11=\"\",0,Calc!ED494)","v":3583.1807999999996},{"$f":"IF(EE$11=\"\",0,Calc!EE494)","v":3583.1807999999996},{"$f":"IF(EF$11=\"\",0,Calc!EF494)","v":3583.1807999999996},{"$f":"IF(EG$11=\"\",0,Calc!EG494)","v":3583.1807999999996},{"$f":"IF(EH$11=\"\",0,Calc!EH494)","v":3583.1807999999996},{"$f":"IF(EI$11=\"\",0,Calc!EI494)","v":3583.1807999999996},{"$f":"IF(EJ$11=\"\",0,Calc!EJ494)","v":3583.1807999999996},{"$f":"IF(EK$11=\"\",0,Calc!EK494)","v":3583.1807999999996},{"$f":"IF(EL$11=\"\",0,Calc!EL494)","v":4299.8169600000001},{"$f":"IF(EM$11=\"\",0,Calc!EM494)","v":4299.8169600000001},{"$f":"IF(EN$11=\"\",0,Calc!EN494)","v":4299.8169600000001},{"$f":"IF(EO$11=\"\",0,Calc!EO494)","v":4299.8169600000001},{"$f":"IF(EP$11=\"\",0,Calc!EP494)","v":4299.8169600000001},{"$f":"IF(EQ$11=\"\",0,Calc!EQ494)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER494)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES494)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET494)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU494)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV494)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW494)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX494)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY494)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ494)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA494)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB494)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC494)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Прочие рекламные расходы"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$FD91,$Z$2:$FD$2,Periods!$Q$18),SUM($Z91:$FD91))","v":2633512.3445438771},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA499)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB499)","v":12500},{"$f":"IF(AC$11=\"\",0,Calc!AC499)","v":25000},{"$f":"IF(AD$11=\"\",0,Calc!AD499)","v":25000},{"$f":"IF(AE$11=\"\",0,Calc!AE499)","v":24401.622297740232},{"$f":"IF(AF$11=\"\",0,Calc!AF499)","v":22015.853254177324},{"$f":"IF(AG$11=\"\",0,Calc!AG499)","v":18326.60018677912},{"$f":"IF(AH$11=\"\",0,Calc!AH499)","v":15555.420256636107},{"$f":"IF(AI$11=\"\",0,Calc!AI499)","v":13878.397306509403},{"$f":"IF(AJ$11=\"\",0,Calc!AJ499)","v":11912.415592507426},{"$f":"IF(AK$11=\"\",0,Calc!AK499)","v":10902.586935725378},{"$f":"IF(AL$11=\"\",0,Calc!AL499)","v":10564.442106274328},{"$f":"IF(AM$11=\"\",0,Calc!AM499)","v":10006.606516198835},{"$f":"IF(AN$11=\"\",0,Calc!AN499)","v":9601.3395739423631},{"$f":"IF(AO$11=\"\",0,Calc!AO499)","v":9288.2818888128877},{"$f":"IF(AP$11=\"\",0,Calc!AP499)","v":9335.8138117545241},{"$f":"IF(AQ$11=\"\",0,Calc!AQ499)","v":9259.9911448222083},{"$f":"IF(AR$11=\"\",0,Calc!AR499)","v":9398.122179592383},{"$f":"IF(AS$11=\"\",0,Calc!AS499)","v":9616.1108136071416},{"$f":"IF(AT$11=\"\",0,Calc!AT499)","v":9952.8627366112905},{"$f":"IF(AU$11=\"\",0,Calc!AU499)","v":10566.469897241108},{"$f":"IF(AV$11=\"\",0,Calc!AV499)","v":10757.691269550191},{"$f":"IF(AW$11=\"\",0,Calc!AW499)","v":11418.890024927234},{"$f":"IF(AX$11=\"\",0,Calc!AX499)","v":12339.383488047328},{"$f":"IF(AY$11=\"\",0,Calc!AY499)","v":13199.647009013377},{"$f":"IF(AZ$11=\"\",0,Calc!AZ499)","v":14085.848876405687},{"$f":"IF(BA$11=\"\",0,Calc!BA499)","v":15043.868113711118},{"$f":"IF(BB$11=\"\",0,Calc!BB499)","v":16302.371491088787},{"$f":"IF(BC$11=\"\",0,Calc!BC499)","v":17069.392975634863},{"$f":"IF(BD$11=\"\",0,Calc!BD499)","v":18127.473544258908},{"$f":"IF(BE$11=\"\",0,Calc!BE499)","v":19135.441170654984},{"$f":"IF(BF$11=\"\",0,Calc!BF499)","v":20159.606840451248},{"$f":"IF(BG$11=\"\",0,Calc!BG499)","v":21488.972029566117},{"$f":"IF(BH$11=\"\",0,Calc!BH499)","v":21369.233289646105},{"$f":"IF(BI$11=\"\",0,Calc!BI499)","v":22348.433242506777},{"$f":"IF(BJ$11=\"\",0,Calc!BJ499)","v":24028.293960994615},{"$f":"IF(BK$11=\"\",0,Calc!BK499)","v":24554.860718487824},{"$f":"IF(BL$11=\"\",0,Calc!BL499)","v":25000},{"$f":"IF(BM$11=\"\",0,Calc!BM499)","v":25000},{"$f":"IF(BN$11=\"\",0,Calc!BN499)","v":25000},{"$f":"IF(BO$11=\"\",0,Calc!BO499)","v":25000},{"$f":"IF(BP$11=\"\",0,Calc!BP499)","v":25000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ499)","v":25000},{"$f":"IF(BR$11=\"\",0,Calc!BR499)","v":25000},{"$f":"IF(BS$11=\"\",0,Calc!BS499)","v":25000},{"$f":"IF(BT$11=\"\",0,Calc!BT499)","v":25000},{"$f":"IF(BU$11=\"\",0,Calc!BU499)","v":25000},{"$f":"IF(BV$11=\"\",0,Calc!BV499)","v":25000},{"$f":"IF(BW$11=\"\",0,Calc!BW499)","v":25000},{"$f":"IF(BX$11=\"\",0,Calc!BX499)","v":25000},{"$f":"IF(BY$11=\"\",0,Calc!BY499)","v":25000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ499)","v":25000},{"$f":"IF(CA$11=\"\",0,Calc!CA499)","v":25000},{"$f":"IF(CB$11=\"\",0,Calc!CB499)","v":25000},{"$f":"IF(CC$11=\"\",0,Calc!CC499)","v":25000},{"$f":"IF(CD$11=\"\",0,Calc!CD499)","v":25000},{"$f":"IF(CE$11=\"\",0,Calc!CE499)","v":25000},{"$f":"IF(CF$11=\"\",0,Calc!CF499)","v":25000},{"$f":"IF(CG$11=\"\",0,Calc!CG499)","v":25000},{"$f":"IF(CH$11=\"\",0,Calc!CH499)","v":25000},{"$f":"IF(CI$11=\"\",0,Calc!CI499)","v":25000},{"$f":"IF(CJ$11=\"\",0,Calc!CJ499)","v":25000},{"$f":"IF(CK$11=\"\",0,Calc!CK499)","v":25000},{"$f":"IF(CL$11=\"\",0,Calc!CL499)","v":25000},{"$f":"IF(CM$11=\"\",0,Calc!CM499)","v":25000},{"$f":"IF(CN$11=\"\",0,Calc!CN499)","v":25000},{"$f":"IF(CO$11=\"\",0,Calc!CO499)","v":25000},{"$f":"IF(CP$11=\"\",0,Calc!CP499)","v":25000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ499)","v":25000},{"$f":"IF(CR$11=\"\",0,Calc!CR499)","v":25000},{"$f":"IF(CS$11=\"\",0,Calc!CS499)","v":25000},{"$f":"IF(CT$11=\"\",0,Calc!CT499)","v":25000},{"$f":"IF(CU$11=\"\",0,Calc!CU499)","v":25000},{"$f":"IF(CV$11=\"\",0,Calc!CV499)","v":25000},{"$f":"IF(CW$11=\"\",0,Calc!CW499)","v":25000},{"$f":"IF(CX$11=\"\",0,Calc!CX499)","v":25000},{"$f":"IF(CY$11=\"\",0,Calc!CY499)","v":25000},{"$f":"IF(CZ$11=\"\",0,Calc!CZ499)","v":25000},{"$f":"IF(DA$11=\"\",0,Calc!DA499)","v":25000},{"$f":"IF(DB$11=\"\",0,Calc!DB499)","v":25000},{"$f":"IF(DC$11=\"\",0,Calc!DC499)","v":25000},{"$f":"IF(DD$11=\"\",0,Calc!DD499)","v":25000},{"$f":"IF(DE$11=\"\",0,Calc!DE499)","v":25000},{"$f":"IF(DF$11=\"\",0,Calc!DF499)","v":25000},{"$f":"IF(DG$11=\"\",0,Calc!DG499)","v":25000},{"$f":"IF(DH$11=\"\",0,Calc!DH499)","v":25000},{"$f":"IF(DI$11=\"\",0,Calc!DI499)","v":25000},{"$f":"IF(DJ$11=\"\",0,Calc!DJ499)","v":25000},{"$f":"IF(DK$11=\"\",0,Calc!DK499)","v":25000},{"$f":"IF(DL$11=\"\",0,Calc!DL499)","v":25000},{"$f":"IF(DM$11=\"\",0,Calc!DM499)","v":25000},{"$f":"IF(DN$11=\"\",0,Calc!DN499)","v":25000},{"$f":"IF(DO$11=\"\",0,Calc!DO499)","v":25000},{"$f":"IF(DP$11=\"\",0,Calc!DP499)","v":25000},{"$f":"IF(DQ$11=\"\",0,Calc!DQ499)","v":25000},{"$f":"IF(DR$11=\"\",0,Calc!DR499)","v":25000},{"$f":"IF(DS$11=\"\",0,Calc!DS499)","v":25000},{"$f":"IF(DT$11=\"\",0,Calc!DT499)","v":25000},{"$f":"IF(DU$11=\"\",0,Calc!DU499)","v":25000},{"$f":"IF(DV$11=\"\",0,Calc!DV499)","v":25000},{"$f":"IF(DW$11=\"\",0,Calc!DW499)","v":25000},{"$f":"IF(DX$11=\"\",0,Calc!DX499)","v":25000},{"$f":"IF(DY$11=\"\",0,Calc!DY499)","v":25000},{"$f":"IF(DZ$11=\"\",0,Calc!DZ499)","v":25000},{"$f":"IF(EA$11=\"\",0,Calc!EA499)","v":25000},{"$f":"IF(EB$11=\"\",0,Calc!EB499)","v":25000},{"$f":"IF(EC$11=\"\",0,Calc!EC499)","v":25000},{"$f":"IF(ED$11=\"\",0,Calc!ED499)","v":25000},{"$f":"IF(EE$11=\"\",0,Calc!EE499)","v":25000},{"$f":"IF(EF$11=\"\",0,Calc!EF499)","v":25000},{"$f":"IF(EG$11=\"\",0,Calc!EG499)","v":25000},{"$f":"IF(EH$11=\"\",0,Calc!EH499)","v":25000},{"$f":"IF(EI$11=\"\",0,Calc!EI499)","v":25000},{"$f":"IF(EJ$11=\"\",0,Calc!EJ499)","v":25000},{"$f":"IF(EK$11=\"\",0,Calc!EK499)","v":25000},{"$f":"IF(EL$11=\"\",0,Calc!EL499)","v":25000},{"$f":"IF(EM$11=\"\",0,Calc!EM499)","v":25000},{"$f":"IF(EN$11=\"\",0,Calc!EN499)","v":25000},{"$f":"IF(EO$11=\"\",0,Calc!EO499)","v":25000},{"$f":"IF(EP$11=\"\",0,Calc!EP499)","v":25000},{"$f":"IF(EQ$11=\"\",0,Calc!EQ499)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER499)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES499)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET499)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU499)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV499)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW499)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX499)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY499)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ499)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA499)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB499)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC499)","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Пользователь поставщика"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$FD100,$Z$2:$FD$2,Periods!$Q$18),SUM($Z100:$FD100))","v":12042625},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA508)","v":437.5},{"$f":"IF(AB$11=\"\",0,Calc!AB508)","v":918.75},{"$f":"IF(AC$11=\"\",0,Calc!AC508)","v":1443.7499999999998},{"$f":"IF(AD$11=\"\",0,Calc!AD508)","v":2012.4999999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE508)","v":2625},{"$f":"IF(AF$11=\"\",0,Calc!AF508)","v":3281.25},{"$f":"IF(AG$11=\"\",0,Calc!AG508)","v":3981.25},{"$f":"IF(AH$11=\"\",0,Calc!AH508)","v":4725},{"$f":"IF(AI$11=\"\",0,Calc!AI508)","v":5512.4999999999991},{"$f":"IF(AJ$11=\"\",0,Calc!AJ508)","v":6343.75},{"$f":"IF(AK$11=\"\",0,Calc!AK508)","v":7218.7499999999991},{"$f":"IF(AL$11=\"\",0,Calc!AL508)","v":8137.5},{"$f":"IF(AM$11=\"\",0,Calc!AM508)","v":9100},{"$f":"IF(AN$11=\"\",0,Calc!AN508)","v":10106.25},{"$f":"IF(AO$11=\"\",0,Calc!AO508)","v":11156.25},{"$f":"IF(AP$11=\"\",0,Calc!AP508)","v":12250},{"$f":"IF(AQ$11=\"\",0,Calc!AQ508)","v":13387.5},{"$f":"IF(AR$11=\"\",0,Calc!AR508)","v":14568.75},{"$f":"IF(AS$11=\"\",0,Calc!AS508)","v":15793.75},{"$f":"IF(AT$11=\"\",0,Calc!AT508)","v":17062.5},{"$f":"IF(AU$11=\"\",0,Calc!AU508)","v":18375},{"$f":"IF(AV$11=\"\",0,Calc!AV508)","v":19731.25},{"$f":"IF(AW$11=\"\",0,Calc!AW508)","v":21131.249999999996},{"$f":"IF(AX$11=\"\",0,Calc!AX508)","v":22575},{"$f":"IF(AY$11=\"\",0,Calc!AY508)","v":24062.5},{"$f":"IF(AZ$11=\"\",0,Calc!AZ508)","v":25593.75},{"$f":"IF(BA$11=\"\",0,Calc!BA508)","v":27168.75},{"$f":"IF(BB$11=\"\",0,Calc!BB508)","v":28787.5},{"$f":"IF(BC$11=\"\",0,Calc!BC508)","v":30450},{"$f":"IF(BD$11=\"\",0,Calc!BD508)","v":32156.25},{"$f":"IF(BE$11=\"\",0,Calc!BE508)","v":33906.25},{"$f":"IF(BF$11=\"\",0,Calc!BF508)","v":35699.999999999993},{"$f":"IF(BG$11=\"\",0,Calc!BG508)","v":37537.499999999993},{"$f":"IF(BH$11=\"\",0,Calc!BH508)","v":39418.749999999993},{"$f":"IF(BI$11=\"\",0,Calc!BI508)","v":41343.75},{"$f":"IF(BJ$11=\"\",0,Calc!BJ508)","v":43312.5},{"$f":"IF(BK$11=\"\",0,Calc!BK508)","v":45324.999999999993},{"$f":"IF(BL$11=\"\",0,Calc!BL508)","v":47381.249999999993},{"$f":"IF(BM$11=\"\",0,Calc!BM508)","v":49481.249999999993},{"$f":"IF(BN$11=\"\",0,Calc!BN508)","v":51625},{"$f":"IF(BO$11=\"\",0,Calc!BO508)","v":53812.5},{"$f":"IF(BP$11=\"\",0,Calc!BP508)","v":56000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ508)","v":58187.499999999993},{"$f":"IF(BR$11=\"\",0,Calc!BR508)","v":60374.999999999993},{"$f":"IF(BS$11=\"\",0,Calc!BS508)","v":62562.499999999993},{"$f":"IF(BT$11=\"\",0,Calc!BT508)","v":64750},{"$f":"IF(BU$11=\"\",0,Calc!BU508)","v":66937.5},{"$f":"IF(BV$11=\"\",0,Calc!BV508)","v":69125},{"$f":"IF(BW$11=\"\",0,Calc!BW508)","v":71312.5},{"$f":"IF(BX$11=\"\",0,Calc!BX508)","v":73500},{"$f":"IF(BY$11=\"\",0,Calc!BY508)","v":75687.5},{"$f":"IF(BZ$11=\"\",0,Calc!BZ508)","v":77875},{"$f":"IF(CA$11=\"\",0,Calc!CA508)","v":80062.5},{"$f":"IF(CB$11=\"\",0,Calc!CB508)","v":82250},{"$f":"IF(CC$11=\"\",0,Calc!CC508)","v":84437.5},{"$f":"IF(CD$11=\"\",0,Calc!CD508)","v":86625},{"$f":"IF(CE$11=\"\",0,Calc!CE508)","v":88812.5},{"$f":"IF(CF$11=\"\",0,Calc!CF508)","v":91000},{"$f":"IF(CG$11=\"\",0,Calc!CG508)","v":93187.5},{"$f":"IF(CH$11=\"\",0,Calc!CH508)","v":95375},{"$f":"IF(CI$11=\"\",0,Calc!CI508)","v":97562.5},{"$f":"IF(CJ$11=\"\",0,Calc!CJ508)","v":99750},{"$f":"IF(CK$11=\"\",0,Calc!CK508)","v":101937.5},{"$f":"IF(CL$11=\"\",0,Calc!CL508)","v":104125},{"$f":"IF(CM$11=\"\",0,Calc!CM508)","v":106312.5},{"$f":"IF(CN$11=\"\",0,Calc!CN508)","v":108500},{"$f":"IF(CO$11=\"\",0,Calc!CO508)","v":110687.5},{"$f":"IF(CP$11=\"\",0,Calc!CP508)","v":112874.99999999999},{"$f":"IF(CQ$11=\"\",0,Calc!CQ508)","v":115062.49999999999},{"$f":"IF(CR$11=\"\",0,Calc!CR508)","v":117249.99999999999},{"$f":"IF(CS$11=\"\",0,Calc!CS508)","v":119437.49999999999},{"$f":"IF(CT$11=\"\",0,Calc!CT508)","v":121624.99999999999},{"$f":"IF(CU$11=\"\",0,Calc!CU508)","v":123812.49999999999},{"$f":"IF(CV$11=\"\",0,Calc!CV508)","v":125999.99999999999},{"$f":"IF(CW$11=\"\",0,Calc!CW508)","v":128187.5},{"$f":"IF(CX$11=\"\",0,Calc!CX508)","v":130375},{"$f":"IF(CY$11=\"\",0,Calc!CY508)","v":132562.5},{"$f":"IF(CZ$11=\"\",0,Calc!CZ508)","v":134750},{"$f":"IF(DA$11=\"\",0,Calc!DA508)","v":136937.5},{"$f":"IF(DB$11=\"\",0,Calc!DB508)","v":139125},{"$f":"IF(DC$11=\"\",0,Calc!DC508)","v":141312.5},{"$f":"IF(DD$11=\"\",0,Calc!DD508)","v":143500},{"$f":"IF(DE$11=\"\",0,Calc!DE508)","v":145687.5},{"$f":"IF(DF$11=\"\",0,Calc!DF508)","v":147875},{"$f":"IF(DG$11=\"\",0,Calc!DG508)","v":150062.5},{"$f":"IF(DH$11=\"\",0,Calc!DH508)","v":152250},{"$f":"IF(DI$11=\"\",0,Calc!DI508)","v":154437.5},{"$f":"IF(DJ$11=\"\",0,Calc!DJ508)","v":156625},{"$f":"IF(DK$11=\"\",0,Calc!DK508)","v":158812.5},{"$f":"IF(DL$11=\"\",0,Calc!DL508)","v":161000},{"$f":"IF(DM$11=\"\",0,Calc!DM508)","v":163187.5},{"$f":"IF(DN$11=\"\",0,Calc!DN508)","v":165375},{"$f":"IF(DO$11=\"\",0,Calc!DO508)","v":167562.5},{"$f":"IF(DP$11=\"\",0,Calc!DP508)","v":169750},{"$f":"IF(DQ$11=\"\",0,Calc!DQ508)","v":171937.5},{"$f":"IF(DR$11=\"\",0,Calc!DR508)","v":174125},{"$f":"IF(DS$11=\"\",0,Calc!DS508)","v":176312.5},{"$f":"IF(DT$11=\"\",0,Calc!DT508)","v":178500},{"$f":"IF(DU$11=\"\",0,Calc!DU508)","v":180687.5},{"$f":"IF(DV$11=\"\",0,Calc!DV508)","v":182875},{"$f":"IF(DW$11=\"\",0,Calc!DW508)","v":185062.5},{"$f":"IF(DX$11=\"\",0,Calc!DX508)","v":187250},{"$f":"IF(DY$11=\"\",0,Calc!DY508)","v":189437.5},{"$f":"IF(DZ$11=\"\",0,Calc!DZ508)","v":191625},{"$f":"IF(EA$11=\"\",0,Calc!EA508)","v":193812.5},{"$f":"IF(EB$11=\"\",0,Calc!EB508)","v":196000},{"$f":"IF(EC$11=\"\",0,Calc!EC508)","v":198187.5},{"$f":"IF(ED$11=\"\",0,Calc!ED508)","v":200375},{"$f":"IF(EE$11=\"\",0,Calc!EE508)","v":202562.5},{"$f":"IF(EF$11=\"\",0,Calc!EF508)","v":204750},{"$f":"IF(EG$11=\"\",0,Calc!EG508)","v":206937.5},{"$f":"IF(EH$11=\"\",0,Calc!EH508)","v":209125},{"$f":"IF(EI$11=\"\",0,Calc!EI508)","v":211312.5},{"$f":"IF(EJ$11=\"\",0,Calc!EJ508)","v":213500},{"$f":"IF(EK$11=\"\",0,Calc!EK508)","v":215687.5},{"$f":"IF(EL$11=\"\",0,Calc!EL508)","v":217875},{"$f":"IF(EM$11=\"\",0,Calc!EM508)","v":220062.5},{"$f":"IF(EN$11=\"\",0,Calc!EN508)","v":222250},{"$f":"IF(EO$11=\"\",0,Calc!EO508)","v":224437.49999999997},{"$f":"IF(EP$11=\"\",0,Calc!EP508)","v":226624.99999999997},{"$f":"IF(EQ$11=\"\",0,Calc!EQ508)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER508)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES508)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET508)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU508)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV508)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW508)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX508)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY508)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ508)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA508)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB508)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC508)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Аккаунт и аналитика магазина"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$FD103,$Z$2:$FD$2,Periods!$Q$18),SUM($Z103:$FD103))","v":35541009.900000006},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA511)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB511)","v":108},{"$f":"IF(AC$11=\"\",0,Calc!AC511)","v":2195.5153846153848},{"$f":"IF(AD$11=\"\",0,Calc!AD511)","v":4663.9384615384624},{"$f":"IF(AE$11=\"\",0,Calc!AE511)","v":7875.2769230769254},{"$f":"IF(AF$11=\"\",0,Calc!AF511)","v":12191.538461538463},{"$f":"IF(AG$11=\"\",0,Calc!AG511)","v":17950.970769230767},{"$f":"IF(AH$11=\"\",0,Calc!AH511)","v":25060.486153846156},{"$f":"IF(AI$11=\"\",0,Calc!AI511)","v":33426.996923076927},{"$f":"IF(AJ$11=\"\",0,Calc!AJ511)","v":42957.415384615379},{"$f":"IF(AK$11=\"\",0,Calc!AK511)","v":53558.653846153851},{"$f":"IF(AL$11=\"\",0,Calc!AL511)","v":65137.624615384608},{"$f":"IF(AM$11=\"\",0,Calc!AM511)","v":77601.240000000005},{"$f":"IF(AN$11=\"\",0,Calc!AN511)","v":90856.412307692328},{"$f":"IF(AO$11=\"\",0,Calc!AO511)","v":104810.05384615385},{"$f":"IF(AP$11=\"\",0,Calc!AP511)","v":116220.46153846156},{"$f":"IF(AQ$11=\"\",0,Calc!AQ511)","v":127597.01538461543},{"$f":"IF(AR$11=\"\",0,Calc!AR511)","v":138388.70769230771},{"$f":"IF(AS$11=\"\",0,Calc!AS511)","v":148044.53076923077},{"$f":"IF(AT$11=\"\",0,Calc!AT511)","v":156013.47692307693},{"$f":"IF(AU$11=\"\",0,Calc!AU511)","v":162437.23384615383},{"$f":"IF(AV$11=\"\",0,Calc!AV511)","v":167457.48923076925},{"$f":"IF(AW$11=\"\",0,Calc!AW511)","v":171215.93076923076},{"$f":"IF(AX$11=\"\",0,Calc!AX511)","v":173854.24615384615},{"$f":"IF(AY$11=\"\",0,Calc!AY511)","v":175514.1230769231},{"$f":"IF(AZ$11=\"\",0,Calc!AZ511)","v":177417.24923076923},{"$f":"IF(BA$11=\"\",0,Calc!BA511)","v":178814.31230769231},{"$f":"IF(BB$11=\"\",0,Calc!BB511)","v":180035.99999999997},{"$f":"IF(BC$11=\"\",0,Calc!BC511)","v":181413},{"$f":"IF(BD$11=\"\",0,Calc!BD511)","v":183276},{"$f":"IF(BE$11=\"\",0,Calc!BE511)","v":185576.40000000005},{"$f":"IF(BF$11=\"\",0,Calc!BF511)","v":188265.60000000003},{"$f":"IF(BG$11=\"\",0,Calc!BG511)","v":191295},{"$f":"IF(BH$11=\"\",0,Calc!BH511)","v":194616},{"$f":"IF(BI$11=\"\",0,Calc!BI511)","v":198180},{"$f":"IF(BJ$11=\"\",0,Calc!BJ511)","v":201938.4},{"$f":"IF(BK$11=\"\",0,Calc!BK511)","v":205842.6},{"$f":"IF(BL$11=\"\",0,Calc!BL511)","v":209844.00000000003},{"$f":"IF(BM$11=\"\",0,Calc!BM511)","v":213894.00000000003},{"$f":"IF(BN$11=\"\",0,Calc!BN511)","v":217944.00000000003},{"$f":"IF(BO$11=\"\",0,Calc!BO511)","v":221994},{"$f":"IF(BP$11=\"\",0,Calc!BP511)","v":226044},{"$f":"IF(BQ$11=\"\",0,Calc!BQ511)","v":230094},{"$f":"IF(BR$11=\"\",0,Calc!BR511)","v":234144},{"$f":"IF(BS$11=\"\",0,Calc!BS511)","v":238194},{"$f":"IF(BT$11=\"\",0,Calc!BT511)","v":242244},{"$f":"IF(BU$11=\"\",0,Calc!BU511)","v":246294.00000000006},{"$f":"IF(BV$11=\"\",0,Calc!BV511)","v":250344.00000000006},{"$f":"IF(BW$11=\"\",0,Calc!BW511)","v":254394.00000000006},{"$f":"IF(BX$11=\"\",0,Calc!BX511)","v":258444.00000000006},{"$f":"IF(BY$11=\"\",0,Calc!BY511)","v":262494.00000000006},{"$f":"IF(BZ$11=\"\",0,Calc!BZ511)","v":266544.00000000006},{"$f":"IF(CA$11=\"\",0,Calc!CA511)","v":270594.00000000006},{"$f":"IF(CB$11=\"\",0,Calc!CB511)","v":274644.00000000006},{"$f":"IF(CC$11=\"\",0,Calc!CC511)","v":278694.00000000006},{"$f":"IF(CD$11=\"\",0,Calc!CD511)","v":282744.00000000006},{"$f":"IF(CE$11=\"\",0,Calc!CE511)","v":286794.00000000006},{"$f":"IF(CF$11=\"\",0,Calc!CF511)","v":290844.00000000006},{"$f":"IF(CG$11=\"\",0,Calc!CG511)","v":294894.00000000006},{"$f":"IF(CH$11=\"\",0,Calc!CH511)","v":298944.00000000006},{"$f":"IF(CI$11=\"\",0,Calc!CI511)","v":302994.00000000006},{"$f":"IF(CJ$11=\"\",0,Calc!CJ511)","v":307044.00000000006},{"$f":"IF(CK$11=\"\",0,Calc!CK511)","v":311094.00000000006},{"$f":"IF(CL$11=\"\",0,Calc!CL511)","v":315144.00000000006},{"$f":"IF(CM$11=\"\",0,Calc!CM511)","v":319194.00000000006},{"$f":"IF(CN$11=\"\",0,Calc!CN511)","v":323244.00000000006},{"$f":"IF(CO$11=\"\",0,Calc!CO511)","v":327294.00000000006},{"$f":"IF(CP$11=\"\",0,Calc!CP511)","v":331344.00000000006},{"$f":"IF(CQ$11=\"\",0,Calc!CQ511)","v":335394.00000000006},{"$f":"IF(CR$11=\"\",0,Calc!CR511)","v":339444.00000000006},{"$f":"IF(CS$11=\"\",0,Calc!CS511)","v":343494.00000000006},{"$f":"IF(CT$11=\"\",0,Calc!CT511)","v":347544.00000000006},{"$f":"IF(CU$11=\"\",0,Calc!CU511)","v":351594.00000000006},{"$f":"IF(CV$11=\"\",0,Calc!CV511)","v":355644.00000000006},{"$f":"IF(CW$11=\"\",0,Calc!CW511)","v":359694.00000000006},{"$f":"IF(CX$11=\"\",0,Calc!CX511)","v":363744.00000000006},{"$f":"IF(CY$11=\"\",0,Calc!CY511)","v":367794.00000000006},{"$f":"IF(CZ$11=\"\",0,Calc!CZ511)","v":371844.00000000006},{"$f":"IF(DA$11=\"\",0,Calc!DA511)","v":375894.00000000006},{"$f":"IF(DB$11=\"\",0,Calc!DB511)","v":379944.00000000006},{"$f":"IF(DC$11=\"\",0,Calc!DC511)","v":383994.00000000006},{"$f":"IF(DD$11=\"\",0,Calc!DD511)","v":388044.00000000006},{"$f":"IF(DE$11=\"\",0,Calc!DE511)","v":392094.00000000006},{"$f":"IF(DF$11=\"\",0,Calc!DF511)","v":396144.00000000006},{"$f":"IF(DG$11=\"\",0,Calc!DG511)","v":400194.00000000006},{"$f":"IF(DH$11=\"\",0,Calc!DH511)","v":404244.00000000006},{"$f":"IF(DI$11=\"\",0,Calc!DI511)","v":408294.00000000006},{"$f":"IF(DJ$11=\"\",0,Calc!DJ511)","v":412344.00000000006},{"$f":"IF(DK$11=\"\",0,Calc!DK511)","v":416394.00000000006},{"$f":"IF(DL$11=\"\",0,Calc!DL511)","v":420444.00000000006},{"$f":"IF(DM$11=\"\",0,Calc!DM511)","v":424494.00000000006},{"$f":"IF(DN$11=\"\",0,Calc!DN511)","v":428544.00000000006},{"$f":"IF(DO$11=\"\",0,Calc!DO511)","v":432594.00000000006},{"$f":"IF(DP$11=\"\",0,Calc!DP511)","v":436644.00000000006},{"$f":"IF(DQ$11=\"\",0,Calc!DQ511)","v":440694.00000000006},{"$f":"IF(DR$11=\"\",0,Calc!DR511)","v":444744.00000000006},{"$f":"IF(DS$11=\"\",0,Calc!DS511)","v":448794.00000000006},{"$f":"IF(DT$11=\"\",0,Calc!DT511)","v":452844.00000000006},{"$f":"IF(DU$11=\"\",0,Calc!DU511)","v":456894.00000000006},{"$f":"IF(DV$11=\"\",0,Calc!DV511)","v":460944.00000000006},{"$f":"IF(DW$11=\"\",0,Calc!DW511)","v":464994.00000000006},{"$f":"IF(DX$11=\"\",0,Calc!DX511)","v":469044.00000000006},{"$f":"IF(DY$11=\"\",0,Calc!DY511)","v":473094.00000000006},{"$f":"IF(DZ$11=\"\",0,Calc!DZ511)","v":477144.00000000006},{"$f":"IF(EA$11=\"\",0,Calc!EA511)","v":481194.00000000006},{"$f":"IF(EB$11=\"\",0,Calc!EB511)","v":485244.00000000006},{"$f":"IF(EC$11=\"\",0,Calc!EC511)","v":489294.00000000006},{"$f":"IF(ED$11=\"\",0,Calc!ED511)","v":493343.99999999994},{"$f":"IF(EE$11=\"\",0,Calc!EE511)","v":497393.99999999994},{"$f":"IF(EF$11=\"\",0,Calc!EF511)","v":501443.99999999994},{"$f":"IF(EG$11=\"\",0,Calc!EG511)","v":505493.99999999994},{"$f":"IF(EH$11=\"\",0,Calc!EH511)","v":509543.99999999994},{"$f":"IF(EI$11=\"\",0,Calc!EI511)","v":513593.99999999994},{"$f":"IF(EJ$11=\"\",0,Calc!EJ511)","v":517643.99999999994},{"$f":"IF(EK$11=\"\",0,Calc!EK511)","v":521693.99999999994},{"$f":"IF(EL$11=\"\",0,Calc!EL511)","v":525744},{"$f":"IF(EM$11=\"\",0,Calc!EM511)","v":529794},{"$f":"IF(EN$11=\"\",0,Calc!EN511)","v":533844},{"$f":"IF(EO$11=\"\",0,Calc!EO511)","v":537894},{"$f":"IF(EP$11=\"\",0,Calc!EP511)","v":541944},{"$f":"IF(EQ$11=\"\",0,Calc!EQ511)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER511)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES511)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET511)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU511)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV511)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW511)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX511)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY511)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ511)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA511)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB511)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC511)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$FD108,$Z$2:$FD$2,Periods!$Q$18),SUM($Z108:$FD108))","v":22793290.00198587},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA516)","v":417.18750000000006},{"$f":"IF(AB$11=\"\",0,Calc!AB516)","v":898.60249999999996},{"$f":"IF(AC$11=\"\",0,Calc!AC516)","v":1834.2956658653848},{"$f":"IF(AD$11=\"\",0,Calc!AD516)","v":2891.0942115384619},{"$f":"IF(AE$11=\"\",0,Calc!AE516)","v":4144.4457355769237},{"$f":"IF(AF$11=\"\",0,Calc!AF516)","v":5669.7978365384624},{"$f":"IF(AG$11=\"\",0,Calc!AG516)","v":7537.6461879807684},{"$f":"IF(AH$11=\"\",0,Calc!AH516)","v":9728.5899788461538},{"$f":"IF(AI$11=\"\",0,Calc!AI516)","v":12223.228398076924},{"$f":"IF(AJ$11=\"\",0,Calc!AJ516)","v":15002.160634615384},{"$f":"IF(AK$11=\"\",0,Calc!AK516)","v":18045.985877403844},{"$f":"IF(AL$11=\"\",0,Calc!AL516)","v":21335.303315384612},{"$f":"IF(AM$11=\"\",0,Calc!AM516)","v":25596.233501625004},{"$f":"IF(AN$11=\"\",0,Calc!AN516)","v":29429.995878673082},{"$f":"IF(AO$11=\"\",0,Calc!AO516)","v":33456.666710600955},{"$f":"IF(AP$11=\"\",0,Calc!AP516)","v":36980.360028365387},{"$f":"IF(AQ$11=\"\",0,Calc!AQ516)","v":40539.756362403867},{"$f":"IF(AR$11=\"\",0,Calc!AR516)","v":44016.572664326923},{"$f":"IF(AS$11=\"\",0,Calc!AS516)","v":47292.525885745192},{"$f":"IF(AT$11=\"\",0,Calc!AT516)","v":50249.332978269216},{"$f":"IF(AU$11=\"\",0,Calc!AU516)","v":52917.40958291346},{"$f":"IF(AV$11=\"\",0,Calc!AV516)","v":55327.171340692308},{"$f":"IF(AW$11=\"\",0,Calc!AW516)","v":57509.033892620188},{"$f":"IF(AX$11=\"\",0,Calc!AX516)","v":59493.412879711541},{"$f":"IF(AY$11=\"\",0,Calc!AY516)","v":63150.045661270182},{"$f":"IF(AZ$11=\"\",0,Calc!AZ516)","v":65119.919533895561},{"$f":"IF(BA$11=\"\",0,Calc!BA516)","v":67022.158848005143},{"$f":"IF(BB$11=\"\",0,Calc!BB516)","v":68929.880896374991},{"$f":"IF(BC$11=\"\",0,Calc!BC516)","v":70916.202971781255},{"$f":"IF(BD$11=\"\",0,Calc!BD516)","v":73054.242366999999},{"$f":"IF(BE$11=\"\",0,Calc!BE516)","v":75333.253292237496},{"$f":"IF(BF$11=\"\",0,Calc!BF516)","v":77742.489957700003},{"$f":"IF(BG$11=\"\",0,Calc!BG516)","v":80271.206573593736},{"$f":"IF(BH$11=\"\",0,Calc!BH516)","v":82908.657350124995},{"$f":"IF(BI$11=\"\",0,Calc!BI516)","v":85644.096497499981},{"$f":"IF(BJ$11=\"\",0,Calc!BJ516)","v":88466.77822592498},{"$f":"IF(BK$11=\"\",0,Calc!BK516)","v":94106.935447974436},{"$f":"IF(BL$11=\"\",0,Calc!BL516)","v":97160.812854752527},{"$f":"IF(BM$11=\"\",0,Calc!BM516)","v":100271.34562954937},{"$f":"IF(BN$11=\"\",0,Calc!BN516)","v":103427.46560887751},{"$f":"IF(BO$11=\"\",0,Calc!BO516)","v":106629.17279273689},{"$f":"IF(BP$11=\"\",0,Calc!BP516)","v":109830.87997659626},{"$f":"IF(BQ$11=\"\",0,Calc!BQ516)","v":113032.58716045562},{"$f":"IF(BR$11=\"\",0,Calc!BR516)","v":116234.294344315},{"$f":"IF(BS$11=\"\",0,Calc!BS516)","v":119436.00152817437},{"$f":"IF(BT$11=\"\",0,Calc!BT516)","v":122637.70871203372},{"$f":"IF(BU$11=\"\",0,Calc!BU516)","v":125839.41589589314},{"$f":"IF(BV$11=\"\",0,Calc!BV516)","v":129041.12307975251},{"$f":"IF(BW$11=\"\",0,Calc!BW516)","v":136210.11517152021},{"$f":"IF(BX$11=\"\",0,Calc!BX516)","v":139507.87357089538},{"$f":"IF(BY$11=\"\",0,Calc!BY516)","v":142805.63197027051},{"$f":"IF(BZ$11=\"\",0,Calc!BZ516)","v":146103.3903696457},{"$f":"IF(CA$11=\"\",0,Calc!CA516)","v":149401.14876902083},{"$f":"IF(CB$11=\"\",0,Calc!CB516)","v":152698.90716839599},{"$f":"IF(CC$11=\"\",0,Calc!CC516)","v":155996.66556777115},{"$f":"IF(CD$11=\"\",0,Calc!CD516)","v":159294.42396714631},{"$f":"IF(CE$11=\"\",0,Calc!CE516)","v":162592.18236652148},{"$f":"IF(CF$11=\"\",0,Calc!CF516)","v":165889.94076589664},{"$f":"IF(CG$11=\"\",0,Calc!CG516)","v":169187.6991652718},{"$f":"IF(CH$11=\"\",0,Calc!CH516)","v":172485.45756464696},{"$f":"IF(CI$11=\"\",0,Calc!CI516)","v":181056.71244294278},{"$f":"IF(CJ$11=\"\",0,Calc!CJ516)","v":184453.40359429916},{"$f":"IF(CK$11=\"\",0,Calc!CK516)","v":187850.09474565557},{"$f":"IF(CL$11=\"\",0,Calc!CL516)","v":191246.78589701199},{"$f":"IF(CM$11=\"\",0,Calc!CM516)","v":194643.47704836843},{"$f":"IF(CN$11=\"\",0,Calc!CN516)","v":198040.16819972481},{"$f":"IF(CO$11=\"\",0,Calc!CO516)","v":201436.85935108122},{"$f":"IF(CP$11=\"\",0,Calc!CP516)","v":204833.5505024376},{"$f":"IF(CQ$11=\"\",0,Calc!CQ516)","v":208230.24165379404},{"$f":"IF(CR$11=\"\",0,Calc!CR516)","v":211626.93280515043},{"$f":"IF(CS$11=\"\",0,Calc!CS516)","v":215023.62395650681},{"$f":"IF(CT$11=\"\",0,Calc!CT516)","v":218420.31510786328},{"$f":"IF(CU$11=\"\",0,Calc!CU516)","v":228471.51644699628},{"$f":"IF(CV$11=\"\",0,Calc!CV516)","v":231970.1083328934},{"$f":"IF(CW$11=\"\",0,Calc!CW516)","v":235468.70021879047},{"$f":"IF(CX$11=\"\",0,Calc!CX516)","v":238967.29210468754},{"$f":"IF(CY$11=\"\",0,Calc!CY516)","v":242465.8839905847},{"$f":"IF(CZ$11=\"\",0,Calc!CZ516)","v":245964.47587648183},{"$f":"IF(DA$11=\"\",0,Calc!DA516)","v":249463.06776237889},{"$f":"IF(DB$11=\"\",0,Calc!DB516)","v":252961.65964827599},{"$f":"IF(DC$11=\"\",0,Calc!DC516)","v":256460.25153417303},{"$f":"IF(DD$11=\"\",0,Calc!DD516)","v":259958.84342007019},{"$f":"IF(DE$11=\"\",0,Calc!DE516)","v":263457.43530596729},{"$f":"IF(DF$11=\"\",0,Calc!DF516)","v":266956.02719186438},{"$f":"IF(DG$11=\"\",0,Calc!DG516)","v":278568.25765009434},{"$f":"IF(DH$11=\"\",0,Calc!DH516)","v":282171.80729256838},{"$f":"IF(DI$11=\"\",0,Calc!DI516)","v":285775.35693504242},{"$f":"IF(DJ$11=\"\",0,Calc!DJ516)","v":289378.90657751641},{"$f":"IF(DK$11=\"\",0,Calc!DK516)","v":292982.45621999045},{"$f":"IF(DL$11=\"\",0,Calc!DL516)","v":296586.00586246443},{"$f":"IF(DM$11=\"\",0,Calc!DM516)","v":300189.55550493847},{"$f":"IF(DN$11=\"\",0,Calc!DN516)","v":303793.1051474124},{"$f":"IF(DO$11=\"\",0,Calc!DO516)","v":307396.6547898865},{"$f":"IF(DP$11=\"\",0,Calc!DP516)","v":311000.20443236054},{"$f":"IF(DQ$11=\"\",0,Calc!DQ516)","v":314603.75407483458},{"$f":"IF(DR$11=\"\",0,Calc!DR516)","v":318207.3037173085},{"$f":"IF(DS$11=\"\",0,Calc!DS516)","v":331465.17896057595},{"$f":"IF(DT$11=\"\",0,Calc!DT516)","v":335176.83509232412},{"$f":"IF(DU$11=\"\",0,Calc!DU516)","v":338888.49122407247},{"$f":"IF(DV$11=\"\",0,Calc!DV516)","v":342600.14735582069},{"$f":"IF(DW$11=\"\",0,Calc!DW516)","v":346311.80348756898},{"$f":"IF(DX$11=\"\",0,Calc!DX516)","v":350023.45961931715},{"$f":"IF(DY$11=\"\",0,Calc!DY516)","v":353735.11575106537},{"$f":"IF(DZ$11=\"\",0,Calc!DZ516)","v":357446.77188281371},{"$f":"IF(EA$11=\"\",0,Calc!EA516)","v":361158.42801456188},{"$f":"IF(EB$11=\"\",0,Calc!EB516)","v":364870.08414631017},{"$f":"IF(EC$11=\"\",0,Calc!EC516)","v":368581.74027805834},{"$f":"IF(ED$11=\"\",0,Calc!ED516)","v":372293.39640980656},{"$f":"IF(EE$11=\"\",0,Calc!EE516)","v":387285.20411780145},{"$f":"IF(EF$11=\"\",0,Calc!EF516)","v":391108.20993350219},{"$f":"IF(EG$11=\"\",0,Calc!EG516)","v":394931.21574920282},{"$f":"IF(EH$11=\"\",0,Calc!EH516)","v":398754.22156490356},{"$f":"IF(EI$11=\"\",0,Calc!EI516)","v":402577.22738060431},{"$f":"IF(EJ$11=\"\",0,Calc!EJ516)","v":406400.23319630488},{"$f":"IF(EK$11=\"\",0,Calc!EK516)","v":410223.23901200556},{"$f":"IF(EL$11=\"\",0,Calc!EL516)","v":414046.24482770631},{"$f":"IF(EM$11=\"\",0,Calc!EM516)","v":417869.25064340694},{"$f":"IF(EN$11=\"\",0,Calc!EN516)","v":421692.25645910762},{"$f":"IF(EO$11=\"\",0,Calc!EO516)","v":425515.26227480831},{"$f":"IF(EP$11=\"\",0,Calc!EP516)","v":429338.26809050905},{"$f":"IF(EQ$11=\"\",0,Calc!EQ516)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER516)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES516)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET516)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU516)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV516)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW516)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX516)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY516)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ516)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA516)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB516)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC516)","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$FD109,$Z$2:$FD$2,Periods!$Q$18),SUM($Z109:$FD109))","v":2237282.3458364941},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA517)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB517)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC517)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD517)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE517)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF517)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG517)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH517)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI517)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ517)","v":10833.333333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK517)","v":12500},{"$f":"IF(AL$11=\"\",0,Calc!AL517)","v":12500},{"$f":"IF(AM$11=\"\",0,Calc!AM517)","v":12500},{"$f":"IF(AN$11=\"\",0,Calc!AN517)","v":12500},{"$f":"IF(AO$11=\"\",0,Calc!AO517)","v":12500},{"$f":"IF(AP$11=\"\",0,Calc!AP517)","v":12500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ517)","v":12500},{"$f":"IF(AR$11=\"\",0,Calc!AR517)","v":12500},{"$f":"IF(AS$11=\"\",0,Calc!AS517)","v":12500},{"$f":"IF(AT$11=\"\",0,Calc!AT517)","v":12500},{"$f":"IF(AU$11=\"\",0,Calc!AU517)","v":12500},{"$f":"IF(AV$11=\"\",0,Calc!AV517)","v":13416.666666666668},{"$f":"IF(AW$11=\"\",0,Calc!AW517)","v":13750},{"$f":"IF(AX$11=\"\",0,Calc!AX517)","v":13750},{"$f":"IF(AY$11=\"\",0,Calc!AY517)","v":13750},{"$f":"IF(AZ$11=\"\",0,Calc!AZ517)","v":13750},{"$f":"IF(BA$11=\"\",0,Calc!BA517)","v":13750},{"$f":"IF(BB$11=\"\",0,Calc!BB517)","v":13750},{"$f":"IF(BC$11=\"\",0,Calc!BC517)","v":13750},{"$f":"IF(BD$11=\"\",0,Calc!BD517)","v":13750},{"$f":"IF(BE$11=\"\",0,Calc!BE517)","v":13750},{"$f":"IF(BF$11=\"\",0,Calc!BF517)","v":13750},{"$f":"IF(BG$11=\"\",0,Calc!BG517)","v":13750},{"$f":"IF(BH$11=\"\",0,Calc!BH517)","v":14787.5},{"$f":"IF(BI$11=\"\",0,Calc!BI517)","v":15187.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ517)","v":15187.5},{"$f":"IF(BK$11=\"\",0,Calc!BK517)","v":15187.5},{"$f":"IF(BL$11=\"\",0,Calc!BL517)","v":15187.5},{"$f":"IF(BM$11=\"\",0,Calc!BM517)","v":15187.5},{"$f":"IF(BN$11=\"\",0,Calc!BN517)","v":15187.5},{"$f":"IF(BO$11=\"\",0,Calc!BO517)","v":15187.5},{"$f":"IF(BP$11=\"\",0,Calc!BP517)","v":15187.5},{"$f":"IF(BQ$11=\"\",0,Calc!BQ517)","v":15187.5},{"$f":"IF(BR$11=\"\",0,Calc!BR517)","v":15187.5},{"$f":"IF(BS$11=\"\",0,Calc!BS517)","v":15187.5},{"$f":"IF(BT$11=\"\",0,Calc!BT517)","v":16366.875},{"$f":"IF(BU$11=\"\",0,Calc!BU517)","v":16846.875},{"$f":"IF(BV$11=\"\",0,Calc!BV517)","v":16846.875},{"$f":"IF(BW$11=\"\",0,Calc!BW517)","v":16846.875},{"$f":"IF(BX$11=\"\",0,Calc!BX517)","v":16846.875},{"$f":"IF(BY$11=\"\",0,Calc!BY517)","v":16846.875},{"$f":"IF(BZ$11=\"\",0,Calc!BZ517)","v":16846.875},{"$f":"IF(CA$11=\"\",0,Calc!CA517)","v":16846.875},{"$f":"IF(CB$11=\"\",0,Calc!CB517)","v":16846.875},{"$f":"IF(CC$11=\"\",0,Calc!CC517)","v":16846.875},{"$f":"IF(CD$11=\"\",0,Calc!CD517)","v":16846.875},{"$f":"IF(CE$11=\"\",0,Calc!CE517)","v":16846.875},{"$f":"IF(CF$11=\"\",0,Calc!CF517)","v":18193.218749999996},{"$f":"IF(CG$11=\"\",0,Calc!CG517)","v":18769.218749999996},{"$f":"IF(CH$11=\"\",0,Calc!CH517)","v":18769.218749999996},{"$f":"IF(CI$11=\"\",0,Calc!CI517)","v":18769.218749999996},{"$f":"IF(CJ$11=\"\",0,Calc!CJ517)","v":18769.218749999996},{"$f":"IF(CK$11=\"\",0,Calc!CK517)","v":18769.218749999996},{"$f":"IF(CL$11=\"\",0,Calc!CL517)","v":18769.218749999996},{"$f":"IF(CM$11=\"\",0,Calc!CM517)","v":18769.218749999996},{"$f":"IF(CN$11=\"\",0,Calc!CN517)","v":18769.218749999996},{"$f":"IF(CO$11=\"\",0,Calc!CO517)","v":18769.218749999996},{"$f":"IF(CP$11=\"\",0,Calc!CP517)","v":18769.218749999996},{"$f":"IF(CQ$11=\"\",0,Calc!CQ517)","v":18769.218749999996},{"$f":"IF(CR$11=\"\",0,Calc!CR517)","v":20312.479687499999},{"$f":"IF(CS$11=\"\",0,Calc!CS517)","v":21003.679687500004},{"$f":"IF(CT$11=\"\",0,Calc!CT517)","v":21003.679687500004},{"$f":"IF(CU$11=\"\",0,Calc!CU517)","v":21003.679687500004},{"$f":"IF(CV$11=\"\",0,Calc!CV517)","v":21003.679687500004},{"$f":"IF(CW$11=\"\",0,Calc!CW517)","v":21003.679687500004},{"$f":"IF(CX$11=\"\",0,Calc!CX517)","v":21003.679687500004},{"$f":"IF(CY$11=\"\",0,Calc!CY517)","v":21003.679687500004},{"$f":"IF(CZ$11=\"\",0,Calc!CZ517)","v":21003.679687500004},{"$f":"IF(DA$11=\"\",0,Calc!DA517)","v":21003.679687500004},{"$f":"IF(DB$11=\"\",0,Calc!DB517)","v":21003.679687500004},{"$f":"IF(DC$11=\"\",0,Calc!DC517)","v":21003.679687500004},{"$f":"IF(DD$11=\"\",0,Calc!DD517)","v":22779.623671875001},{"$f":"IF(DE$11=\"\",0,Calc!DE517)","v":23609.063671875003},{"$f":"IF(DF$11=\"\",0,Calc!DF517)","v":23609.063671875003},{"$f":"IF(DG$11=\"\",0,Calc!DG517)","v":23609.063671875003},{"$f":"IF(DH$11=\"\",0,Calc!DH517)","v":23609.063671875003},{"$f":"IF(DI$11=\"\",0,Calc!DI517)","v":23609.063671875003},{"$f":"IF(DJ$11=\"\",0,Calc!DJ517)","v":23609.063671875003},{"$f":"IF(DK$11=\"\",0,Calc!DK517)","v":23609.063671875003},{"$f":"IF(DL$11=\"\",0,Calc!DL517)","v":23609.063671875003},{"$f":"IF(DM$11=\"\",0,Calc!DM517)","v":23609.063671875003},{"$f":"IF(DN$11=\"\",0,Calc!DN517)","v":23609.063671875003},{"$f":"IF(DO$11=\"\",0,Calc!DO517)","v":23609.063671875003},{"$f":"IF(DP$11=\"\",0,Calc!DP517)","v":25660.428855468748},{"$f":"IF(DQ$11=\"\",0,Calc!DQ517)","v":26655.756855468746},{"$f":"IF(DR$11=\"\",0,Calc!DR517)","v":26655.756855468746},{"$f":"IF(DS$11=\"\",0,Calc!DS517)","v":26655.756855468746},{"$f":"IF(DT$11=\"\",0,Calc!DT517)","v":26655.756855468746},{"$f":"IF(DU$11=\"\",0,Calc!DU517)","v":26655.756855468746},{"$f":"IF(DV$11=\"\",0,Calc!DV517)","v":26655.756855468746},{"$f":"IF(DW$11=\"\",0,Calc!DW517)","v":26655.756855468746},{"$f":"IF(DX$11=\"\",0,Calc!DX517)","v":26655.756855468746},{"$f":"IF(DY$11=\"\",0,Calc!DY517)","v":26655.756855468746},{"$f":"IF(DZ$11=\"\",0,Calc!DZ517)","v":26655.756855468746},{"$f":"IF(EA$11=\"\",0,Calc!EA517)","v":26655.756855468746},{"$f":"IF(EB$11=\"\",0,Calc!EB517)","v":29033.639098242184},{"$f":"IF(EC$11=\"\",0,Calc!EC517)","v":30228.032698242187},{"$f":"IF(ED$11=\"\",0,Calc!ED517)","v":30228.032698242187},{"$f":"IF(EE$11=\"\",0,Calc!EE517)","v":30228.032698242187},{"$f":"IF(EF$11=\"\",0,Calc!EF517)","v":30228.032698242187},{"$f":"IF(EG$11=\"\",0,Calc!EG517)","v":30228.032698242187},{"$f":"IF(EH$11=\"\",0,Calc!EH517)","v":30228.032698242187},{"$f":"IF(EI$11=\"\",0,Calc!EI517)","v":30228.032698242187},{"$f":"IF(EJ$11=\"\",0,Calc!EJ517)","v":30228.032698242187},{"$f":"IF(EK$11=\"\",0,Calc!EK517)","v":30228.032698242187},{"$f":"IF(EL$11=\"\",0,Calc!EL517)","v":30228.032698242187},{"$f":"IF(EM$11=\"\",0,Calc!EM517)","v":30228.032698242187},{"$f":"IF(EN$11=\"\",0,Calc!EN517)","v":32993.547613154296},{"$f":"IF(EO$11=\"\",0,Calc!EO517)","v":34426.819933154307},{"$f":"IF(EP$11=\"\",0,Calc!EP517)","v":34426.819933154307},{"$f":"IF(EQ$11=\"\",0,Calc!EQ517)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER517)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES517)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET517)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU517)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV517)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW517)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX517)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY517)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ517)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA517)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB517)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC517)","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$FD113,$Z$2:$FD$2,Periods!$Q$18),SUM($Z113:$FD113))","v":808944152.02474296},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA523)","v":-99139.900416666671},{"$f":"IF(AB$11=\"\",0,Calc!AB523)","v":-108036.71349166665},{"$f":"IF(AC$11=\"\",0,Calc!AC523)","v":-119001.10650753209},{"$f":"IF(AD$11=\"\",0,Calc!AD523)","v":-101179.52030128206},{"$f":"IF(AE$11=\"\",0,Calc!AE523)","v":-74616.038992291549},{"$f":"IF(AF$11=\"\",0,Calc!AF523)","v":-34946.348286228604},{"$f":"IF(AG$11=\"\",0,Calc!AG523)","v":18498.584915496525},{"$f":"IF(AH$11=\"\",0,Calc!AH523)","v":75563.605540927965},{"$f":"IF(AI$11=\"\",0,Calc!AI523)","v":156231.06193413155},{"$f":"IF(AJ$11=\"\",0,Calc!AJ523)","v":238790.43594659516},{"$f":"IF(AK$11=\"\",0,Calc!AK523)","v":316385.55722789653},{"$f":"IF(AL$11=\"\",0,Calc!AL523)","v":431172.41184167447},{"$f":"IF(AM$11=\"\",0,Calc!AM523)","v":536652.81335518602},{"$f":"IF(AN$11=\"\",0,Calc!AN523)","v":681340.9807261047},{"$f":"IF(AO$11=\"\",0,Calc!AO523)","v":823521.5401505027},{"$f":"IF(AP$11=\"\",0,Calc!AP523)","v":971456.4479822265},{"$f":"IF(AQ$11=\"\",0,Calc!AQ523)","v":1122319.4794840636},{"$f":"IF(AR$11=\"\",0,Calc!AR523)","v":1271082.2026446229},{"$f":"IF(AS$11=\"\",0,Calc!AS523)","v":1388369.4933947525},{"$f":"IF(AT$11=\"\",0,Calc!AT523)","v":1514939.8804781251},{"$f":"IF(AU$11=\"\",0,Calc!AU523)","v":1633189.0145971728},{"$f":"IF(AV$11=\"\",0,Calc!AV523)","v":1741588.7486784547},{"$f":"IF(AW$11=\"\",0,Calc!AW523)","v":1836795.8532881243},{"$f":"IF(AX$11=\"\",0,Calc!AX523)","v":1929846.6666759653},{"$f":"IF(AY$11=\"\",0,Calc!AY523)","v":1977552.2974536698},{"$f":"IF(AZ$11=\"\",0,Calc!AZ523)","v":2098095.6797137493},{"$f":"IF(BA$11=\"\",0,Calc!BA523)","v":2182430.8976219599},{"$f":"IF(BB$11=\"\",0,Calc!BB523)","v":2267463.955562436},{"$f":"IF(BC$11=\"\",0,Calc!BC523)","v":2356826.7012343034},{"$f":"IF(BD$11=\"\",0,Calc!BD523)","v":2452638.3751637954},{"$f":"IF(BE$11=\"\",0,Calc!BE523)","v":2517461.3799585747},{"$f":"IF(BF$11=\"\",0,Calc!BF523)","v":2609597.0338242203},{"$f":"IF(BG$11=\"\",0,Calc!BG523)","v":2706908.9405297507},{"$f":"IF(BH$11=\"\",0,Calc!BH523)","v":2808982.7649131753},{"$f":"IF(BI$11=\"\",0,Calc!BI523)","v":2908529.7325235857},{"$f":"IF(BJ$11=\"\",0,Calc!BJ523)","v":3017294.8894590409},{"$f":"IF(BK$11=\"\",0,Calc!BK523)","v":3101133.7048682319},{"$f":"IF(BL$11=\"\",0,Calc!BL523)","v":3290907.8262206903},{"$f":"IF(BM$11=\"\",0,Calc!BM523)","v":3413299.6555499686},{"$f":"IF(BN$11=\"\",0,Calc!BN523)","v":3537660.4757002583},{"$f":"IF(BO$11=\"\",0,Calc!BO523)","v":3663990.2866715556},{"$f":"IF(BP$11=\"\",0,Calc!BP523)","v":3793519.9370386042},{"$f":"IF(BQ$11=\"\",0,Calc!BQ523)","v":3869354.4140018485},{"$f":"IF(BR$11=\"\",0,Calc!BR523)","v":3996287.8351358771},{"$f":"IF(BS$11=\"\",0,Calc!BS523)","v":4126581.2562699039},{"$f":"IF(BT$11=\"\",0,Calc!BT523)","v":4255695.3024039306},{"$f":"IF(BU$11=\"\",0,Calc!BU523)","v":4378308.7235379573},{"$f":"IF(BV$11=\"\",0,Calc!BV523)","v":4508602.1446719822},{"$f":"IF(BW$11=\"\",0,Calc!BW523)","v":4619579.3020491851},{"$f":"IF(BX$11=\"\",0,Calc!BX523)","v":4871938.5976198232},{"$f":"IF(BY$11=\"\",0,Calc!BY523)","v":5006667.2758467142},{"$f":"IF(BZ$11=\"\",0,Calc!BZ523)","v":5141395.9540736023},{"$f":"IF(CA$11=\"\",0,Calc!CA523)","v":5276124.6323004933},{"$f":"IF(CB$11=\"\",0,Calc!CB523)","v":5410853.3105273824},{"$f":"IF(CC$11=\"\",0,Calc!CC523)","v":5471229.896616511},{"$f":"IF(CD$11=\"\",0,Calc!CD523)","v":5600554.5839493647},{"$f":"IF(CE$11=\"\",0,Calc!CE523)","v":5733911.2712822165},{"$f":"IF(CF$11=\"\",0,Calc!CF523)","v":5865921.6148650683},{"$f":"IF(CG$11=\"\",0,Calc!CG523)","v":5990062.302197922},{"$f":"IF(CH$11=\"\",0,Calc!CH523)","v":6123418.9895307776},{"$f":"IF(CI$11=\"\",0,Calc!CI523)","v":6249914.4356026743},{"$f":"IF(CJ$11=\"\",0,Calc!CJ523)","v":6558399.504721785},{"$f":"IF(CK$11=\"\",0,Calc!CK523)","v":6696469.0782080796},{"$f":"IF(CL$11=\"\",0,Calc!CL523)","v":6834538.6516943797},{"$f":"IF(CM$11=\"\",0,Calc!CM523)","v":6972608.2251806781},{"$f":"IF(CN$11=\"\",0,Calc!CN523)","v":7110677.7986669764},{"$f":"IF(CO$11=\"\",0,Calc!CO523)","v":7153058.9566292781},{"$f":"IF(CP$11=\"\",0,Calc!CP523)","v":7284863.6368894186},{"$f":"IF(CQ$11=\"\",0,Calc!CQ523)","v":7421506.7171495557},{"$f":"IF(CR$11=\"\",0,Calc!CR523)","v":7556606.5364722032},{"$f":"IF(CS$11=\"\",0,Calc!CS523)","v":7682190.4167323411},{"$f":"IF(CT$11=\"\",0,Calc!CT523)","v":7818833.4969924837},{"$f":"IF(CU$11=\"\",0,Calc!CU523)","v":7963703.9576004893},{"$f":"IF(CV$11=\"\",0,Calc!CV523)","v":8333538.0394575726},{"$f":"IF(CW$11=\"\",0,Calc!CW523)","v":8475187.3361072354},{"$f":"IF(CX$11=\"\",0,Calc!CX523)","v":8616836.6327568926},{"$f":"IF(CY$11=\"\",0,Calc!CY523)","v":8758485.9294065554},{"$f":"IF(CZ$11=\"\",0,Calc!CZ523)","v":8900135.2260562144},{"$f":"IF(DA$11=\"\",0,Calc!DA523)","v":8923157.1722672917},{"$f":"IF(DB$11=\"\",0,Calc!DB523)","v":9057517.2377694622},{"$f":"IF(DC$11=\"\",0,Calc!DC523)","v":9197683.3832716346},{"$f":"IF(DD$11=\"\",0,Calc!DD523)","v":9336073.5847894289},{"$f":"IF(DE$11=\"\",0,Calc!DE523)","v":9462968.6902915966},{"$f":"IF(DF$11=\"\",0,Calc!DF523)","v":9603134.8357937578},{"$f":"IF(DG$11=\"\",0,Calc!DG523)","v":9769514.4761623256},{"$f":"IF(DH$11=\"\",0,Calc!DH523)","v":10206301.679923389},{"$f":"IF(DI$11=\"\",0,Calc!DI523)","v":10351783.918684039},{"$f":"IF(DJ$11=\"\",0,Calc!DJ523)","v":10497266.157444678},{"$f":"IF(DK$11=\"\",0,Calc!DK523)","v":10642748.396205328},{"$f":"IF(DL$11=\"\",0,Calc!DL523)","v":10788230.634965977},{"$f":"IF(DM$11=\"\",0,Calc!DM523)","v":10790449.310571741},{"$f":"IF(DN$11=\"\",0,Calc!DN523)","v":10927422.203903787},{"$f":"IF(DO$11=\"\",0,Calc!DO523)","v":11071362.393235832},{"$f":"IF(DP$11=\"\",0,Calc!DP523)","v":11213251.217384286},{"$f":"IF(DQ$11=\"\",0,Calc!DQ523)","v":11341266.158716336},{"$f":"IF(DR$11=\"\",0,Calc!DR523)","v":11485206.348048382},{"$f":"IF(DS$11=\"\",0,Calc!DS523)","v":11676528.035544429},{"$f":"IF(DT$11=\"\",0,Calc!DT523)","v":12186278.332223304},{"$f":"IF(DU$11=\"\",0,Calc!DU523)","v":12335861.928092502},{"$f":"IF(DV$11=\"\",0,Calc!DV523)","v":12485445.5239617},{"$f":"IF(DW$11=\"\",0,Calc!DW523)","v":12635029.119830903},{"$f":"IF(DX$11=\"\",0,Calc!DX523)","v":12784612.715700094},{"$f":"IF(DY$11=\"\",0,Calc!DY523)","v":12764499.558328759},{"$f":"IF(DZ$11=\"\",0,Calc!DZ523)","v":12904119.122848943},{"$f":"IF(EA$11=\"\",0,Calc!EA523)","v":13052099.442569133},{"$f":"IF(EB$11=\"\",0,Calc!EB523)","v":13197701.880046561},{"$f":"IF(EC$11=\"\",0,Calc!EC523)","v":13326571.90216675},{"$f":"IF(ED$11=\"\",0,Calc!ED523)","v":13474552.221886948},{"$f":"IF(EE$11=\"\",0,Calc!EE523)","v":13694570.233470596},{"$f":"IF(EF$11=\"\",0,Calc!EF523)","v":14283725.993586797},{"$f":"IF(EG$11=\"\",0,Calc!EG523)","v":14437695.405915614},{"$f":"IF(EH$11=\"\",0,Calc!EH523)","v":14591664.81824445},{"$f":"IF(EI$11=\"\",0,Calc!EI523)","v":14745634.230573274},{"$f":"IF(EJ$11=\"\",0,Calc!EJ523)","v":14899603.642902091},{"$f":"IF(EK$11=\"\",0,Calc!EK523)","v":14855541.149494983},{"$f":"IF(EL$11=\"\",0,Calc!EL523)","v":14997810.732758723},{"$f":"IF(EM$11=\"\",0,Calc!EM523)","v":15150113.222262464},{"$f":"IF(EN$11=\"\",0,Calc!EN523)","v":15299650.196851283},{"$f":"IF(EO$11=\"\",0,Calc!EO523)","v":15429020.329235032},{"$f":"IF(EP$11=\"\",0,Calc!EP523)","v":15581322.818738766},{"$f":"IF(EQ$11=\"\",0,Calc!EQ523)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER523)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES523)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET523)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU523)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV523)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW523)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX523)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY523)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ523)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA523)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB523)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC523)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Прочий персонал"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$FD120,$Z$2:$FD$2,Periods!$Q$18),SUM($Z120:$FD120))","v":24761979.312776785},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA579)","v":180000},{"$f":"IF(AB$11=\"\",0,Calc!AB579)","v":180000},{"$f":"IF(AC$11=\"\",0,Calc!AC579)","v":180000},{"$f":"IF(AD$11=\"\",0,Calc!AD579)","v":180000},{"$f":"IF(AE$11=\"\",0,Calc!AE579)","v":180000},{"$f":"IF(AF$11=\"\",0,Calc!AF579)","v":180000},{"$f":"IF(AG$11=\"\",0,Calc!AG579)","v":180000},{"$f":"IF(AH$11=\"\",0,Calc!AH579)","v":180000},{"$f":"IF(AI$11=\"\",0,Calc!AI579)","v":180000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ579)","v":180000},{"$f":"IF(AK$11=\"\",0,Calc!AK579)","v":180000},{"$f":"IF(AL$11=\"\",0,Calc!AL579)","v":180000},{"$f":"IF(AM$11=\"\",0,Calc!AM579)","v":185400},{"$f":"IF(AN$11=\"\",0,Calc!AN579)","v":185400},{"$f":"IF(AO$11=\"\",0,Calc!AO579)","v":185400},{"$f":"IF(AP$11=\"\",0,Calc!AP579)","v":185400},{"$f":"IF(AQ$11=\"\",0,Calc!AQ579)","v":185400},{"$f":"IF(AR$11=\"\",0,Calc!AR579)","v":185400},{"$f":"IF(AS$11=\"\",0,Calc!AS579)","v":185400},{"$f":"IF(AT$11=\"\",0,Calc!AT579)","v":185400},{"$f":"IF(AU$11=\"\",0,Calc!AU579)","v":185400},{"$f":"IF(AV$11=\"\",0,Calc!AV579)","v":185400},{"$f":"IF(AW$11=\"\",0,Calc!AW579)","v":185400},{"$f":"IF(AX$11=\"\",0,Calc!AX579)","v":185400},{"$f":"IF(AY$11=\"\",0,Calc!AY579)","v":190962},{"$f":"IF(AZ$11=\"\",0,Calc!AZ579)","v":190962},{"$f":"IF(BA$11=\"\",0,Calc!BA579)","v":190962},{"$f":"IF(BB$11=\"\",0,Calc!BB579)","v":190962},{"$f":"IF(BC$11=\"\",0,Calc!BC579)","v":190962},{"$f":"IF(BD$11=\"\",0,Calc!BD579)","v":190962},{"$f":"IF(BE$11=\"\",0,Calc!BE579)","v":190962},{"$f":"IF(BF$11=\"\",0,Calc!BF579)","v":190962},{"$f":"IF(BG$11=\"\",0,Calc!BG579)","v":190962},{"$f":"IF(BH$11=\"\",0,Calc!BH579)","v":190962},{"$f":"IF(BI$11=\"\",0,Calc!BI579)","v":190962},{"$f":"IF(BJ$11=\"\",0,Calc!BJ579)","v":190962},{"$f":"IF(BK$11=\"\",0,Calc!BK579)","v":196690.86},{"$f":"IF(BL$11=\"\",0,Calc!BL579)","v":196690.86},{"$f":"IF(BM$11=\"\",0,Calc!BM579)","v":196690.86},{"$f":"IF(BN$11=\"\",0,Calc!BN579)","v":196690.86},{"$f":"IF(BO$11=\"\",0,Calc!BO579)","v":196690.86},{"$f":"IF(BP$11=\"\",0,Calc!BP579)","v":196690.86},{"$f":"IF(BQ$11=\"\",0,Calc!BQ579)","v":196690.86},{"$f":"IF(BR$11=\"\",0,Calc!BR579)","v":196690.86},{"$f":"IF(BS$11=\"\",0,Calc!BS579)","v":196690.86},{"$f":"IF(BT$11=\"\",0,Calc!BT579)","v":196690.86},{"$f":"IF(BU$11=\"\",0,Calc!BU579)","v":196690.86},{"$f":"IF(BV$11=\"\",0,Calc!BV579)","v":196690.86},{"$f":"IF(BW$11=\"\",0,Calc!BW579)","v":202591.58579999997},{"$f":"IF(BX$11=\"\",0,Calc!BX579)","v":202591.58579999997},{"$f":"IF(BY$11=\"\",0,Calc!BY579)","v":202591.58579999997},{"$f":"IF(BZ$11=\"\",0,Calc!BZ579)","v":202591.58579999997},{"$f":"IF(CA$11=\"\",0,Calc!CA579)","v":202591.58579999997},{"$f":"IF(CB$11=\"\",0,Calc!CB579)","v":202591.58579999997},{"$f":"IF(CC$11=\"\",0,Calc!CC579)","v":202591.58579999997},{"$f":"IF(CD$11=\"\",0,Calc!CD579)","v":202591.58579999997},{"$f":"IF(CE$11=\"\",0,Calc!CE579)","v":202591.58579999997},{"$f":"IF(CF$11=\"\",0,Calc!CF579)","v":202591.58579999997},{"$f":"IF(CG$11=\"\",0,Calc!CG579)","v":202591.58579999997},{"$f":"IF(CH$11=\"\",0,Calc!CH579)","v":202591.58579999997},{"$f":"IF(CI$11=\"\",0,Calc!CI579)","v":208669.33337399995},{"$f":"IF(CJ$11=\"\",0,Calc!CJ579)","v":208669.33337399995},{"$f":"IF(CK$11=\"\",0,Calc!CK579)","v":208669.33337399995},{"$f":"IF(CL$11=\"\",0,Calc!CL579)","v":208669.33337399995},{"$f":"IF(CM$11=\"\",0,Calc!CM579)","v":208669.33337399995},{"$f":"IF(CN$11=\"\",0,Calc!CN579)","v":208669.33337399995},{"$f":"IF(CO$11=\"\",0,Calc!CO579)","v":208669.33337399995},{"$f":"IF(CP$11=\"\",0,Calc!CP579)","v":208669.33337399995},{"$f":"IF(CQ$11=\"\",0,Calc!CQ579)","v":208669.33337399995},{"$f":"IF(CR$11=\"\",0,Calc!CR579)","v":208669.33337399995},{"$f":"IF(CS$11=\"\",0,Calc!CS579)","v":208669.33337399995},{"$f":"IF(CT$11=\"\",0,Calc!CT579)","v":208669.33337399995},{"$f":"IF(CU$11=\"\",0,Calc!CU579)","v":214929.41337521997},{"$f":"IF(CV$11=\"\",0,Calc!CV579)","v":214929.41337521997},{"$f":"IF(CW$11=\"\",0,Calc!CW579)","v":214929.41337521997},{"$f":"IF(CX$11=\"\",0,Calc!CX579)","v":214929.41337521997},{"$f":"IF(CY$11=\"\",0,Calc!CY579)","v":214929.41337521997},{"$f":"IF(CZ$11=\"\",0,Calc!CZ579)","v":214929.41337521997},{"$f":"IF(DA$11=\"\",0,Calc!DA579)","v":214929.41337521997},{"$f":"IF(DB$11=\"\",0,Calc!DB579)","v":214929.41337521997},{"$f":"IF(DC$11=\"\",0,Calc!DC579)","v":214929.41337521997},{"$f":"IF(DD$11=\"\",0,Calc!DD579)","v":214929.41337521997},{"$f":"IF(DE$11=\"\",0,Calc!DE579)","v":214929.41337521997},{"$f":"IF(DF$11=\"\",0,Calc!DF579)","v":214929.41337521997},{"$f":"IF(DG$11=\"\",0,Calc!DG579)","v":221377.29577647662},{"$f":"IF(DH$11=\"\",0,Calc!DH579)","v":221377.29577647662},{"$f":"IF(DI$11=\"\",0,Calc!DI579)","v":221377.29577647662},{"$f":"IF(DJ$11=\"\",0,Calc!DJ579)","v":221377.29577647662},{"$f":"IF(DK$11=\"\",0,Calc!DK579)","v":221377.29577647662},{"$f":"IF(DL$11=\"\",0,Calc!DL579)","v":221377.29577647662},{"$f":"IF(DM$11=\"\",0,Calc!DM579)","v":221377.29577647662},{"$f":"IF(DN$11=\"\",0,Calc!DN579)","v":221377.29577647662},{"$f":"IF(DO$11=\"\",0,Calc!DO579)","v":221377.29577647662},{"$f":"IF(DP$11=\"\",0,Calc!DP579)","v":221377.29577647662},{"$f":"IF(DQ$11=\"\",0,Calc!DQ579)","v":221377.29577647662},{"$f":"IF(DR$11=\"\",0,Calc!DR579)","v":221377.29577647662},{"$f":"IF(DS$11=\"\",0,Calc!DS579)","v":228018.61464977087},{"$f":"IF(DT$11=\"\",0,Calc!DT579)","v":228018.61464977087},{"$f":"IF(DU$11=\"\",0,Calc!DU579)","v":228018.61464977087},{"$f":"IF(DV$11=\"\",0,Calc!DV579)","v":228018.61464977087},{"$f":"IF(DW$11=\"\",0,Calc!DW579)","v":228018.61464977087},{"$f":"IF(DX$11=\"\",0,Calc!DX579)","v":228018.61464977087},{"$f":"IF(DY$11=\"\",0,Calc!DY579)","v":228018.61464977087},{"$f":"IF(DZ$11=\"\",0,Calc!DZ579)","v":228018.61464977087},{"$f":"IF(EA$11=\"\",0,Calc!EA579)","v":228018.61464977087},{"$f":"IF(EB$11=\"\",0,Calc!EB579)","v":228018.61464977087},{"$f":"IF(EC$11=\"\",0,Calc!EC579)","v":228018.61464977087},{"$f":"IF(ED$11=\"\",0,Calc!ED579)","v":228018.61464977087},{"$f":"IF(EE$11=\"\",0,Calc!EE579)","v":234859.17308926402},{"$f":"IF(EF$11=\"\",0,Calc!EF579)","v":234859.17308926402},{"$f":"IF(EG$11=\"\",0,Calc!EG579)","v":234859.17308926402},{"$f":"IF(EH$11=\"\",0,Calc!EH579)","v":234859.17308926402},{"$f":"IF(EI$11=\"\",0,Calc!EI579)","v":234859.17308926402},{"$f":"IF(EJ$11=\"\",0,Calc!EJ579)","v":234859.17308926402},{"$f":"IF(EK$11=\"\",0,Calc!EK579)","v":234859.17308926402},{"$f":"IF(EL$11=\"\",0,Calc!EL579)","v":234859.17308926402},{"$f":"IF(EM$11=\"\",0,Calc!EM579)","v":234859.17308926402},{"$f":"IF(EN$11=\"\",0,Calc!EN579)","v":234859.17308926402},{"$f":"IF(EO$11=\"\",0,Calc!EO579)","v":234859.17308926402},{"$f":"IF(EP$11=\"\",0,Calc!EP579)","v":234859.17308926402},{"$f":"IF(EQ$11=\"\",0,Calc!EQ579)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER579)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES579)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET579)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU579)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV579)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW579)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX579)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY579)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ579)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA579)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB579)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC579)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$FD125,$Z$2:$FD$2,Periods!$Q$18),SUM($Z125:$FD125))","v":28476276.209693234},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA584)","v":207000},{"$f":"IF(AB$11=\"\",0,Calc!AB584)","v":207000},{"$f":"IF(AC$11=\"\",0,Calc!AC584)","v":207000},{"$f":"IF(AD$11=\"\",0,Calc!AD584)","v":207000},{"$f":"IF(AE$11=\"\",0,Calc!AE584)","v":207000},{"$f":"IF(AF$11=\"\",0,Calc!AF584)","v":207000},{"$f":"IF(AG$11=\"\",0,Calc!AG584)","v":207000},{"$f":"IF(AH$11=\"\",0,Calc!AH584)","v":207000},{"$f":"IF(AI$11=\"\",0,Calc!AI584)","v":207000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ584)","v":207000},{"$f":"IF(AK$11=\"\",0,Calc!AK584)","v":207000},{"$f":"IF(AL$11=\"\",0,Calc!AL584)","v":207000},{"$f":"IF(AM$11=\"\",0,Calc!AM584)","v":213210},{"$f":"IF(AN$11=\"\",0,Calc!AN584)","v":213210},{"$f":"IF(AO$11=\"\",0,Calc!AO584)","v":213210},{"$f":"IF(AP$11=\"\",0,Calc!AP584)","v":213210},{"$f":"IF(AQ$11=\"\",0,Calc!AQ584)","v":213210},{"$f":"IF(AR$11=\"\",0,Calc!AR584)","v":213210},{"$f":"IF(AS$11=\"\",0,Calc!AS584)","v":213210},{"$f":"IF(AT$11=\"\",0,Calc!AT584)","v":213210},{"$f":"IF(AU$11=\"\",0,Calc!AU584)","v":213210},{"$f":"IF(AV$11=\"\",0,Calc!AV584)","v":213210},{"$f":"IF(AW$11=\"\",0,Calc!AW584)","v":213210},{"$f":"IF(AX$11=\"\",0,Calc!AX584)","v":213210},{"$f":"IF(AY$11=\"\",0,Calc!AY584)","v":219606.3},{"$f":"IF(AZ$11=\"\",0,Calc!AZ584)","v":219606.3},{"$f":"IF(BA$11=\"\",0,Calc!BA584)","v":219606.3},{"$f":"IF(BB$11=\"\",0,Calc!BB584)","v":219606.3},{"$f":"IF(BC$11=\"\",0,Calc!BC584)","v":219606.3},{"$f":"IF(BD$11=\"\",0,Calc!BD584)","v":219606.3},{"$f":"IF(BE$11=\"\",0,Calc!BE584)","v":219606.3},{"$f":"IF(BF$11=\"\",0,Calc!BF584)","v":219606.3},{"$f":"IF(BG$11=\"\",0,Calc!BG584)","v":219606.3},{"$f":"IF(BH$11=\"\",0,Calc!BH584)","v":219606.3},{"$f":"IF(BI$11=\"\",0,Calc!BI584)","v":219606.3},{"$f":"IF(BJ$11=\"\",0,Calc!BJ584)","v":219606.3},{"$f":"IF(BK$11=\"\",0,Calc!BK584)","v":226194.489},{"$f":"IF(BL$11=\"\",0,Calc!BL584)","v":226194.489},{"$f":"IF(BM$11=\"\",0,Calc!BM584)","v":226194.489},{"$f":"IF(BN$11=\"\",0,Calc!BN584)","v":226194.489},{"$f":"IF(BO$11=\"\",0,Calc!BO584)","v":226194.489},{"$f":"IF(BP$11=\"\",0,Calc!BP584)","v":226194.489},{"$f":"IF(BQ$11=\"\",0,Calc!BQ584)","v":226194.489},{"$f":"IF(BR$11=\"\",0,Calc!BR584)","v":226194.489},{"$f":"IF(BS$11=\"\",0,Calc!BS584)","v":226194.489},{"$f":"IF(BT$11=\"\",0,Calc!BT584)","v":226194.489},{"$f":"IF(BU$11=\"\",0,Calc!BU584)","v":226194.489},{"$f":"IF(BV$11=\"\",0,Calc!BV584)","v":226194.489},{"$f":"IF(BW$11=\"\",0,Calc!BW584)","v":232980.32366999998},{"$f":"IF(BX$11=\"\",0,Calc!BX584)","v":232980.32366999998},{"$f":"IF(BY$11=\"\",0,Calc!BY584)","v":232980.32366999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ584)","v":232980.32366999998},{"$f":"IF(CA$11=\"\",0,Calc!CA584)","v":232980.32366999998},{"$f":"IF(CB$11=\"\",0,Calc!CB584)","v":232980.32366999998},{"$f":"IF(CC$11=\"\",0,Calc!CC584)","v":232980.32366999998},{"$f":"IF(CD$11=\"\",0,Calc!CD584)","v":232980.32366999998},{"$f":"IF(CE$11=\"\",0,Calc!CE584)","v":232980.32366999998},{"$f":"IF(CF$11=\"\",0,Calc!CF584)","v":232980.32366999998},{"$f":"IF(CG$11=\"\",0,Calc!CG584)","v":232980.32366999998},{"$f":"IF(CH$11=\"\",0,Calc!CH584)","v":232980.32366999998},{"$f":"IF(CI$11=\"\",0,Calc!CI584)","v":239969.7333800999},{"$f":"IF(CJ$11=\"\",0,Calc!CJ584)","v":239969.7333800999},{"$f":"IF(CK$11=\"\",0,Calc!CK584)","v":239969.7333800999},{"$f":"IF(CL$11=\"\",0,Calc!CL584)","v":239969.7333800999},{"$f":"IF(CM$11=\"\",0,Calc!CM584)","v":239969.7333800999},{"$f":"IF(CN$11=\"\",0,Calc!CN584)","v":239969.7333800999},{"$f":"IF(CO$11=\"\",0,Calc!CO584)","v":239969.7333800999},{"$f":"IF(CP$11=\"\",0,Calc!CP584)","v":239969.7333800999},{"$f":"IF(CQ$11=\"\",0,Calc!CQ584)","v":239969.7333800999},{"$f":"IF(CR$11=\"\",0,Calc!CR584)","v":239969.7333800999},{"$f":"IF(CS$11=\"\",0,Calc!CS584)","v":239969.7333800999},{"$f":"IF(CT$11=\"\",0,Calc!CT584)","v":239969.7333800999},{"$f":"IF(CU$11=\"\",0,Calc!CU584)","v":247168.82538150297},{"$f":"IF(CV$11=\"\",0,Calc!CV584)","v":247168.82538150297},{"$f":"IF(CW$11=\"\",0,Calc!CW584)","v":247168.82538150297},{"$f":"IF(CX$11=\"\",0,Calc!CX584)","v":247168.82538150297},{"$f":"IF(CY$11=\"\",0,Calc!CY584)","v":247168.82538150297},{"$f":"IF(CZ$11=\"\",0,Calc!CZ584)","v":247168.82538150297},{"$f":"IF(DA$11=\"\",0,Calc!DA584)","v":247168.82538150297},{"$f":"IF(DB$11=\"\",0,Calc!DB584)","v":247168.82538150297},{"$f":"IF(DC$11=\"\",0,Calc!DC584)","v":247168.82538150297},{"$f":"IF(DD$11=\"\",0,Calc!DD584)","v":247168.82538150297},{"$f":"IF(DE$11=\"\",0,Calc!DE584)","v":247168.82538150297},{"$f":"IF(DF$11=\"\",0,Calc!DF584)","v":247168.82538150297},{"$f":"IF(DG$11=\"\",0,Calc!DG584)","v":254583.89014294808},{"$f":"IF(DH$11=\"\",0,Calc!DH584)","v":254583.89014294808},{"$f":"IF(DI$11=\"\",0,Calc!DI584)","v":254583.89014294808},{"$f":"IF(DJ$11=\"\",0,Calc!DJ584)","v":254583.89014294808},{"$f":"IF(DK$11=\"\",0,Calc!DK584)","v":254583.89014294808},{"$f":"IF(DL$11=\"\",0,Calc!DL584)","v":254583.89014294808},{"$f":"IF(DM$11=\"\",0,Calc!DM584)","v":254583.89014294808},{"$f":"IF(DN$11=\"\",0,Calc!DN584)","v":254583.89014294808},{"$f":"IF(DO$11=\"\",0,Calc!DO584)","v":254583.89014294808},{"$f":"IF(DP$11=\"\",0,Calc!DP584)","v":254583.89014294808},{"$f":"IF(DQ$11=\"\",0,Calc!DQ584)","v":254583.89014294808},{"$f":"IF(DR$11=\"\",0,Calc!DR584)","v":254583.89014294808},{"$f":"IF(DS$11=\"\",0,Calc!DS584)","v":262221.4068472365},{"$f":"IF(DT$11=\"\",0,Calc!DT584)","v":262221.4068472365},{"$f":"IF(DU$11=\"\",0,Calc!DU584)","v":262221.4068472365},{"$f":"IF(DV$11=\"\",0,Calc!DV584)","v":262221.4068472365},{"$f":"IF(DW$11=\"\",0,Calc!DW584)","v":262221.4068472365},{"$f":"IF(DX$11=\"\",0,Calc!DX584)","v":262221.4068472365},{"$f":"IF(DY$11=\"\",0,Calc!DY584)","v":262221.4068472365},{"$f":"IF(DZ$11=\"\",0,Calc!DZ584)","v":262221.4068472365},{"$f":"IF(EA$11=\"\",0,Calc!EA584)","v":262221.4068472365},{"$f":"IF(EB$11=\"\",0,Calc!EB584)","v":262221.4068472365},{"$f":"IF(EC$11=\"\",0,Calc!EC584)","v":262221.4068472365},{"$f":"IF(ED$11=\"\",0,Calc!ED584)","v":262221.4068472365},{"$f":"IF(EE$11=\"\",0,Calc!EE584)","v":270088.0490526536},{"$f":"IF(EF$11=\"\",0,Calc!EF584)","v":270088.0490526536},{"$f":"IF(EG$11=\"\",0,Calc!EG584)","v":270088.0490526536},{"$f":"IF(EH$11=\"\",0,Calc!EH584)","v":270088.0490526536},{"$f":"IF(EI$11=\"\",0,Calc!EI584)","v":270088.0490526536},{"$f":"IF(EJ$11=\"\",0,Calc!EJ584)","v":270088.0490526536},{"$f":"IF(EK$11=\"\",0,Calc!EK584)","v":270088.0490526536},{"$f":"IF(EL$11=\"\",0,Calc!EL584)","v":270088.0490526536},{"$f":"IF(EM$11=\"\",0,Calc!EM584)","v":270088.0490526536},{"$f":"IF(EN$11=\"\",0,Calc!EN584)","v":270088.0490526536},{"$f":"IF(EO$11=\"\",0,Calc!EO584)","v":270088.0490526536},{"$f":"IF(EP$11=\"\",0,Calc!EP584)","v":270088.0490526536},{"$f":"IF(EQ$11=\"\",0,Calc!EQ584)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER584)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES584)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET584)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU584)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV584)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW584)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX584)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY584)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ584)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA584)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB584)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC584)","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$FD126,$Z$2:$FD$2,Periods!$Q$18),SUM($Z126:$FD126))","v":50718856.671699941},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA585)","v":715138.70776858972},{"$f":"IF(AB$11=\"\",0,Calc!AB585)","v":80264.844233867509},{"$f":"IF(AC$11=\"\",0,Calc!AC585)","v":91933.846263514963},{"$f":"IF(AD$11=\"\",0,Calc!AD585)","v":94833.255813428143},{"$f":"IF(AE$11=\"\",0,Calc!AE585)","v":99756.778198878223},{"$f":"IF(AF$11=\"\",0,Calc!AF585)","v":106718.55556740118},{"$f":"IF(AG$11=\"\",0,Calc!AG585)","v":115601.16817208863},{"$f":"IF(AH$11=\"\",0,Calc!AH585)","v":124029.47556381545},{"$f":"IF(AI$11=\"\",0,Calc!AI585)","v":131999.84119035795},{"$f":"IF(AJ$11=\"\",0,Calc!AJ585)","v":139508.62849949245},{"$f":"IF(AK$11=\"\",0,Calc!AK585)","v":146552.20093899578},{"$f":"IF(AL$11=\"\",0,Calc!AL585)","v":153126.9219566439},{"$f":"IF(AM$11=\"\",0,Calc!AM585)","v":215428.86834302294},{"$f":"IF(AN$11=\"\",0,Calc!AN585)","v":221310.77325861843},{"$f":"IF(AO$11=\"\",0,Calc!AO585)","v":226691.05848309933},{"$f":"IF(AP$11=\"\",0,Calc!AP585)","v":213338.02045547057},{"$f":"IF(AQ$11=\"\",0,Calc!AQ585)","v":214413.37946468286},{"$f":"IF(AR$11=\"\",0,Calc!AR585)","v":212302.44072693304},{"$f":"IF(AS$11=\"\",0,Calc!AS585)","v":206982.70999225171},{"$f":"IF(AT$11=\"\",0,Calc!AT585)","v":198431.69301066938},{"$f":"IF(AU$11=\"\",0,Calc!AU585)","v":190637.03427227933},{"$f":"IF(AV$11=\"\",0,Calc!AV585)","v":183604.51801278853},{"$f":"IF(AW$11=\"\",0,Calc!AW585)","v":177339.92846790215},{"$f":"IF(AX$11=\"\",0,Calc!AX585)","v":171849.04987332851},{"$f":"IF(AY$11=\"\",0,Calc!AY585)","v":204619.58716281911},{"$f":"IF(AZ$11=\"\",0,Calc!AZ585)","v":207051.63888544872},{"$f":"IF(BA$11=\"\",0,Calc!BA585)","v":204963.77803090145},{"$f":"IF(BB$11=\"\",0,Calc!BB585)","v":204861.12341719549},{"$f":"IF(BC$11=\"\",0,Calc!BC585)","v":206757.78409802352},{"$f":"IF(BD$11=\"\",0,Calc!BD585)","v":210667.86912707935},{"$f":"IF(BE$11=\"\",0,Calc!BE585)","v":214309.71224828114},{"$f":"IF(BF$11=\"\",0,Calc!BF585)","v":217681.23990393209},{"$f":"IF(BG$11=\"\",0,Calc!BG585)","v":220780.37853633545},{"$f":"IF(BH$11=\"\",0,Calc!BH585)","v":223605.05458779592},{"$f":"IF(BI$11=\"\",0,Calc!BI585)","v":226153.19450061547},{"$f":"IF(BJ$11=\"\",0,Calc!BJ585)","v":228422.72471709849},{"$f":"IF(BK$11=\"\",0,Calc!BK585)","v":284927.01689332665},{"$f":"IF(BL$11=\"\",0,Calc!BL585)","v":286710.70952175243},{"$f":"IF(BM$11=\"\",0,Calc!BM585)","v":288196.58859688271},{"$f":"IF(BN$11=\"\",0,Calc!BN585)","v":289382.48675966042},{"$f":"IF(BO$11=\"\",0,Calc!BO585)","v":290573.81128272426},{"$f":"IF(BP$11=\"\",0,Calc!BP585)","v":291194.5231775128},{"$f":"IF(BQ$11=\"\",0,Calc!BQ585)","v":291646.45444652048},{"$f":"IF(BR$11=\"\",0,Calc!BR585)","v":292098.38571552746},{"$f":"IF(BS$11=\"\",0,Calc!BS585)","v":292550.31698453473},{"$f":"IF(BT$11=\"\",0,Calc!BT585)","v":293002.24825354165},{"$f":"IF(BU$11=\"\",0,Calc!BU585)","v":293454.17952254944},{"$f":"IF(BV$11=\"\",0,Calc!BV585)","v":293906.11079155654},{"$f":"IF(BW$11=\"\",0,Calc!BW585)","v":354770.00616490259},{"$f":"IF(BX$11=\"\",0,Calc!BX585)","v":355242.4333851774},{"$f":"IF(BY$11=\"\",0,Calc!BY585)","v":355714.86060545198},{"$f":"IF(BZ$11=\"\",0,Calc!BZ585)","v":356187.28782572708},{"$f":"IF(CA$11=\"\",0,Calc!CA585)","v":356659.71504600189},{"$f":"IF(CB$11=\"\",0,Calc!CB585)","v":357132.14226627658},{"$f":"IF(CC$11=\"\",0,Calc!CC585)","v":357604.56948655151},{"$f":"IF(CD$11=\"\",0,Calc!CD585)","v":358076.99670682591},{"$f":"IF(CE$11=\"\",0,Calc!CE585)","v":358549.42392710131},{"$f":"IF(CF$11=\"\",0,Calc!CF585)","v":359021.851147376},{"$f":"IF(CG$11=\"\",0,Calc!CG585)","v":359494.2783676507},{"$f":"IF(CH$11=\"\",0,Calc!CH585)","v":359966.70558792574},{"$f":"IF(CI$11=\"\",0,Calc!CI585)","v":426423.686497327},{"$f":"IF(CJ$11=\"\",0,Calc!CJ585)","v":426917.59245418868},{"$f":"IF(CK$11=\"\",0,Calc!CK585)","v":427411.49841105152},{"$f":"IF(CL$11=\"\",0,Calc!CL585)","v":427905.40436791338},{"$f":"IF(CM$11=\"\",0,Calc!CM585)","v":428399.31032477523},{"$f":"IF(CN$11=\"\",0,Calc!CN585)","v":428893.21628163807},{"$f":"IF(CO$11=\"\",0,Calc!CO585)","v":429387.12223849952},{"$f":"IF(CP$11=\"\",0,Calc!CP585)","v":429881.02819536231},{"$f":"IF(CQ$11=\"\",0,Calc!CQ585)","v":430374.93415222433},{"$f":"IF(CR$11=\"\",0,Calc!CR585)","v":430868.84010908596},{"$f":"IF(CS$11=\"\",0,Calc!CS585)","v":431362.74606594874},{"$f":"IF(CT$11=\"\",0,Calc!CT585)","v":431856.65202281025},{"$f":"IF(CU$11=\"\",0,Calc!CU585)","v":504313.14783927717},{"$f":"IF(CV$11=\"\",0,Calc!CV585)","v":504829.56361706817},{"$f":"IF(CW$11=\"\",0,Calc!CW585)","v":505345.97939485777},{"$f":"IF(CX$11=\"\",0,Calc!CX585)","v":505862.39517264807},{"$f":"IF(CY$11=\"\",0,Calc!CY585)","v":506378.8109504382},{"$f":"IF(CZ$11=\"\",0,Calc!CZ585)","v":506895.22672822914},{"$f":"IF(DA$11=\"\",0,Calc!DA585)","v":507411.64250602009},{"$f":"IF(DB$11=\"\",0,Calc!DB585)","v":507928.05828380917},{"$f":"IF(DC$11=\"\",0,Calc!DC585)","v":508444.47406160017},{"$f":"IF(DD$11=\"\",0,Calc!DD585)","v":508960.8898393893},{"$f":"IF(DE$11=\"\",0,Calc!DE585)","v":509477.30561718077},{"$f":"IF(DF$11=\"\",0,Calc!DF585)","v":509993.7213949713},{"$f":"IF(DG$11=\"\",0,Calc!DG585)","v":588882.8249559229},{"$f":"IF(DH$11=\"\",0,Calc!DH585)","v":589422.83233615046},{"$f":"IF(DI$11=\"\",0,Calc!DI585)","v":589962.83971637604},{"$f":"IF(DJ$11=\"\",0,Calc!DJ585)","v":590502.84709660255},{"$f":"IF(DK$11=\"\",0,Calc!DK585)","v":591042.85447683011},{"$f":"IF(DL$11=\"\",0,Calc!DL585)","v":591582.8618570558},{"$f":"IF(DM$11=\"\",0,Calc!DM585)","v":592122.86923728336},{"$f":"IF(DN$11=\"\",0,Calc!DN585)","v":592662.87661750894},{"$f":"IF(DO$11=\"\",0,Calc!DO585)","v":593202.88399773545},{"$f":"IF(DP$11=\"\",0,Calc!DP585)","v":593742.89137796301},{"$f":"IF(DQ$11=\"\",0,Calc!DQ585)","v":594282.89875818859},{"$f":"IF(DR$11=\"\",0,Calc!DR585)","v":594822.90613841603},{"$f":"IF(DS$11=\"\",0,Calc!DS585)","v":680606.02448250132},{"$f":"IF(DT$11=\"\",0,Calc!DT585)","v":681170.75846155721},{"$f":"IF(DU$11=\"\",0,Calc!DU585)","v":681735.49244061334},{"$f":"IF(DV$11=\"\",0,Calc!DV585)","v":682300.22641966841},{"$f":"IF(DW$11=\"\",0,Calc!DW585)","v":682864.96039872442},{"$f":"IF(DX$11=\"\",0,Calc!DX585)","v":683429.69437777891},{"$f":"IF(DY$11=\"\",0,Calc!DY585)","v":683994.42835683539},{"$f":"IF(DZ$11=\"\",0,Calc!DZ585)","v":684559.16233589151},{"$f":"IF(EA$11=\"\",0,Calc!EA585)","v":685123.896314946},{"$f":"IF(EB$11=\"\",0,Calc!EB585)","v":685688.63029400236},{"$f":"IF(EC$11=\"\",0,Calc!EC585)","v":686253.36427305744},{"$f":"IF(ED$11=\"\",0,Calc!ED585)","v":686818.09825211251},{"$f":"IF(EE$11=\"\",0,Calc!EE585)","v":779986.70178777713},{"$f":"IF(EF$11=\"\",0,Calc!EF585)","v":780577.35322019935},{"$f":"IF(EG$11=\"\",0,Calc!EG585)","v":781168.00465262251},{"$f":"IF(EH$11=\"\",0,Calc!EH585)","v":781758.65608504554},{"$f":"IF(EI$11=\"\",0,Calc!EI585)","v":782349.3075174666},{"$f":"IF(EJ$11=\"\",0,Calc!EJ585)","v":782939.95894988987},{"$f":"IF(EK$11=\"\",0,Calc!EK585)","v":783530.6103823107},{"$f":"IF(EL$11=\"\",0,Calc!EL585)","v":784121.26181473571},{"$f":"IF(EM$11=\"\",0,Calc!EM585)","v":784711.91324715631},{"$f":"IF(EN$11=\"\",0,Calc!EN585)","v":785302.56467957865},{"$f":"IF(EO$11=\"\",0,Calc!EO585)","v":785893.21611200122},{"$f":"IF(EP$11=\"\",0,Calc!EP585)","v":786483.86754442344},{"$f":"IF(EQ$11=\"\",0,Calc!EQ585)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER585)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES585)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET585)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU585)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV585)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW585)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX585)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY585)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ585)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA585)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB585)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC585)","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Аренда серверов"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$FD137,$Z$2:$FD$2,Periods!$Q$18),SUM($Z137:$FD137))","v":20367730.740825612},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA596)","v":195.0641},{"$f":"IF(AB$11=\"\",0,Calc!AB596)","v":555.21801299999993},{"$f":"IF(AC$11=\"\",0,Calc!AC596)","v":1385.8388885384616},{"$f":"IF(AD$11=\"\",0,Calc!AD596)","v":2336.0612423076927},{"$f":"IF(AE$11=\"\",0,Calc!AE596)","v":3486.9200455384621},{"$f":"IF(AF$11=\"\",0,Calc!AF596)","v":4920.127894230769},{"$f":"IF(AG$11=\"\",0,Calc!AG596)","v":6712.7824603538456},{"$f":"IF(AH$11=\"\",0,Calc!AH596)","v":8846.3325997846168},{"$f":"IF(AI$11=\"\",0,Calc!AI596)","v":11302.052922030769},{"$f":"IF(AJ$11=\"\",0,Calc!AJ596)","v":14061.043790230769},{"$f":"IF(AK$11=\"\",0,Calc!AK596)","v":17104.231321153849},{"$f":"IF(AL$11=\"\",0,Calc!AL596)","v":20412.367385199996},{"$f":"IF(AM$11=\"\",0,Calc!AM596)","v":24116.762831466665},{"$f":"IF(AN$11=\"\",0,Calc!AN596)","v":28042.323788365389},{"$f":"IF(AO$11=\"\",0,Calc!AO596)","v":32060.44246878846},{"$f":"IF(AP$11=\"\",0,Calc!AP596)","v":35551.641607820522},{"$f":"IF(AQ$11=\"\",0,Calc!AQ596)","v":39083.269134323084},{"$f":"IF(AR$11=\"\",0,Calc!AR596)","v":42529.914043803838},{"$f":"IF(AS$11=\"\",0,Calc!AS596)","v":45765.13392700129},{"$f":"IF(AT$11=\"\",0,Calc!AT596)","v":48661.454969884609},{"$f":"IF(AU$11=\"\",0,Calc!AU596)","v":51249.208288115384},{"$f":"IF(AV$11=\"\",0,Calc!AV596)","v":53558.990215724356},{"$f":"IF(AW$11=\"\",0,Calc!AW596)","v":55621.662305111546},{"$f":"IF(AX$11=\"\",0,Calc!AX596)","v":57468.351327046148},{"$f":"IF(AY$11=\"\",0,Calc!AY596)","v":59559.370513416667},{"$f":"IF(AZ$11=\"\",0,Calc!AZ596)","v":61713.873920293277},{"$f":"IF(BA$11=\"\",0,Calc!BA596)","v":63450.332395822879},{"$f":"IF(BB$11=\"\",0,Calc!BB596)","v":65188.731765161661},{"$f":"IF(BC$11=\"\",0,Calc!BC596)","v":67006.109958584988},{"$f":"IF(BD$11=\"\",0,Calc!BD596)","v":68980.123904737498},{"$f":"IF(BE$11=\"\",0,Calc!BE596)","v":71100.303234479186},{"$f":"IF(BF$11=\"\",0,Calc!BF596)","v":73231.603803750011},{"$f":"IF(BG$11=\"\",0,Calc!BG596)","v":75458.132417500005},{"$f":"IF(BH$11=\"\",0,Calc!BH596)","v":77789.363507916671},{"$f":"IF(BI$11=\"\",0,Calc!BI596)","v":80213.925575000016},{"$f":"IF(BJ$11=\"\",0,Calc!BJ596)","v":82720.447118750002},{"$f":"IF(BK$11=\"\",0,Calc!BK596)","v":86156.188453416689},{"$f":"IF(BL$11=\"\",0,Calc!BL596)","v":89566.038768062514},{"$f":"IF(BM$11=\"\",0,Calc!BM596)","v":92323.317040500027},{"$f":"IF(BN$11=\"\",0,Calc!BN596)","v":95118.606630104172},{"$f":"IF(BO$11=\"\",0,Calc!BO596)","v":97951.907536875005},{"$f":"IF(BP$11=\"\",0,Calc!BP596)","v":100800.09839520833},{"$f":"IF(BQ$11=\"\",0,Calc!BQ596)","v":103648.28925354168},{"$f":"IF(BR$11=\"\",0,Calc!BR596)","v":106496.480111875},{"$f":"IF(BS$11=\"\",0,Calc!BS596)","v":109344.67097020832},{"$f":"IF(BT$11=\"\",0,Calc!BT596)","v":112192.86182854167},{"$f":"IF(BU$11=\"\",0,Calc!BU596)","v":115041.052686875},{"$f":"IF(BV$11=\"\",0,Calc!BV596)","v":117889.24354520836},{"$f":"IF(BW$11=\"\",0,Calc!BW596)","v":122155.91736694794},{"$f":"IF(BX$11=\"\",0,Calc!BX596)","v":126261.15102496874},{"$f":"IF(BY$11=\"\",0,Calc!BY596)","v":129190.0785095521},{"$f":"IF(BZ$11=\"\",0,Calc!BZ596)","v":132119.00599413543},{"$f":"IF(CA$11=\"\",0,Calc!CA596)","v":135047.93347871874},{"$f":"IF(CB$11=\"\",0,Calc!CB596)","v":137976.86096330208},{"$f":"IF(CC$11=\"\",0,Calc!CC596)","v":140905.7884478854},{"$f":"IF(CD$11=\"\",0,Calc!CD596)","v":143834.71593246877},{"$f":"IF(CE$11=\"\",0,Calc!CE596)","v":146763.64341705208},{"$f":"IF(CF$11=\"\",0,Calc!CF596)","v":149692.57090163542},{"$f":"IF(CG$11=\"\",0,Calc!CG596)","v":152621.49838621874},{"$f":"IF(CH$11=\"\",0,Calc!CH596)","v":155550.42587080208},{"$f":"IF(CI$11=\"\",0,Calc!CI596)","v":160517.00848349323},{"$f":"IF(CJ$11=\"\",0,Calc!CJ596)","v":165234.8643819672},{"$f":"IF(CK$11=\"\",0,Calc!CK596)","v":168248.56532411303},{"$f":"IF(CL$11=\"\",0,Calc!CL596)","v":171262.26626625887},{"$f":"IF(CM$11=\"\",0,Calc!CM596)","v":174275.96720840471},{"$f":"IF(CN$11=\"\",0,Calc!CN596)","v":177289.66815055054},{"$f":"IF(CO$11=\"\",0,Calc!CO596)","v":180303.36909269635},{"$f":"IF(CP$11=\"\",0,Calc!CP596)","v":183317.07003484215},{"$f":"IF(CQ$11=\"\",0,Calc!CQ596)","v":186330.77097698802},{"$f":"IF(CR$11=\"\",0,Calc!CR596)","v":189344.47191913382},{"$f":"IF(CS$11=\"\",0,Calc!CS596)","v":192358.17286127969},{"$f":"IF(CT$11=\"\",0,Calc!CT596)","v":195371.87380342552},{"$f":"IF(CU$11=\"\",0,Calc!CU596)","v":201100.77304744237},{"$f":"IF(CV$11=\"\",0,Calc!CV596)","v":206485.33397210305},{"$f":"IF(CW$11=\"\",0,Calc!CW596)","v":209588.04704468951},{"$f":"IF(CX$11=\"\",0,Calc!CX596)","v":212690.76011727596},{"$f":"IF(CY$11=\"\",0,Calc!CY596)","v":215793.47318986239},{"$f":"IF(CZ$11=\"\",0,Calc!CZ596)","v":218896.1862624489},{"$f":"IF(DA$11=\"\",0,Calc!DA596)","v":221998.89933503536},{"$f":"IF(DB$11=\"\",0,Calc!DB596)","v":225101.61240762178},{"$f":"IF(DC$11=\"\",0,Calc!DC596)","v":228204.32548020827},{"$f":"IF(DD$11=\"\",0,Calc!DD596)","v":231307.03855279469},{"$f":"IF(DE$11=\"\",0,Calc!DE596)","v":234409.75162538115},{"$f":"IF(DF$11=\"\",0,Calc!DF596)","v":237512.46469796763},{"$f":"IF(DG$11=\"\",0,Calc!DG596)","v":244070.57942574436},{"$f":"IF(DH$11=\"\",0,Calc!DH596)","v":250179.80488529755},{"$f":"IF(DI$11=\"\",0,Calc!DI596)","v":253375.98069484672},{"$f":"IF(DJ$11=\"\",0,Calc!DJ596)","v":256572.1565043958},{"$f":"IF(DK$11=\"\",0,Calc!DK596)","v":259768.33231394496},{"$f":"IF(DL$11=\"\",0,Calc!DL596)","v":262964.50812349404},{"$f":"IF(DM$11=\"\",0,Calc!DM596)","v":266160.68393304315},{"$f":"IF(DN$11=\"\",0,Calc!DN596)","v":269356.85974259226},{"$f":"IF(DO$11=\"\",0,Calc!DO596)","v":272553.03555214137},{"$f":"IF(DP$11=\"\",0,Calc!DP596)","v":275749.21136169048},{"$f":"IF(DQ$11=\"\",0,Calc!DQ596)","v":278945.38717123965},{"$f":"IF(DR$11=\"\",0,Calc!DR596)","v":282141.5629807887},{"$f":"IF(DS$11=\"\",0,Calc!DS596)","v":289600.57613842463},{"$f":"IF(DT$11=\"\",0,Calc!DT596)","v":296496.55482988129},{"$f":"IF(DU$11=\"\",0,Calc!DU596)","v":299790.8665132412},{"$f":"IF(DV$11=\"\",0,Calc!DV596)","v":303085.1781966011},{"$f":"IF(DW$11=\"\",0,Calc!DW596)","v":306379.48987996113},{"$f":"IF(DX$11=\"\",0,Calc!DX596)","v":309673.80156332097},{"$f":"IF(DY$11=\"\",0,Calc!DY596)","v":312968.11324668082},{"$f":"IF(DZ$11=\"\",0,Calc!DZ596)","v":316262.42493004067},{"$f":"IF(EA$11=\"\",0,Calc!EA596)","v":319556.73661340063},{"$f":"IF(EB$11=\"\",0,Calc!EB596)","v":322851.04829676053},{"$f":"IF(EC$11=\"\",0,Calc!EC596)","v":326145.35998012044},{"$f":"IF(ED$11=\"\",0,Calc!ED596)","v":329439.6716634804},{"$f":"IF(EE$11=\"\",0,Calc!EE596)","v":337876.36145297525},{"$f":"IF(EF$11=\"\",0,Calc!EF596)","v":345625.57928171015},{"$f":"IF(EG$11=\"\",0,Calc!EG596)","v":349022.93363257137},{"$f":"IF(EH$11=\"\",0,Calc!EH596)","v":352420.28798343259},{"$f":"IF(EI$11=\"\",0,Calc!EI596)","v":355817.64233429387},{"$f":"IF(EJ$11=\"\",0,Calc!EJ596)","v":359214.99668515509},{"$f":"IF(EK$11=\"\",0,Calc!EK596)","v":362612.35103601631},{"$f":"IF(EL$11=\"\",0,Calc!EL596)","v":366009.70538687758},{"$f":"IF(EM$11=\"\",0,Calc!EM596)","v":369407.05973773875},{"$f":"IF(EN$11=\"\",0,Calc!EN596)","v":372804.41408860002},{"$f":"IF(EO$11=\"\",0,Calc!EO596)","v":376201.7684394613},{"$f":"IF(EP$11=\"\",0,Calc!EP596)","v":379599.12279032252},{"$f":"IF(EQ$11=\"\",0,Calc!EQ596)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER596)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES596)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET596)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU596)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV596)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW596)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX596)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY596)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ596)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA596)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB596)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC596)","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"Капзатраты - 3"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$FD150,$Z$2:$FD$2,Periods!$Q$18),SUM($Z150:$FD150))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA719)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB719)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC719)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD719)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE719)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF719)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG719)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH719)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI719)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ719)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK719)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL719)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM719)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN719)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO719)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP719)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ719)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR719)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS719)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT719)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU719)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV719)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW719)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX719)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY719)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ719)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA719)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB719)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC719)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD719)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE719)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF719)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG719)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH719)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI719)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ719)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK719)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL719)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM719)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN719)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO719)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP719)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ719)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR719)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS719)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT719)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU719)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV719)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW719)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX719)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY719)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ719)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA719)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB719)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC719)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD719)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE719)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF719)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG719)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH719)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI719)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ719)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK719)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL719)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM719)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN719)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO719)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP719)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ719)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR719)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS719)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT719)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU719)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV719)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW719)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX719)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY719)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ719)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA719)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB719)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC719)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD719)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE719)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF719)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG719)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH719)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI719)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ719)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK719)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL719)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM719)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN719)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO719)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP719)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ719)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR719)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS719)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT719)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU719)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV719)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW719)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX719)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY719)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ719)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA719)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB719)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC719)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED719)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE719)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF719)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG719)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH719)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI719)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ719)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK719)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL719)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM719)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN719)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO719)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP719)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ719)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER719)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES719)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET719)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU719)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV719)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW719)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX719)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY719)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ719)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA719)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB719)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC719)","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I152","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L154)))","v":"Съемка видео-роликов"},null,{"$f":"L153+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$FD154,$Z$2:$FD$2,Periods!$Q$18),SUM($Z154:$FD154))","v":3717561.4663667735},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA723)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB723)","v":7.5968578484315943E-2},{"$f":"IF(AC$11=\"\",0,Calc!AC723)","v":1.6279189808667935},{"$f":"IF(AD$11=\"\",0,Calc!AD723)","v":5.0706250363297816},{"$f":"IF(AE$11=\"\",0,Calc!AE723)","v":11.100294938655988},{"$f":"IF(AF$11=\"\",0,Calc!AF723)","v":20.720035329362734},{"$f":"IF(AG$11=\"\",0,Calc!AG723)","v":35.248602293569689},{"$f":"IF(AH$11=\"\",0,Calc!AH723)","v":56.04078731941371},{"$f":"IF(AI$11=\"\",0,Calc!AI723)","v":84.480869390957167},{"$f":"IF(AJ$11=\"\",0,Calc!AJ723)","v":121.9760670810963},{"$f":"IF(AK$11=\"\",0,Calc!AK723)","v":169.94999064446955},{"$f":"IF(AL$11=\"\",0,Calc!AL723)","v":229.83609411036588},{"$f":"IF(AM$11=\"\",0,Calc!AM723)","v":303.07112737563313},{"$f":"IF(AN$11=\"\",0,Calc!AN723)","v":391.08858829758628},{"$f":"IF(AO$11=\"\",0,Calc!AO723)","v":495.31217478691588},{"$f":"IF(AP$11=\"\",0,Calc!AP723)","v":614.93446065093815},{"$f":"IF(AQ$11=\"\",0,Calc!AQ723)","v":750.73425530319571},{"$f":"IF(AR$11=\"\",0,Calc!AR723)","v":903.10040099079163},{"$f":"IF(AS$11=\"\",0,Calc!AS723)","v":1071.9930142100218},{"$f":"IF(AT$11=\"\",0,Calc!AT723)","v":1256.9047271220056},{"$f":"IF(AU$11=\"\",0,Calc!AU723)","v":1457.3091797432405},{"$f":"IF(AV$11=\"\",0,Calc!AV723)","v":1672.670986438726},{"$f":"IF(AW$11=\"\",0,Calc!AW723)","v":1902.4557024150895},{"$f":"IF(AX$11=\"\",0,Calc!AX723)","v":2146.1397902137055},{"$f":"IF(AY$11=\"\",0,Calc!AY723)","v":2403.2205862038218},{"$f":"IF(AZ$11=\"\",0,Calc!AZ723)","v":2673.985952860527},{"$f":"IF(BA$11=\"\",0,Calc!BA723)","v":2958.2137872790163},{"$f":"IF(BB$11=\"\",0,Calc!BB723)","v":3255.8789993753094},{"$f":"IF(BC$11=\"\",0,Calc!BC723)","v":3567.1767728806158},{"$f":"IF(BD$11=\"\",0,Calc!BD723)","v":3892.5458263356763},{"$f":"IF(BE$11=\"\",0,Calc!BE723)","v":4232.4248782812438},{"$f":"IF(BF$11=\"\",0,Calc!BF723)","v":4587.2492286720299},{"$f":"IF(BG$11=\"\",0,Calc!BG723)","v":4957.447340290687},{"$f":"IF(BH$11=\"\",0,Calc!BH723)","v":5343.437420161772},{"$f":"IF(BI$11=\"\",0,Calc!BI723)","v":5745.6240009657131},{"$f":"IF(BJ$11=\"\",0,Calc!BJ723)","v":6164.3945224527797},{"$f":"IF(BK$11=\"\",0,Calc!BK723)","v":6600.1159128570525},{"$f":"IF(BL$11=\"\",0,Calc!BL723)","v":7053.1311703103847},{"$f":"IF(BM$11=\"\",0,Calc!BM723)","v":7523.7559442563816},{"$f":"IF(BN$11=\"\",0,Calc!BN723)","v":8012.2751168643654},{"$f":"IF(BO$11=\"\",0,Calc!BO723)","v":8518.9735703036404},{"$f":"IF(BP$11=\"\",0,Calc!BP723)","v":9044.1361867435244},{"$f":"IF(BQ$11=\"\",0,Calc!BQ723)","v":9588.0402514954967},{"$f":"IF(BR$11=\"\",0,Calc!BR723)","v":10150.823808232259},{"$f":"IF(BS$11=\"\",0,Calc!BS723)","v":10732.598107093268},{"$f":"IF(BT$11=\"\",0,Calc!BT723)","v":11333.422140601582},{"$f":"IF(BU$11=\"\",0,Calc!BU723)","v":11953.277179580737},{"$f":"IF(BV$11=\"\",0,Calc!BV723)","v":12592.042980380336},{"$f":"IF(BW$11=\"\",0,Calc!BW723)","v":13249.504332783144},{"$f":"IF(BX$11=\"\",0,Calc!BX723)","v":13925.35760791215},{"$f":"IF(BY$11=\"\",0,Calc!BY723)","v":14619.217306137725},{"$f":"IF(BZ$11=\"\",0,Calc!BZ723)","v":15330.622604984641},{"$f":"IF(CA$11=\"\",0,Calc!CA723)","v":16059.043907039213},{"$f":"IF(CB$11=\"\",0,Calc!CB723)","v":16803.889387856354},{"$f":"IF(CC$11=\"\",0,Calc!CC723)","v":17564.511543866702},{"$f":"IF(CD$11=\"\",0,Calc!CD723)","v":18340.213740283689},{"$f":"IF(CE$11=\"\",0,Calc!CE723)","v":19130.478236635587},{"$f":"IF(CF$11=\"\",0,Calc!CF723)","v":19934.789673773452},{"$f":"IF(CG$11=\"\",0,Calc!CG723)","v":20752.673832455421},{"$f":"IF(CH$11=\"\",0,Calc!CH723)","v":21583.73639193115},{"$f":"IF(CI$11=\"\",0,Calc!CI723)","v":22427.701688526133},{"$f":"IF(CJ$11=\"\",0,Calc!CJ723)","v":23284.402749148587},{"$f":"IF(CK$11=\"\",0,Calc!CK723)","v":24153.771324796355},{"$f":"IF(CL$11=\"\",0,Calc!CL723)","v":25035.827924063757},{"$f":"IF(CM$11=\"\",0,Calc!CM723)","v":25930.671846648474},{"$f":"IF(CN$11=\"\",0,Calc!CN723)","v":26838.471216858437},{"$f":"IF(CO$11=\"\",0,Calc!CO723)","v":27759.377048540198},{"$f":"IF(CP$11=\"\",0,Calc!CP723)","v":28693.575952663065},{"$f":"IF(CQ$11=\"\",0,Calc!CQ723)","v":29641.266876324749},{"$f":"IF(CR$11=\"\",0,Calc!CR723)","v":30602.637841757005},{"$f":"IF(CS$11=\"\",0,Calc!CS723)","v":31577.842685331234},{"$f":"IF(CT$11=\"\",0,Calc!CT723)","v":32567.004476144612},{"$f":"IF(CU$11=\"\",0,Calc!CU723)","v":33570.218934606019},{"$f":"IF(CV$11=\"\",0,Calc!CV723)","v":34587.557851022131},{"$f":"IF(CW$11=\"\",0,Calc!CW723)","v":35619.072504183401},{"$f":"IF(CX$11=\"\",0,Calc!CX723)","v":36664.797079950178},{"$f":"IF(CY$11=\"\",0,Calc!CY723)","v":37724.752089838636},{"$f":"IF(CZ$11=\"\",0,Calc!CZ723)","v":38798.947789606857},{"$f":"IF(DA$11=\"\",0,Calc!DA723)","v":39887.387597840876},{"$f":"IF(DB$11=\"\",0,Calc!DB723)","v":40990.071514540723},{"$f":"IF(DC$11=\"\",0,Calc!DC723)","v":42106.999539706376},{"$f":"IF(DD$11=\"\",0,Calc!DD723)","v":43238.171673337856},{"$f":"IF(DE$11=\"\",0,Calc!DE723)","v":44383.587915435128},{"$f":"IF(DF$11=\"\",0,Calc!DF723)","v":45543.248265998205},{"$f":"IF(DG$11=\"\",0,Calc!DG723)","v":46717.15272502711},{"$f":"IF(DH$11=\"\",0,Calc!DH723)","v":47905.301292521814},{"$f":"IF(DI$11=\"\",0,Calc!DI723)","v":49107.693968482337},{"$f":"IF(DJ$11=\"\",0,Calc!DJ723)","v":50324.33075290866},{"$f":"IF(DK$11=\"\",0,Calc!DK723)","v":51555.211645800773},{"$f":"IF(DL$11=\"\",0,Calc!DL723)","v":52800.336647158707},{"$f":"IF(DM$11=\"\",0,Calc!DM723)","v":54059.705756982454},{"$f":"IF(DN$11=\"\",0,Calc!DN723)","v":55333.318975272006},{"$f":"IF(DO$11=\"\",0,Calc!DO723)","v":56621.176302027343},{"$f":"IF(DP$11=\"\",0,Calc!DP723)","v":57923.277737248529},{"$f":"IF(DQ$11=\"\",0,Calc!DQ723)","v":59239.623280935499},{"$f":"IF(DR$11=\"\",0,Calc!DR723)","v":60570.212933088274},{"$f":"IF(DS$11=\"\",0,Calc!DS723)","v":61915.046693706878},{"$f":"IF(DT$11=\"\",0,Calc!DT723)","v":63274.124562791294},{"$f":"IF(DU$11=\"\",0,Calc!DU723)","v":64647.446540341516},{"$f":"IF(DV$11=\"\",0,Calc!DV723)","v":66035.012626357551},{"$f":"IF(DW$11=\"\",0,Calc!DW723)","v":67436.822820839399},{"$f":"IF(DX$11=\"\",0,Calc!DX723)","v":68852.877123787053},{"$f":"IF(DY$11=\"\",0,Calc!DY723)","v":70283.175535200498},{"$f":"IF(DZ$11=\"\",0,Calc!DZ723)","v":71727.718055079749},{"$f":"IF(EA$11=\"\",0,Calc!EA723)","v":73186.504683424835},{"$f":"IF(EB$11=\"\",0,Calc!EB723)","v":74659.535420235698},{"$f":"IF(EC$11=\"\",0,Calc!EC723)","v":76146.810265512409},{"$f":"IF(ED$11=\"\",0,Calc!ED723)","v":77648.329219254927},{"$f":"IF(EE$11=\"\",0,Calc!EE723)","v":79164.092281463221},{"$f":"IF(EF$11=\"\",0,Calc!EF723)","v":80694.099452137365},{"$f":"IF(EG$11=\"\",0,Calc!EG723)","v":82238.3507312773},{"$f":"IF(EH$11=\"\",0,Calc!EH723)","v":83796.846118883055},{"$f":"IF(EI$11=\"\",0,Calc!EI723)","v":85369.585614954616},{"$f":"IF(EJ$11=\"\",0,Calc!EJ723)","v":86956.569219491968},{"$f":"IF(EK$11=\"\",0,Calc!EK723)","v":88557.796932495155},{"$f":"IF(EL$11=\"\",0,Calc!EL723)","v":90173.268753964134},{"$f":"IF(EM$11=\"\",0,Calc!EM723)","v":91802.984683898932},{"$f":"IF(EN$11=\"\",0,Calc!EN723)","v":93446.944722299522},{"$f":"IF(EO$11=\"\",0,Calc!EO723)","v":95105.148869165947},{"$f":"IF(EP$11=\"\",0,Calc!EP723)","v":96777.597124498148},{"$f":"IF(EQ$11=\"\",0,Calc!EQ723)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER723)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES723)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET723)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU723)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV723)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW723)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX723)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY723)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ723)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA723)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB723)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC723)","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$FD159,$Z$2:$FD$2,Periods!$Q$18),SUM($Z159:$FD159))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA742)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB742)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC742)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD742)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE742)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF742)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG742)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH742)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI742)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ742)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK742)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL742)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM742)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN742)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO742)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP742)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ742)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR742)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS742)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT742)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU742)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV742)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW742)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX742)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY742)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ742)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA742)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB742)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC742)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD742)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE742)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF742)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG742)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH742)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI742)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ742)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK742)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL742)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM742)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN742)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO742)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP742)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ742)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR742)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS742)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT742)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU742)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV742)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW742)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX742)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY742)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ742)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA742)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB742)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC742)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD742)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE742)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF742)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG742)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH742)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI742)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ742)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK742)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL742)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM742)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN742)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO742)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP742)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ742)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR742)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS742)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT742)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU742)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV742)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW742)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX742)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY742)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ742)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA742)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB742)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC742)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD742)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE742)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF742)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG742)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH742)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI742)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ742)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK742)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL742)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM742)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN742)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO742)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP742)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ742)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR742)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS742)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT742)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU742)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV742)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW742)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX742)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY742)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ742)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA742)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB742)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC742)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED742)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE742)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF742)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG742)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH742)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI742)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ742)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK742)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL742)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM742)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN742)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO742)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP742)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ742)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER742)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES742)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET742)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU742)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV742)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW742)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX742)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY742)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ742)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA742)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB742)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC742)","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H159","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L160)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$FD160,$Z$2:$FD$2,Periods!$Q$18),SUM($Z160:$FD160))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA743)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB743)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC743)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD743)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE743)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF743)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG743)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH743)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI743)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ743)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK743)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL743)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM743)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN743)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO743)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP743)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ743)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR743)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS743)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT743)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU743)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV743)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW743)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX743)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY743)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ743)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA743)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB743)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC743)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD743)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE743)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF743)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG743)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH743)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI743)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ743)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK743)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL743)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM743)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN743)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO743)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP743)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ743)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR743)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS743)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT743)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU743)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV743)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW743)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX743)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY743)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ743)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA743)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB743)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC743)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD743)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE743)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF743)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG743)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH743)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI743)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ743)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK743)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL743)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM743)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN743)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO743)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP743)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ743)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR743)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS743)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT743)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU743)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV743)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW743)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX743)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY743)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ743)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA743)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB743)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC743)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD743)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE743)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF743)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG743)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH743)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI743)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ743)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK743)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL743)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM743)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN743)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO743)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP743)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ743)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR743)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS743)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT743)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU743)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV743)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW743)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX743)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY743)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ743)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA743)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB743)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC743)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED743)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE743)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF743)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG743)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH743)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI743)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ743)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK743)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL743)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM743)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN743)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO743)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP743)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ743)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER743)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES743)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET743)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU743)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV743)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW743)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX743)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY743)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ743)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA743)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB743)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC743)","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X171-($X165+$X167-$X169))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B171=Lists!$CU$24,SUMIFS($Z171:$FD171,$Z$2:$FD$2,Periods!$Q$18),SUM($Z171:$FD171))","v":544592525.30208623},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA797)","v":-1759207.7492052566},{"$f":"IF(AB$11=\"\",0,Calc!AB797)","v":-1134023.2146141506},{"$f":"IF(AC$11=\"\",0,Calc!AC797)","v":-1291820.930136787},{"$f":"IF(AD$11=\"\",0,Calc!AD797)","v":-1278997.2756395387},{"$f":"IF(AE$11=\"\",0,Calc!AE797)","v":-1468236.6086462112},{"$f":"IF(AF$11=\"\",0,Calc!AF797)","v":-1438704.1986367062},{"$f":"IF(AG$11=\"\",0,Calc!AG797)","v":-1398527.9514080556},{"$f":"IF(AH$11=\"\",0,Calc!AH797)","v":-1354633.5635794923},{"$f":"IF(AI$11=\"\",0,Calc!AI797)","v":-1287405.4177132731},{"$f":"IF(AJ$11=\"\",0,Calc!AJ797)","v":-1218512.0997145942},{"$f":"IF(AK$11=\"\",0,Calc!AK797)","v":-1154767.5025958079},{"$f":"IF(AL$11=\"\",0,Calc!AL797)","v":-1053973.0025820003},{"$f":"IF(AM$11=\"\",0,Calc!AM797)","v":-1049233.7449050341},{"$f":"IF(AN$11=\"\",0,Calc!AN797)","v":-925269.87183541059},{"$f":"IF(AO$11=\"\",0,Calc!AO797)","v":-803533.92812529299},{"$f":"IF(AP$11=\"\",0,Calc!AP797)","v":-655084.30489381542},{"$f":"IF(AQ$11=\"\",0,Calc!AQ797)","v":-516836.39457085636},{"$f":"IF(AR$11=\"\",0,Calc!AR797)","v":-375988.70345159341},{"$f":"IF(AS$11=\"\",0,Calc!AS797)","v":-262215.36798845604},{"$f":"IF(AT$11=\"\",0,Calc!AT797)","v":-133812.90720390994},{"$f":"IF(AU$11=\"\",0,Calc!AU797)","v":-12812.918518513441},{"$f":"IF(AV$11=\"\",0,Calc!AV797)","v":99096.871537867002},{"$f":"IF(AW$11=\"\",0,Calc!AW797)","v":198272.30053626932},{"$f":"IF(AX$11=\"\",0,Calc!AX797)","v":289257.90828971844},{"$f":"IF(AY$11=\"\",0,Calc!AY797)","v":263798.81928212754},{"$f":"IF(AZ$11=\"\",0,Calc!AZ797)","v":379316.23424669448},{"$f":"IF(BA$11=\"\",0,Calc!BA797)","v":464033.68386075459},{"$f":"IF(BB$11=\"\",0,Calc!BB797)","v":547428.14341861196},{"$f":"IF(BC$11=\"\",0,Calc!BC797)","v":634881.81175050791},{"$f":"IF(BD$11=\"\",0,Calc!BD797)","v":728201.84240204189},{"$f":"IF(BE$11=\"\",0,Calc!BE797)","v":790851.96855565347},{"$f":"IF(BF$11=\"\",0,Calc!BF797)","v":882537.79756749049},{"$f":"IF(BG$11=\"\",0,Calc!BG797)","v":980117.42819824629},{"$f":"IF(BH$11=\"\",0,Calc!BH797)","v":1083496.9131966867},{"$f":"IF(BI$11=\"\",0,Calc!BI797)","v":1185474.3356559454},{"$f":"IF(BJ$11=\"\",0,Calc!BJ797)","v":1297716.2105405796},{"$f":"IF(BK$11=\"\",0,Calc!BK797)","v":1286202.6921467371},{"$f":"IF(BL$11=\"\",0,Calc!BL797)","v":1468412.192355603},{"$f":"IF(BM$11=\"\",0,Calc!BM797)","v":1597309.3961646948},{"$f":"IF(BN$11=\"\",0,Calc!BN797)","v":1717729.9219181221},{"$f":"IF(BO$11=\"\",0,Calc!BO797)","v":1838230.6277578799},{"$f":"IF(BP$11=\"\",0,Calc!BP797)","v":1962425.9446812226},{"$f":"IF(BQ$11=\"\",0,Calc!BQ797)","v":2032438.3405534783},{"$f":"IF(BR$11=\"\",0,Calc!BR797)","v":2154118.4266755581},{"$f":"IF(BS$11=\"\",0,Calc!BS797)","v":2279114.2010660134},{"$f":"IF(BT$11=\"\",0,Calc!BT797)","v":2402886.1510756258},{"$f":"IF(BU$11=\"\",0,Calc!BU797)","v":2520113.0704058036},{"$f":"IF(BV$11=\"\",0,Calc!BV797)","v":2644975.8646250665},{"$f":"IF(BW$11=\"\",0,Calc!BW797)","v":2656000.8278370388},{"$f":"IF(BX$11=\"\",0,Calc!BX797)","v":2900056.9689422324},{"$f":"IF(BY$11=\"\",0,Calc!BY797)","v":3029028.3512980174},{"$f":"IF(BZ$11=\"\",0,Calc!BZ797)","v":3157958.7939190175},{"$f":"IF(CA$11=\"\",0,Calc!CA797)","v":3286849.5325325318},{"$f":"IF(CB$11=\"\",0,Calc!CB797)","v":3415701.948062269},{"$f":"IF(CC$11=\"\",0,Calc!CC797)","v":3469463.866522029},{"$f":"IF(CD$11=\"\",0,Calc!CD797)","v":3592840.2921546623},{"$f":"IF(CE$11=\"\",0,Calc!CE797)","v":3720214.7390874457},{"$f":"IF(CF$11=\"\",0,Calc!CF797)","v":3846210.0660750605},{"$f":"IF(CG$11=\"\",0,Calc!CG797)","v":3964304.0671290755},{"$f":"IF(CH$11=\"\",0,Calc!CH797)","v":4091583.3185812403},{"$f":"IF(CI$11=\"\",0,Calc!CI797)","v":4109563.6543593667},{"$f":"IF(CJ$11=\"\",0,Calc!CJ797)","v":4407954.3431813009},{"$f":"IF(CK$11=\"\",0,Calc!CK797)","v":4536871.3419614993},{"$f":"IF(CL$11=\"\",0,Calc!CL797)","v":4665758.7353532594},{"$f":"IF(CM$11=\"\",0,Calc!CM797)","v":4794616.2916572783},{"$f":"IF(CN$11=\"\",0,Calc!CN797)","v":4923443.6185835022},{"$f":"IF(CO$11=\"\",0,Calc!CO797)","v":4955748.6947714034},{"$f":"IF(CP$11=\"\",0,Calc!CP797)","v":5078249.5295590088},{"$f":"IF(CQ$11=\"\",0,Calc!CQ797)","v":5205557.2829676848},{"$f":"IF(CR$11=\"\",0,Calc!CR797)","v":5331289.8553414084},{"$f":"IF(CS$11=\"\",0,Calc!CS797)","v":5447474.2096036207},{"$f":"IF(CT$11=\"\",0,Calc!CT797)","v":5574685.1976556182},{"$f":"IF(CU$11=\"\",0,Calc!CU797)","v":5599179.1364846397},{"$f":"IF(CV$11=\"\",0,Calc!CV797)","v":5954276.9777247086},{"$f":"IF(CW$11=\"\",0,Calc!CW797)","v":6086177.0223128479},{"$f":"IF(CX$11=\"\",0,Calc!CX797)","v":6218043.9104149025},{"$f":"IF(CY$11=\"\",0,Calc!CY797)","v":6349877.5941706784},{"$f":"IF(CZ$11=\"\",0,Calc!CZ797)","v":6481678.0496500637},{"$f":"IF(DA$11=\"\",0,Calc!DA797)","v":6493898.2735389546},{"$f":"IF(DB$11=\"\",0,Calc!DB797)","v":6618343.0253646802},{"$f":"IF(DC$11=\"\",0,Calc!DC797)","v":6748560.6209373176},{"$f":"IF(DD$11=\"\",0,Calc!DD797)","v":6876969.0362724941},{"$f":"IF(DE$11=\"\",0,Calc!DE797)","v":6993849.119338952},{"$f":"IF(DF$11=\"\",0,Calc!DF797)","v":7123967.0061523188},{"$f":"IF(DG$11=\"\",0,Calc!DG797)","v":7160236.1441303678},{"$f":"IF(DH$11=\"\",0,Calc!DH797)","v":7580270.6978426985},{"$f":"IF(DI$11=\"\",0,Calc!DI797)","v":7715375.7595315389},{"$f":"IF(DJ$11=\"\",0,Calc!DJ797)","v":7850447.5849672817},{"$f":"IF(DK$11=\"\",0,Calc!DK797)","v":7985486.1741499491},{"$f":"IF(DL$11=\"\",0,Calc!DL797)","v":8120491.5270795301},{"$f":"IF(DM$11=\"\",0,Calc!DM797)","v":8111147.1791564673},{"$f":"IF(DN$11=\"\",0,Calc!DN797)","v":8237576.7141512707},{"$f":"IF(DO$11=\"\",0,Calc!DO797)","v":8370940.3088929877},{"$f":"IF(DP$11=\"\",0,Calc!DP797)","v":8502219.3021980226},{"$f":"IF(DQ$11=\"\",0,Calc!DQ797)","v":8619591.1764335707},{"$f":"IF(DR$11=\"\",0,Calc!DR797)","v":8752855.0624160208},{"$f":"IF(DS$11=\"\",0,Calc!DS797)","v":8803666.1088589914},{"$f":"IF(DT$11=\"\",0,Calc!DT797)","v":9294509.3367430754},{"$f":"IF(DU$11=\"\",0,Calc!DU797)","v":9433076.2949822098},{"$f":"IF(DV$11=\"\",0,Calc!DV797)","v":9571610.0169682577},{"$f":"IF(DW$11=\"\",0,Calc!DW797)","v":9710110.5027012192},{"$f":"IF(DX$11=\"\",0,Calc!DX797)","v":9848577.7521810904},{"$f":"IF(DY$11=\"\",0,Calc!DY797)","v":9816109.545303341},{"$f":"IF(DZ$11=\"\",0,Calc!DZ797)","v":9944546.2909280285},{"$f":"IF(EA$11=\"\",0,Calc!EA797)","v":10081310.555499632},{"$f":"IF(EB$11=\"\",0,Calc!EB797)","v":10215663.701575387},{"$f":"IF(EC$11=\"\",0,Calc!EC797)","v":10333251.196040817},{"$f":"IF(ED$11=\"\",0,Calc!ED797)","v":10469915.751853168},{"$f":"IF(EE$11=\"\",0,Calc!EE797)","v":10538312.646633659},{"$f":"IF(EF$11=\"\",0,Calc!EF797)","v":11106259.459362645},{"$f":"IF(EG$11=\"\",0,Calc!EG797)","v":11248560.787702486},{"$f":"IF(EH$11=\"\",0,Calc!EH797)","v":11390828.879789256},{"$f":"IF(EI$11=\"\",0,Calc!EI797)","v":11533063.735622931},{"$f":"IF(EJ$11=\"\",0,Calc!EJ797)","v":11675265.355203513},{"$f":"IF(EK$11=\"\",0,Calc!EK797)","v":11618021.69378249},{"$f":"IF(EL$11=\"\",0,Calc!EL797)","v":11748457.011791814},{"$f":"IF(EM$11=\"\",0,Calc!EM797)","v":11888891.999788057},{"$f":"IF(EN$11=\"\",0,Calc!EN797)","v":12026528.236616295},{"$f":"IF(EO$11=\"\",0,Calc!EO797)","v":12143964.394986372},{"$f":"IF(EP$11=\"\",0,Calc!EP797)","v":12284299.674223345},{"$f":"IF(EQ$11=\"\",0,Calc!EQ797)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER797)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES797)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET797)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU797)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV797)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW797)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX797)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY797)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ797)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA797)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB797)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC797)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":182},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H180","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,{"$f":"L181+1","v":2},{"$f":"M180","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$FD182,$Z$2:$FD$2,Periods!$Q$18),SUM($Z182:$FD182))","v":36477772.833548702},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA100)","v":902.77599999999995},{"$f":"IF(AB$11=\"\",0,Calc!AB100)","v":1899.86328},{"$f":"IF(AC$11=\"\",0,Calc!AC100)","v":2991.8380799999995},{"$f":"IF(AD$11=\"\",0,Calc!AD100)","v":4179.2766399999991},{"$f":"IF(AE$11=\"\",0,Calc!AE100)","v":5462.7551999999996},{"$f":"IF(AF$11=\"\",0,Calc!AF100)","v":6842.8499999999995},{"$f":"IF(AG$11=\"\",0,Calc!AG100)","v":8320.137279999999},{"$f":"IF(AH$11=\"\",0,Calc!AH100)","v":9895.1932799999977},{"$f":"IF(AI$11=\"\",0,Calc!AI100)","v":11568.594239999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ100)","v":13340.9164},{"$f":"IF(AK$11=\"\",0,Calc!AK100)","v":15212.735999999997},{"$f":"IF(AL$11=\"\",0,Calc!AL100)","v":17184.629279999994},{"$f":"IF(AM$11=\"\",0,Calc!AM100)","v":20220.031103999998},{"$f":"IF(AN$11=\"\",0,Calc!AN100)","v":22502.488932},{"$f":"IF(AO$11=\"\",0,Calc!AO100)","v":24891.83928},{"$f":"IF(AP$11=\"\",0,Calc!AP100)","v":27388.687199999997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ100)","v":29993.637744},{"$f":"IF(AR$11=\"\",0,Calc!AR100)","v":32707.295963999997},{"$f":"IF(AS$11=\"\",0,Calc!AS100)","v":35530.266911999999},{"$f":"IF(AT$11=\"\",0,Calc!AT100)","v":38463.155639999997},{"$f":"IF(AU$11=\"\",0,Calc!AU100)","v":41506.56719999999},{"$f":"IF(AV$11=\"\",0,Calc!AV100)","v":44661.106644},{"$f":"IF(AW$11=\"\",0,Calc!AW100)","v":47927.379023999994},{"$f":"IF(AX$11=\"\",0,Calc!AX100)","v":51305.989391999996},{"$f":"IF(AY$11=\"\",0,Calc!AY100)","v":57537.419939999992},{"$f":"IF(AZ$11=\"\",0,Calc!AZ100)","v":61322.776514999998},{"$f":"IF(BA$11=\"\",0,Calc!BA100)","v":65227.993891199985},{"$f":"IF(BB$11=\"\",0,Calc!BB100)","v":69253.707373199984},{"$f":"IF(BC$11=\"\",0,Calc!BC100)","v":73400.552265599996},{"$f":"IF(BD$11=\"\",0,Calc!BD100)","v":77669.163872999998},{"$f":"IF(BE$11=\"\",0,Calc!BE100)","v":82060.177500000005},{"$f":"IF(BF$11=\"\",0,Calc!BF100)","v":86401.425599999988},{"$f":"IF(BG$11=\"\",0,Calc!BG100)","v":90848.55779999998},{"$f":"IF(BH$11=\"\",0,Calc!BH100)","v":95401.574099999983},{"$f":"IF(BI$11=\"\",0,Calc!BI100)","v":100060.4745},{"$f":"IF(BJ$11=\"\",0,Calc!BJ100)","v":104825.25899999999},{"$f":"IF(BK$11=\"\",0,Calc!BK100)","v":115180.72398000001},{"$f":"IF(BL$11=\"\",0,Calc!BL100)","v":120406.10431499999},{"$f":"IF(BM$11=\"\",0,Calc!BM100)","v":125742.66295499998},{"$f":"IF(BN$11=\"\",0,Calc!BN100)","v":131190.39989999999},{"$f":"IF(BO$11=\"\",0,Calc!BO100)","v":136749.31514999998},{"$f":"IF(BP$11=\"\",0,Calc!BP100)","v":142308.2304},{"$f":"IF(BQ$11=\"\",0,Calc!BQ100)","v":147867.14564999999},{"$f":"IF(BR$11=\"\",0,Calc!BR100)","v":153426.06089999998},{"$f":"IF(BS$11=\"\",0,Calc!BS100)","v":158984.97614999997},{"$f":"IF(BT$11=\"\",0,Calc!BT100)","v":164543.89139999999},{"$f":"IF(BU$11=\"\",0,Calc!BU100)","v":170102.80665000001},{"$f":"IF(BV$11=\"\",0,Calc!BV100)","v":175661.7219},{"$f":"IF(BW$11=\"\",0,Calc!BW100)","v":190281.66900749999},{"$f":"IF(BX$11=\"\",0,Calc!BX100)","v":196118.53001999998},{"$f":"IF(BY$11=\"\",0,Calc!BY100)","v":201955.39103249999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ100)","v":207792.25204499994},{"$f":"IF(CA$11=\"\",0,Calc!CA100)","v":213629.11305749998},{"$f":"IF(CB$11=\"\",0,Calc!CB100)","v":219465.97406999997},{"$f":"IF(CC$11=\"\",0,Calc!CC100)","v":225302.83508249998},{"$f":"IF(CD$11=\"\",0,Calc!CD100)","v":231139.69609499999},{"$f":"IF(CE$11=\"\",0,Calc!CE100)","v":236976.55710749998},{"$f":"IF(CF$11=\"\",0,Calc!CF100)","v":242813.41811999996},{"$f":"IF(CG$11=\"\",0,Calc!CG100)","v":248650.2791325},{"$f":"IF(CH$11=\"\",0,Calc!CH100)","v":254487.14014499998},{"$f":"IF(CI$11=\"\",0,Calc!CI100)","v":273340.20121537498},{"$f":"IF(CJ$11=\"\",0,Calc!CJ100)","v":279468.90527849999},{"$f":"IF(CK$11=\"\",0,Calc!CK100)","v":285597.60934162501},{"$f":"IF(CL$11=\"\",0,Calc!CL100)","v":291726.31340474996},{"$f":"IF(CM$11=\"\",0,Calc!CM100)","v":297855.01746787503},{"$f":"IF(CN$11=\"\",0,Calc!CN100)","v":303983.72153100005},{"$f":"IF(CO$11=\"\",0,Calc!CO100)","v":310112.425594125},{"$f":"IF(CP$11=\"\",0,Calc!CP100)","v":316241.12965724996},{"$f":"IF(CQ$11=\"\",0,Calc!CQ100)","v":322369.83372037503},{"$f":"IF(CR$11=\"\",0,Calc!CR100)","v":328498.53778349998},{"$f":"IF(CS$11=\"\",0,Calc!CS100)","v":334627.24184662494},{"$f":"IF(CT$11=\"\",0,Calc!CT100)","v":340755.94590975001},{"$f":"IF(CU$11=\"\",0,Calc!CU100)","v":364228.88247151871},{"$f":"IF(CV$11=\"\",0,Calc!CV100)","v":370664.02173779998},{"$f":"IF(CW$11=\"\",0,Calc!CW100)","v":377099.16100408125},{"$f":"IF(CX$11=\"\",0,Calc!CX100)","v":383534.30027036247},{"$f":"IF(CY$11=\"\",0,Calc!CY100)","v":389969.43953664374},{"$f":"IF(CZ$11=\"\",0,Calc!CZ100)","v":396404.57880292501},{"$f":"IF(DA$11=\"\",0,Calc!DA100)","v":402839.71806920622},{"$f":"IF(DB$11=\"\",0,Calc!DB100)","v":409274.8573354875},{"$f":"IF(DC$11=\"\",0,Calc!DC100)","v":415709.99660176877},{"$f":"IF(DD$11=\"\",0,Calc!DD100)","v":422145.13586804998},{"$f":"IF(DE$11=\"\",0,Calc!DE100)","v":428580.27513433126},{"$f":"IF(DF$11=\"\",0,Calc!DF100)","v":435015.41440061241},{"$f":"IF(DG$11=\"\",0,Calc!DG100)","v":463523.08135023847},{"$f":"IF(DH$11=\"\",0,Calc!DH100)","v":470279.97757983377},{"$f":"IF(DI$11=\"\",0,Calc!DI100)","v":477036.87380942906},{"$f":"IF(DJ$11=\"\",0,Calc!DJ100)","v":483793.77003902441},{"$f":"IF(DK$11=\"\",0,Calc!DK100)","v":490550.66626861977},{"$f":"IF(DL$11=\"\",0,Calc!DL100)","v":497307.56249821506},{"$f":"IF(DM$11=\"\",0,Calc!DM100)","v":504064.45872781036},{"$f":"IF(DN$11=\"\",0,Calc!DN100)","v":510821.35495740559},{"$f":"IF(DO$11=\"\",0,Calc!DO100)","v":517578.25118700095},{"$f":"IF(DP$11=\"\",0,Calc!DP100)","v":524335.1474165963},{"$f":"IF(DQ$11=\"\",0,Calc!DQ100)","v":531092.0436461916},{"$f":"IF(DR$11=\"\",0,Calc!DR100)","v":537848.93987578701},{"$f":"IF(DS$11=\"\",0,Calc!DS100)","v":571836.12791065127},{"$f":"IF(DT$11=\"\",0,Calc!DT100)","v":578930.86895172636},{"$f":"IF(DU$11=\"\",0,Calc!DU100)","v":586025.60999280133},{"$f":"IF(DV$11=\"\",0,Calc!DV100)","v":593120.35103387653},{"$f":"IF(DW$11=\"\",0,Calc!DW100)","v":600215.09207495162},{"$f":"IF(DX$11=\"\",0,Calc!DX100)","v":607309.8331160266},{"$f":"IF(DY$11=\"\",0,Calc!DY100)","v":614404.57415710168},{"$f":"IF(DZ$11=\"\",0,Calc!DZ100)","v":621499.31519817689},{"$f":"IF(EA$11=\"\",0,Calc!EA100)","v":628594.05623925186},{"$f":"IF(EB$11=\"\",0,Calc!EB100)","v":635688.79728032695},{"$f":"IF(EC$11=\"\",0,Calc!EC100)","v":642783.53832140204},{"$f":"IF(ED$11=\"\",0,Calc!ED100)","v":649878.27936247713},{"$f":"IF(EE$11=\"\",0,Calc!EE100)","v":689821.67142372986},{"$f":"IF(EF$11=\"\",0,Calc!EF100)","v":697271.14951685863},{"$f":"IF(EG$11=\"\",0,Calc!EG100)","v":704720.62760998751},{"$f":"IF(EH$11=\"\",0,Calc!EH100)","v":712170.10570311628},{"$f":"IF(EI$11=\"\",0,Calc!EI100)","v":719619.58379624516},{"$f":"IF(EJ$11=\"\",0,Calc!EJ100)","v":727069.06188937393},{"$f":"IF(EK$11=\"\",0,Calc!EK100)","v":734518.53998250281},{"$f":"IF(EL$11=\"\",0,Calc!EL100)","v":741968.0180756317},{"$f":"IF(EM$11=\"\",0,Calc!EM100)","v":749417.49616876047},{"$f":"IF(EN$11=\"\",0,Calc!EN100)","v":756866.97426188935},{"$f":"IF(EO$11=\"\",0,Calc!EO100)","v":764316.45235501812},{"$f":"IF(EP$11=\"\",0,Calc!EP100)","v":771765.93044814689},{"$f":"IF(EQ$11=\"\",0,Calc!EQ100)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER100)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES100)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET100)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU100)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV100)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW100)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX100)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY100)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ100)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA100)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB100)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC100)","v":0}]
[{"$f":"ROW()","v":188}]
[{"$f":"ROW()","v":193},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B193=Lists!$CU$24,SUMIFS($Z193:$FD193,$Z$2:$FD$2,Periods!$Q$18),SUM($Z193:$FD193))","v":96922347.899040744},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA207)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB207)","v":926.77374999999995},{"$f":"IF(AC$11=\"\",0,Calc!AC207)","v":2497.4748749999999},{"$f":"IF(AD$11=\"\",0,Calc!AD207)","v":6728.1412355769226},{"$f":"IF(AE$11=\"\",0,Calc!AE207)","v":11578.882807692307},{"$f":"IF(AF$11=\"\",0,Calc!AF207)","v":17511.636490384615},{"$f":"IF(AG$11=\"\",0,Calc!AG207)","v":24988.339182692307},{"$f":"IF(AH$11=\"\",0,Calc!AH207)","v":34440.60903365384},{"$f":"IF(AI$11=\"\",0,Calc!AI207)","v":45749.662269230765},{"$f":"IF(AJ$11=\"\",0,Calc!AJ207)","v":58796.715115384606},{"$f":"IF(AK$11=\"\",0,Calc!AK207)","v":73462.983798076908},{"$f":"IF(AL$11=\"\",0,Calc!AL207)","v":89629.684543269235},{"$f":"IF(AM$11=\"\",0,Calc!AM207)","v":107178.03357692306},{"$f":"IF(AN$11=\"\",0,Calc!AN207)","v":129768.92453874997},{"$f":"IF(AO$11=\"\",0,Calc!AO207)","v":150322.87765586539},{"$f":"IF(AP$11=\"\",0,Calc!AP207)","v":171932.88664831728},{"$f":"IF(AQ$11=\"\",0,Calc!AQ207)","v":190338.30687307694},{"$f":"IF(AR$11=\"\",0,Calc!AR207)","v":208837.27397076925},{"$f":"IF(AS$11=\"\",0,Calc!AS207)","v":226705.58590413458},{"$f":"IF(AT$11=\"\",0,Calc!AT207)","v":243219.04063591349},{"$f":"IF(AU$11=\"\",0,Calc!AU207)","v":257653.43612884617},{"$f":"IF(AV$11=\"\",0,Calc!AV207)","v":270194.99576394231},{"$f":"IF(AW$11=\"\",0,Calc!AW207)","v":281029.94292221154},{"$f":"IF(AX$11=\"\",0,Calc!AX207)","v":290344.50098466343},{"$f":"IF(AY$11=\"\",0,Calc!AY207)","v":298324.89333230775},{"$f":"IF(AZ$11=\"\",0,Calc!AZ207)","v":314312.06364653842},{"$f":"IF(BA$11=\"\",0,Calc!BA207)","v":321820.96945192781},{"$f":"IF(BB$11=\"\",0,Calc!BB207)","v":328786.97406057257},{"$f":"IF(BC$11=\"\",0,Calc!BC207)","v":335657.74679709988},{"$f":"IF(BD$11=\"\",0,Calc!BD207)","v":342880.95698613749},{"$f":"IF(BE$11=\"\",0,Calc!BE207)","v":350904.27395231248},{"$f":"IF(BF$11=\"\",0,Calc!BF207)","v":359661.90531906247},{"$f":"IF(BG$11=\"\",0,Calc!BG207)","v":369088.05870982492},{"$f":"IF(BH$11=\"\",0,Calc!BH207)","v":379116.94174803747},{"$f":"IF(BI$11=\"\",0,Calc!BI207)","v":389682.76205713744},{"$f":"IF(BJ$11=\"\",0,Calc!BJ207)","v":400719.72726056242},{"$f":"IF(BK$11=\"\",0,Calc!BK207)","v":412162.0449817499},{"$f":"IF(BL$11=\"\",0,Calc!BL207)","v":436662.24052946159},{"$f":"IF(BM$11=\"\",0,Calc!BM207)","v":449079.5555252973},{"$f":"IF(BN$11=\"\",0,Calc!BN207)","v":461711.08517085033},{"$f":"IF(BO$11=\"\",0,Calc!BO207)","v":474489.06331826118},{"$f":"IF(BP$11=\"\",0,Calc!BP207)","v":487413.48996752989},{"$f":"IF(BQ$11=\"\",0,Calc!BQ207)","v":500383.09404870495},{"$f":"IF(BR$11=\"\",0,Calc!BR207)","v":513352.69812987989},{"$f":"IF(BS$11=\"\",0,Calc!BS207)","v":526322.30221105495},{"$f":"IF(BT$11=\"\",0,Calc!BT207)","v":539291.90629222989},{"$f":"IF(BU$11=\"\",0,Calc!BU207)","v":552261.51037340483},{"$f":"IF(BV$11=\"\",0,Calc!BV207)","v":565231.11445458001},{"$f":"IF(BW$11=\"\",0,Calc!BW207)","v":578200.71853575506},{"$f":"IF(BX$11=\"\",0,Calc!BX207)","v":608905.4322954379},{"$f":"IF(BY$11=\"\",0,Calc!BY207)","v":622264.12449904811},{"$f":"IF(BZ$11=\"\",0,Calc!BZ207)","v":635622.81670265831},{"$f":"IF(CA$11=\"\",0,Calc!CA207)","v":648981.50890626863},{"$f":"IF(CB$11=\"\",0,Calc!CB207)","v":662340.20110987884},{"$f":"IF(CC$11=\"\",0,Calc!CC207)","v":675698.89331348916},{"$f":"IF(CD$11=\"\",0,Calc!CD207)","v":689057.58551709924},{"$f":"IF(CE$11=\"\",0,Calc!CE207)","v":702416.27772070956},{"$f":"IF(CF$11=\"\",0,Calc!CF207)","v":715774.96992431977},{"$f":"IF(CG$11=\"\",0,Calc!CG207)","v":729133.66212793009},{"$f":"IF(CH$11=\"\",0,Calc!CH207)","v":742492.35433154029},{"$f":"IF(CI$11=\"\",0,Calc!CI207)","v":755851.04653515061},{"$f":"IF(CJ$11=\"\",0,Calc!CJ207)","v":792286.03090092365},{"$f":"IF(CK$11=\"\",0,Calc!CK207)","v":806045.48387064214},{"$f":"IF(CL$11=\"\",0,Calc!CL207)","v":819804.93684036063},{"$f":"IF(CM$11=\"\",0,Calc!CM207)","v":833564.38981007924},{"$f":"IF(CN$11=\"\",0,Calc!CN207)","v":847323.84277979785},{"$f":"IF(CO$11=\"\",0,Calc!CO207)","v":861083.29574951634},{"$f":"IF(CP$11=\"\",0,Calc!CP207)","v":874842.74871923483},{"$f":"IF(CQ$11=\"\",0,Calc!CQ207)","v":888602.20168895356},{"$f":"IF(CR$11=\"\",0,Calc!CR207)","v":902361.65465867193},{"$f":"IF(CS$11=\"\",0,Calc!CS207)","v":916121.10762839054},{"$f":"IF(CT$11=\"\",0,Calc!CT207)","v":929880.56059810915},{"$f":"IF(CU$11=\"\",0,Calc!CU207)","v":943640.01356782764},{"$f":"IF(CV$11=\"\",0,Calc!CV207)","v":986121.45053367282},{"$f":"IF(CW$11=\"\",0,Calc!CW207)","v":1000293.6870924828},{"$f":"IF(CX$11=\"\",0,Calc!CX207)","v":1014465.9236512929},{"$f":"IF(CY$11=\"\",0,Calc!CY207)","v":1028638.160210103},{"$f":"IF(CZ$11=\"\",0,Calc!CZ207)","v":1042810.3967689131},{"$f":"IF(DA$11=\"\",0,Calc!DA207)","v":1056982.6333277232},{"$f":"IF(DB$11=\"\",0,Calc!DB207)","v":1071154.8698865334},{"$f":"IF(DC$11=\"\",0,Calc!DC207)","v":1085327.1064453435},{"$f":"IF(DD$11=\"\",0,Calc!DD207)","v":1099499.3430041536},{"$f":"IF(DE$11=\"\",0,Calc!DE207)","v":1113671.5795629639},{"$f":"IF(DF$11=\"\",0,Calc!DF207)","v":1127843.816121774},{"$f":"IF(DG$11=\"\",0,Calc!DG207)","v":1142016.0526805839},{"$f":"IF(DH$11=\"\",0,Calc!DH207)","v":1190873.9379165759},{"$f":"IF(DI$11=\"\",0,Calc!DI207)","v":1205471.3415721504},{"$f":"IF(DJ$11=\"\",0,Calc!DJ207)","v":1220068.7452277248},{"$f":"IF(DK$11=\"\",0,Calc!DK207)","v":1234666.1488832992},{"$f":"IF(DL$11=\"\",0,Calc!DL207)","v":1249263.5525388736},{"$f":"IF(DM$11=\"\",0,Calc!DM207)","v":1263860.9561944481},{"$f":"IF(DN$11=\"\",0,Calc!DN207)","v":1278458.3598500225},{"$f":"IF(DO$11=\"\",0,Calc!DO207)","v":1293055.7635055967},{"$f":"IF(DP$11=\"\",0,Calc!DP207)","v":1307653.1671611713},{"$f":"IF(DQ$11=\"\",0,Calc!DQ207)","v":1322250.5708167455},{"$f":"IF(DR$11=\"\",0,Calc!DR207)","v":1336847.9744723199},{"$f":"IF(DS$11=\"\",0,Calc!DS207)","v":1351445.3781278946},{"$f":"IF(DT$11=\"\",0,Calc!DT207)","v":1407024.0652369729},{"$f":"IF(DU$11=\"\",0,Calc!DU207)","v":1422059.3910022145},{"$f":"IF(DV$11=\"\",0,Calc!DV207)","v":1437094.7167674564},{"$f":"IF(DW$11=\"\",0,Calc!DW207)","v":1452130.0425326978},{"$f":"IF(DX$11=\"\",0,Calc!DX207)","v":1467165.3682979392},{"$f":"IF(DY$11=\"\",0,Calc!DY207)","v":1482200.6940631808},{"$f":"IF(DZ$11=\"\",0,Calc!DZ207)","v":1497236.0198284227},{"$f":"IF(EA$11=\"\",0,Calc!EA207)","v":1512271.3455936641},{"$f":"IF(EB$11=\"\",0,Calc!EB207)","v":1527306.671358906},{"$f":"IF(EC$11=\"\",0,Calc!EC207)","v":1542341.9971241474},{"$f":"IF(ED$11=\"\",0,Calc!ED207)","v":1557377.3228893892},{"$f":"IF(EE$11=\"\",0,Calc!EE207)","v":1572412.6486546306},{"$f":"IF(EF$11=\"\",0,Calc!EF207)","v":1635071.4136524685},{"$f":"IF(EG$11=\"\",0,Calc!EG207)","v":1650557.7991906675},{"$f":"IF(EH$11=\"\",0,Calc!EH207)","v":1666044.1847288662},{"$f":"IF(EI$11=\"\",0,Calc!EI207)","v":1681530.5702670654},{"$f":"IF(EJ$11=\"\",0,Calc!EJ207)","v":1697016.9558052644},{"$f":"IF(EK$11=\"\",0,Calc!EK207)","v":1712503.3413434632},{"$f":"IF(EL$11=\"\",0,Calc!EL207)","v":1727989.7268816622},{"$f":"IF(EM$11=\"\",0,Calc!EM207)","v":1743476.1124198609},{"$f":"IF(EN$11=\"\",0,Calc!EN207)","v":1758962.4979580599},{"$f":"IF(EO$11=\"\",0,Calc!EO207)","v":1774448.8834962586},{"$f":"IF(EP$11=\"\",0,Calc!EP207)","v":1789935.2690344576},{"$f":"IF(EQ$11=\"\",0,Calc!EQ207)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER207)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES207)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET207)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU207)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV207)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW207)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX207)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY207)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ207)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA207)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB207)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC207)","v":0}]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I196","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L199)=0,$L199=0,$L199=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L199)))","v":"Поставщик-магазин"},null,{"$f":"L198+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$FD199,$Z$2:$FD$2,Periods!$Q$18),SUM($Z199:$FD199))","v":275385.72288000002},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA417)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB417)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC417)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD417)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE417)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF417)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG417)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH417)","v":1000},{"$f":"IF(AI$11=\"\",0,Calc!AI417)","v":1000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ417)","v":1000},{"$f":"IF(AK$11=\"\",0,Calc!AK417)","v":1000},{"$f":"IF(AL$11=\"\",0,Calc!AL417)","v":1000},{"$f":"IF(AM$11=\"\",0,Calc!AM417)","v":1000},{"$f":"IF(AN$11=\"\",0,Calc!AN417)","v":1000},{"$f":"IF(AO$11=\"\",0,Calc!AO417)","v":1000},{"$f":"IF(AP$11=\"\",0,Calc!AP417)","v":1000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ417)","v":1000},{"$f":"IF(AR$11=\"\",0,Calc!AR417)","v":1000},{"$f":"IF(AS$11=\"\",0,Calc!AS417)","v":1000},{"$f":"IF(AT$11=\"\",0,Calc!AT417)","v":1200},{"$f":"IF(AU$11=\"\",0,Calc!AU417)","v":1200},{"$f":"IF(AV$11=\"\",0,Calc!AV417)","v":1200},{"$f":"IF(AW$11=\"\",0,Calc!AW417)","v":1200},{"$f":"IF(AX$11=\"\",0,Calc!AX417)","v":1200},{"$f":"IF(AY$11=\"\",0,Calc!AY417)","v":1200},{"$f":"IF(AZ$11=\"\",0,Calc!AZ417)","v":1200},{"$f":"IF(BA$11=\"\",0,Calc!BA417)","v":1200},{"$f":"IF(BB$11=\"\",0,Calc!BB417)","v":1200},{"$f":"IF(BC$11=\"\",0,Calc!BC417)","v":1200},{"$f":"IF(BD$11=\"\",0,Calc!BD417)","v":1200},{"$f":"IF(BE$11=\"\",0,Calc!BE417)","v":1200},{"$f":"IF(BF$11=\"\",0,Calc!BF417)","v":1440},{"$f":"IF(BG$11=\"\",0,Calc!BG417)","v":1440},{"$f":"IF(BH$11=\"\",0,Calc!BH417)","v":1440},{"$f":"IF(BI$11=\"\",0,Calc!BI417)","v":1440},{"$f":"IF(BJ$11=\"\",0,Calc!BJ417)","v":1440},{"$f":"IF(BK$11=\"\",0,Calc!BK417)","v":1440},{"$f":"IF(BL$11=\"\",0,Calc!BL417)","v":1440},{"$f":"IF(BM$11=\"\",0,Calc!BM417)","v":1440},{"$f":"IF(BN$11=\"\",0,Calc!BN417)","v":1440},{"$f":"IF(BO$11=\"\",0,Calc!BO417)","v":1440},{"$f":"IF(BP$11=\"\",0,Calc!BP417)","v":1440},{"$f":"IF(BQ$11=\"\",0,Calc!BQ417)","v":1440},{"$f":"IF(BR$11=\"\",0,Calc!BR417)","v":1728},{"$f":"IF(BS$11=\"\",0,Calc!BS417)","v":1728},{"$f":"IF(BT$11=\"\",0,Calc!BT417)","v":1728},{"$f":"IF(BU$11=\"\",0,Calc!BU417)","v":1728},{"$f":"IF(BV$11=\"\",0,Calc!BV417)","v":1728},{"$f":"IF(BW$11=\"\",0,Calc!BW417)","v":1728},{"$f":"IF(BX$11=\"\",0,Calc!BX417)","v":1728},{"$f":"IF(BY$11=\"\",0,Calc!BY417)","v":1728},{"$f":"IF(BZ$11=\"\",0,Calc!BZ417)","v":1728},{"$f":"IF(CA$11=\"\",0,Calc!CA417)","v":1728},{"$f":"IF(CB$11=\"\",0,Calc!CB417)","v":1728},{"$f":"IF(CC$11=\"\",0,Calc!CC417)","v":1728},{"$f":"IF(CD$11=\"\",0,Calc!CD417)","v":2073.6},{"$f":"IF(CE$11=\"\",0,Calc!CE417)","v":2073.6},{"$f":"IF(CF$11=\"\",0,Calc!CF417)","v":2073.6},{"$f":"IF(CG$11=\"\",0,Calc!CG417)","v":2073.6},{"$f":"IF(CH$11=\"\",0,Calc!CH417)","v":2073.6},{"$f":"IF(CI$11=\"\",0,Calc!CI417)","v":2073.6},{"$f":"IF(CJ$11=\"\",0,Calc!CJ417)","v":2073.6},{"$f":"IF(CK$11=\"\",0,Calc!CK417)","v":2073.6},{"$f":"IF(CL$11=\"\",0,Calc!CL417)","v":2073.6},{"$f":"IF(CM$11=\"\",0,Calc!CM417)","v":2073.6},{"$f":"IF(CN$11=\"\",0,Calc!CN417)","v":2073.6},{"$f":"IF(CO$11=\"\",0,Calc!CO417)","v":2073.6},{"$f":"IF(CP$11=\"\",0,Calc!CP417)","v":2488.3199999999997},{"$f":"IF(CQ$11=\"\",0,Calc!CQ417)","v":2488.3199999999997},{"$f":"IF(CR$11=\"\",0,Calc!CR417)","v":2488.3199999999997},{"$f":"IF(CS$11=\"\",0,Calc!CS417)","v":2488.3199999999997},{"$f":"IF(CT$11=\"\",0,Calc!CT417)","v":2488.3199999999997},{"$f":"IF(CU$11=\"\",0,Calc!CU417)","v":2488.3199999999997},{"$f":"IF(CV$11=\"\",0,Calc!CV417)","v":2488.3199999999997},{"$f":"IF(CW$11=\"\",0,Calc!CW417)","v":2488.3199999999997},{"$f":"IF(CX$11=\"\",0,Calc!CX417)","v":2488.3199999999997},{"$f":"IF(CY$11=\"\",0,Calc!CY417)","v":2488.3199999999997},{"$f":"IF(CZ$11=\"\",0,Calc!CZ417)","v":2488.3199999999997},{"$f":"IF(DA$11=\"\",0,Calc!DA417)","v":2488.3199999999997},{"$f":"IF(DB$11=\"\",0,Calc!DB417)","v":2985.9839999999999},{"$f":"IF(DC$11=\"\",0,Calc!DC417)","v":2985.9839999999999},{"$f":"IF(DD$11=\"\",0,Calc!DD417)","v":2985.9839999999999},{"$f":"IF(DE$11=\"\",0,Calc!DE417)","v":2985.9839999999999},{"$f":"IF(DF$11=\"\",0,Calc!DF417)","v":2985.9839999999999},{"$f":"IF(DG$11=\"\",0,Calc!DG417)","v":2985.9839999999999},{"$f":"IF(DH$11=\"\",0,Calc!DH417)","v":2985.9839999999999},{"$f":"IF(DI$11=\"\",0,Calc!DI417)","v":2985.9839999999999},{"$f":"IF(DJ$11=\"\",0,Calc!DJ417)","v":2985.9839999999999},{"$f":"IF(DK$11=\"\",0,Calc!DK417)","v":2985.9839999999999},{"$f":"IF(DL$11=\"\",0,Calc!DL417)","v":2985.9839999999999},{"$f":"IF(DM$11=\"\",0,Calc!DM417)","v":2985.9839999999999},{"$f":"IF(DN$11=\"\",0,Calc!DN417)","v":3583.1807999999996},{"$f":"IF(DO$11=\"\",0,Calc!DO417)","v":3583.1807999999996},{"$f":"IF(DP$11=\"\",0,Calc!DP417)","v":3583.1807999999996},{"$f":"IF(DQ$11=\"\",0,Calc!DQ417)","v":3583.1807999999996},{"$f":"IF(DR$11=\"\",0,Calc!DR417)","v":3583.1807999999996},{"$f":"IF(DS$11=\"\",0,Calc!DS417)","v":3583.1807999999996},{"$f":"IF(DT$11=\"\",0,Calc!DT417)","v":3583.1807999999996},{"$f":"IF(DU$11=\"\",0,Calc!DU417)","v":3583.1807999999996},{"$f":"IF(DV$11=\"\",0,Calc!DV417)","v":3583.1807999999996},{"$f":"IF(DW$11=\"\",0,Calc!DW417)","v":3583.1807999999996},{"$f":"IF(DX$11=\"\",0,Calc!DX417)","v":3583.1807999999996},{"$f":"IF(DY$11=\"\",0,Calc!DY417)","v":3583.1807999999996},{"$f":"IF(DZ$11=\"\",0,Calc!DZ417)","v":4299.8169599999992},{"$f":"IF(EA$11=\"\",0,Calc!EA417)","v":4299.8169599999992},{"$f":"IF(EB$11=\"\",0,Calc!EB417)","v":4299.8169599999992},{"$f":"IF(EC$11=\"\",0,Calc!EC417)","v":4299.8169599999992},{"$f":"IF(ED$11=\"\",0,Calc!ED417)","v":4299.8169599999992},{"$f":"IF(EE$11=\"\",0,Calc!EE417)","v":4299.8169599999992},{"$f":"IF(EF$11=\"\",0,Calc!EF417)","v":4299.8169599999992},{"$f":"IF(EG$11=\"\",0,Calc!EG417)","v":4299.8169599999992},{"$f":"IF(EH$11=\"\",0,Calc!EH417)","v":4299.8169599999992},{"$f":"IF(EI$11=\"\",0,Calc!EI417)","v":4299.8169599999992},{"$f":"IF(EJ$11=\"\",0,Calc!EJ417)","v":4299.8169599999992},{"$f":"IF(EK$11=\"\",0,Calc!EK417)","v":4299.8169599999992},{"$f":"IF(EL$11=\"\",0,Calc!EL417)","v":5159.7803519999998},{"$f":"IF(EM$11=\"\",0,Calc!EM417)","v":5159.7803519999998},{"$f":"IF(EN$11=\"\",0,Calc!EN417)","v":5159.7803519999998},{"$f":"IF(EO$11=\"\",0,Calc!EO417)","v":5159.7803519999998},{"$f":"IF(EP$11=\"\",0,Calc!EP417)","v":5159.7803519999998},{"$f":"IF(EQ$11=\"\",0,Calc!EQ417)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER417)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES417)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET417)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU417)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV417)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW417)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX417)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY417)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ417)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA417)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB417)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC417)","v":0}]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I204","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L205=0,$L205=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L205)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L205)))","v":"Расходы на привлечение магазинов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$FD205,$Z$2:$FD$2,Periods!$Q$18),SUM($Z205:$FD205))","v":17852000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA423)","v":99.999999999999986},{"$f":"IF(AB$11=\"\",0,Calc!AB423)","v":2215.3846153846152},{"$f":"IF(AC$11=\"\",0,Calc!AC423)","v":8661.538461538461},{"$f":"IF(AD$11=\"\",0,Calc!AD423)","v":27815.384615384617},{"$f":"IF(AE$11=\"\",0,Calc!AE423)","v":46969.230769230766},{"$f":"IF(AF$11=\"\",0,Calc!AF423)","v":66123.076923076922},{"$f":"IF(AG$11=\"\",0,Calc!AG423)","v":85276.923076923078},{"$f":"IF(AH$11=\"\",0,Calc!AH423)","v":104430.76923076925},{"$f":"IF(AI$11=\"\",0,Calc!AI423)","v":123584.61538461539},{"$f":"IF(AJ$11=\"\",0,Calc!AJ423)","v":142738.46153846153},{"$f":"IF(AK$11=\"\",0,Calc!AK423)","v":161892.30769230769},{"$f":"IF(AL$11=\"\",0,Calc!AL423)","v":181046.15384615381},{"$f":"IF(AM$11=\"\",0,Calc!AM423)","v":200200.00000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN423)","v":219353.84615384619},{"$f":"IF(AO$11=\"\",0,Calc!AO423)","v":235592.30769230769},{"$f":"IF(AP$11=\"\",0,Calc!AP423)","v":246000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ423)","v":236000},{"$f":"IF(AR$11=\"\",0,Calc!AR423)","v":226000},{"$f":"IF(AS$11=\"\",0,Calc!AS423)","v":216000},{"$f":"IF(AT$11=\"\",0,Calc!AT423)","v":206000},{"$f":"IF(AU$11=\"\",0,Calc!AU423)","v":196000},{"$f":"IF(AV$11=\"\",0,Calc!AV423)","v":186000},{"$f":"IF(AW$11=\"\",0,Calc!AW423)","v":176000},{"$f":"IF(AX$11=\"\",0,Calc!AX423)","v":166000},{"$f":"IF(AY$11=\"\",0,Calc!AY423)","v":157000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ423)","v":150000},{"$f":"IF(BA$11=\"\",0,Calc!BA423)","v":150000},{"$f":"IF(BB$11=\"\",0,Calc!BB423)","v":150000},{"$f":"IF(BC$11=\"\",0,Calc!BC423)","v":150000},{"$f":"IF(BD$11=\"\",0,Calc!BD423)","v":150000},{"$f":"IF(BE$11=\"\",0,Calc!BE423)","v":150000},{"$f":"IF(BF$11=\"\",0,Calc!BF423)","v":150000},{"$f":"IF(BG$11=\"\",0,Calc!BG423)","v":150000},{"$f":"IF(BH$11=\"\",0,Calc!BH423)","v":150000},{"$f":"IF(BI$11=\"\",0,Calc!BI423)","v":150000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ423)","v":150000},{"$f":"IF(BK$11=\"\",0,Calc!BK423)","v":150000},{"$f":"IF(BL$11=\"\",0,Calc!BL423)","v":150000},{"$f":"IF(BM$11=\"\",0,Calc!BM423)","v":150000},{"$f":"IF(BN$11=\"\",0,Calc!BN423)","v":150000},{"$f":"IF(BO$11=\"\",0,Calc!BO423)","v":150000},{"$f":"IF(BP$11=\"\",0,Calc!BP423)","v":150000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ423)","v":150000},{"$f":"IF(BR$11=\"\",0,Calc!BR423)","v":150000},{"$f":"IF(BS$11=\"\",0,Calc!BS423)","v":150000},{"$f":"IF(BT$11=\"\",0,Calc!BT423)","v":150000},{"$f":"IF(BU$11=\"\",0,Calc!BU423)","v":150000},{"$f":"IF(BV$11=\"\",0,Calc!BV423)","v":150000},{"$f":"IF(BW$11=\"\",0,Calc!BW423)","v":150000},{"$f":"IF(BX$11=\"\",0,Calc!BX423)","v":150000},{"$f":"IF(BY$11=\"\",0,Calc!BY423)","v":150000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ423)","v":150000},{"$f":"IF(CA$11=\"\",0,Calc!CA423)","v":150000},{"$f":"IF(CB$11=\"\",0,Calc!CB423)","v":150000},{"$f":"IF(CC$11=\"\",0,Calc!CC423)","v":150000},{"$f":"IF(CD$11=\"\",0,Calc!CD423)","v":150000},{"$f":"IF(CE$11=\"\",0,Calc!CE423)","v":150000},{"$f":"IF(CF$11=\"\",0,Calc!CF423)","v":150000},{"$f":"IF(CG$11=\"\",0,Calc!CG423)","v":150000},{"$f":"IF(CH$11=\"\",0,Calc!CH423)","v":150000},{"$f":"IF(CI$11=\"\",0,Calc!CI423)","v":150000},{"$f":"IF(CJ$11=\"\",0,Calc!CJ423)","v":150000},{"$f":"IF(CK$11=\"\",0,Calc!CK423)","v":150000},{"$f":"IF(CL$11=\"\",0,Calc!CL423)","v":150000},{"$f":"IF(CM$11=\"\",0,Calc!CM423)","v":150000},{"$f":"IF(CN$11=\"\",0,Calc!CN423)","v":150000},{"$f":"IF(CO$11=\"\",0,Calc!CO423)","v":150000},{"$f":"IF(CP$11=\"\",0,Calc!CP423)","v":150000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ423)","v":150000},{"$f":"IF(CR$11=\"\",0,Calc!CR423)","v":150000},{"$f":"IF(CS$11=\"\",0,Calc!CS423)","v":150000},{"$f":"IF(CT$11=\"\",0,Calc!CT423)","v":150000},{"$f":"IF(CU$11=\"\",0,Calc!CU423)","v":150000},{"$f":"IF(CV$11=\"\",0,Calc!CV423)","v":150000},{"$f":"IF(CW$11=\"\",0,Calc!CW423)","v":150000},{"$f":"IF(CX$11=\"\",0,Calc!CX423)","v":150000},{"$f":"IF(CY$11=\"\",0,Calc!CY423)","v":150000},{"$f":"IF(CZ$11=\"\",0,Calc!CZ423)","v":150000},{"$f":"IF(DA$11=\"\",0,Calc!DA423)","v":150000},{"$f":"IF(DB$11=\"\",0,Calc!DB423)","v":150000},{"$f":"IF(DC$11=\"\",0,Calc!DC423)","v":150000},{"$f":"IF(DD$11=\"\",0,Calc!DD423)","v":150000},{"$f":"IF(DE$11=\"\",0,Calc!DE423)","v":150000},{"$f":"IF(DF$11=\"\",0,Calc!DF423)","v":150000},{"$f":"IF(DG$11=\"\",0,Calc!DG423)","v":150000},{"$f":"IF(DH$11=\"\",0,Calc!DH423)","v":150000},{"$f":"IF(DI$11=\"\",0,Calc!DI423)","v":150000},{"$f":"IF(DJ$11=\"\",0,Calc!DJ423)","v":150000},{"$f":"IF(DK$11=\"\",0,Calc!DK423)","v":150000},{"$f":"IF(DL$11=\"\",0,Calc!DL423)","v":150000},{"$f":"IF(DM$11=\"\",0,Calc!DM423)","v":150000},{"$f":"IF(DN$11=\"\",0,Calc!DN423)","v":150000},{"$f":"IF(DO$11=\"\",0,Calc!DO423)","v":150000},{"$f":"IF(DP$11=\"\",0,Calc!DP423)","v":150000},{"$f":"IF(DQ$11=\"\",0,Calc!DQ423)","v":150000},{"$f":"IF(DR$11=\"\",0,Calc!DR423)","v":150000},{"$f":"IF(DS$11=\"\",0,Calc!DS423)","v":150000},{"$f":"IF(DT$11=\"\",0,Calc!DT423)","v":150000},{"$f":"IF(DU$11=\"\",0,Calc!DU423)","v":150000},{"$f":"IF(DV$11=\"\",0,Calc!DV423)","v":150000},{"$f":"IF(DW$11=\"\",0,Calc!DW423)","v":150000},{"$f":"IF(DX$11=\"\",0,Calc!DX423)","v":150000},{"$f":"IF(DY$11=\"\",0,Calc!DY423)","v":150000},{"$f":"IF(DZ$11=\"\",0,Calc!DZ423)","v":150000},{"$f":"IF(EA$11=\"\",0,Calc!EA423)","v":150000},{"$f":"IF(EB$11=\"\",0,Calc!EB423)","v":150000},{"$f":"IF(EC$11=\"\",0,Calc!EC423)","v":150000},{"$f":"IF(ED$11=\"\",0,Calc!ED423)","v":150000},{"$f":"IF(EE$11=\"\",0,Calc!EE423)","v":150000},{"$f":"IF(EF$11=\"\",0,Calc!EF423)","v":150000},{"$f":"IF(EG$11=\"\",0,Calc!EG423)","v":150000},{"$f":"IF(EH$11=\"\",0,Calc!EH423)","v":150000},{"$f":"IF(EI$11=\"\",0,Calc!EI423)","v":150000},{"$f":"IF(EJ$11=\"\",0,Calc!EJ423)","v":150000},{"$f":"IF(EK$11=\"\",0,Calc!EK423)","v":150000},{"$f":"IF(EL$11=\"\",0,Calc!EL423)","v":150000},{"$f":"IF(EM$11=\"\",0,Calc!EM423)","v":150000},{"$f":"IF(EN$11=\"\",0,Calc!EN423)","v":150000},{"$f":"IF(EO$11=\"\",0,Calc!EO423)","v":150000},{"$f":"IF(EP$11=\"\",0,Calc!EP423)","v":135000},{"$f":"IF(EQ$11=\"\",0,Calc!EQ423)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER423)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES423)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET423)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU423)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV423)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW423)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX423)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY423)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ423)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA423)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB423)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC423)","v":0}]
[{"$f":"ROW()","v":210},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I209","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L210=0,$L210=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L210)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L210)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B210=Lists!$CU$24,SUMIFS($Z210:$FD210,$Z$2:$FD$2,Periods!$Q$18),SUM($Z210:$FD210))","v":8899420.7344727237},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA428)","v":32500},{"$f":"IF(AB$11=\"\",0,Calc!AB428)","v":65000},{"$f":"IF(AC$11=\"\",0,Calc!AC428)","v":65000},{"$f":"IF(AD$11=\"\",0,Calc!AD428)","v":65000},{"$f":"IF(AE$11=\"\",0,Calc!AE428)","v":65000},{"$f":"IF(AF$11=\"\",0,Calc!AF428)","v":65000},{"$f":"IF(AG$11=\"\",0,Calc!AG428)","v":65000},{"$f":"IF(AH$11=\"\",0,Calc!AH428)","v":65000},{"$f":"IF(AI$11=\"\",0,Calc!AI428)","v":65000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ428)","v":65000},{"$f":"IF(AK$11=\"\",0,Calc!AK428)","v":65000},{"$f":"IF(AL$11=\"\",0,Calc!AL428)","v":65000},{"$f":"IF(AM$11=\"\",0,Calc!AM428)","v":65975},{"$f":"IF(AN$11=\"\",0,Calc!AN428)","v":66950},{"$f":"IF(AO$11=\"\",0,Calc!AO428)","v":66950},{"$f":"IF(AP$11=\"\",0,Calc!AP428)","v":66950},{"$f":"IF(AQ$11=\"\",0,Calc!AQ428)","v":66950},{"$f":"IF(AR$11=\"\",0,Calc!AR428)","v":66950},{"$f":"IF(AS$11=\"\",0,Calc!AS428)","v":66950},{"$f":"IF(AT$11=\"\",0,Calc!AT428)","v":66950},{"$f":"IF(AU$11=\"\",0,Calc!AU428)","v":66950},{"$f":"IF(AV$11=\"\",0,Calc!AV428)","v":66950},{"$f":"IF(AW$11=\"\",0,Calc!AW428)","v":66950},{"$f":"IF(AX$11=\"\",0,Calc!AX428)","v":66950},{"$f":"IF(AY$11=\"\",0,Calc!AY428)","v":67954.25},{"$f":"IF(AZ$11=\"\",0,Calc!AZ428)","v":68958.5},{"$f":"IF(BA$11=\"\",0,Calc!BA428)","v":68958.5},{"$f":"IF(BB$11=\"\",0,Calc!BB428)","v":68958.5},{"$f":"IF(BC$11=\"\",0,Calc!BC428)","v":68958.5},{"$f":"IF(BD$11=\"\",0,Calc!BD428)","v":68958.5},{"$f":"IF(BE$11=\"\",0,Calc!BE428)","v":68958.5},{"$f":"IF(BF$11=\"\",0,Calc!BF428)","v":68958.5},{"$f":"IF(BG$11=\"\",0,Calc!BG428)","v":68958.5},{"$f":"IF(BH$11=\"\",0,Calc!BH428)","v":68958.5},{"$f":"IF(BI$11=\"\",0,Calc!BI428)","v":68958.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ428)","v":68958.5},{"$f":"IF(BK$11=\"\",0,Calc!BK428)","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,Calc!BL428)","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,Calc!BM428)","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN428)","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,Calc!BO428)","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP428)","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ428)","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,Calc!BR428)","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS428)","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT428)","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU428)","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,Calc!BV428)","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW428)","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,Calc!BX428)","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,Calc!BY428)","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ428)","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,Calc!CA428)","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,Calc!CB428)","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,Calc!CC428)","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,Calc!CD428)","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,Calc!CE428)","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,Calc!CF428)","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,Calc!CG428)","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,Calc!CH428)","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,Calc!CI428)","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,Calc!CJ428)","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,Calc!CK428)","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,Calc!CL428)","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,Calc!CM428)","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,Calc!CN428)","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,Calc!CO428)","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,Calc!CP428)","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,Calc!CQ428)","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,Calc!CR428)","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,Calc!CS428)","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,Calc!CT428)","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,Calc!CU428)","v":76483.107051942497},{"$f":"IF(CV$11=\"\",0,Calc!CV428)","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,Calc!CW428)","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,Calc!CX428)","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,Calc!CY428)","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,Calc!CZ428)","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,Calc!DA428)","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,Calc!DB428)","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,Calc!DC428)","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,Calc!DD428)","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,Calc!DE428)","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,Calc!DF428)","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,Calc!DG428)","v":78777.600263500775},{"$f":"IF(DH$11=\"\",0,Calc!DH428)","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,Calc!DI428)","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,Calc!DJ428)","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,Calc!DK428)","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,Calc!DL428)","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,Calc!DM428)","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,Calc!DN428)","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,Calc!DO428)","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,Calc!DP428)","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,Calc!DQ428)","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,Calc!DR428)","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,Calc!DS428)","v":81140.928271405792},{"$f":"IF(DT$11=\"\",0,Calc!DT428)","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,Calc!DU428)","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,Calc!DV428)","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,Calc!DW428)","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,Calc!DX428)","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,Calc!DY428)","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,Calc!DZ428)","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,Calc!EA428)","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,Calc!EB428)","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,Calc!EC428)","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,Calc!ED428)","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,Calc!EE428)","v":83575.156119547959},{"$f":"IF(EF$11=\"\",0,Calc!EF428)","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,Calc!EG428)","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,Calc!EH428)","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,Calc!EI428)","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,Calc!EJ428)","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,Calc!EK428)","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,Calc!EL428)","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,Calc!EM428)","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,Calc!EN428)","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,Calc!EO428)","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,Calc!EP428)","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,Calc!EQ428)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER428)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES428)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET428)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU428)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV428)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW428)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX428)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY428)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ428)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA428)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB428)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC428)","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I209","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$FD211,$Z$2:$FD$2,Periods!$Q$18),SUM($Z211:$FD211))","v":2657104.681799483},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA429)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB429)","v":19500},{"$f":"IF(AC$11=\"\",0,Calc!AC429)","v":19500},{"$f":"IF(AD$11=\"\",0,Calc!AD429)","v":19500},{"$f":"IF(AE$11=\"\",0,Calc!AE429)","v":19500},{"$f":"IF(AF$11=\"\",0,Calc!AF429)","v":19500},{"$f":"IF(AG$11=\"\",0,Calc!AG429)","v":19500},{"$f":"IF(AH$11=\"\",0,Calc!AH429)","v":19500},{"$f":"IF(AI$11=\"\",0,Calc!AI429)","v":19500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ429)","v":19500},{"$f":"IF(AK$11=\"\",0,Calc!AK429)","v":19500},{"$f":"IF(AL$11=\"\",0,Calc!AL429)","v":19500},{"$f":"IF(AM$11=\"\",0,Calc!AM429)","v":19500},{"$f":"IF(AN$11=\"\",0,Calc!AN429)","v":20085},{"$f":"IF(AO$11=\"\",0,Calc!AO429)","v":20085},{"$f":"IF(AP$11=\"\",0,Calc!AP429)","v":20085},{"$f":"IF(AQ$11=\"\",0,Calc!AQ429)","v":20085},{"$f":"IF(AR$11=\"\",0,Calc!AR429)","v":20085},{"$f":"IF(AS$11=\"\",0,Calc!AS429)","v":20085},{"$f":"IF(AT$11=\"\",0,Calc!AT429)","v":20085},{"$f":"IF(AU$11=\"\",0,Calc!AU429)","v":20085},{"$f":"IF(AV$11=\"\",0,Calc!AV429)","v":20085},{"$f":"IF(AW$11=\"\",0,Calc!AW429)","v":20085},{"$f":"IF(AX$11=\"\",0,Calc!AX429)","v":20085},{"$f":"IF(AY$11=\"\",0,Calc!AY429)","v":20085},{"$f":"IF(AZ$11=\"\",0,Calc!AZ429)","v":20687.55},{"$f":"IF(BA$11=\"\",0,Calc!BA429)","v":20687.55},{"$f":"IF(BB$11=\"\",0,Calc!BB429)","v":20687.55},{"$f":"IF(BC$11=\"\",0,Calc!BC429)","v":20687.55},{"$f":"IF(BD$11=\"\",0,Calc!BD429)","v":20687.55},{"$f":"IF(BE$11=\"\",0,Calc!BE429)","v":20687.55},{"$f":"IF(BF$11=\"\",0,Calc!BF429)","v":20687.55},{"$f":"IF(BG$11=\"\",0,Calc!BG429)","v":20687.55},{"$f":"IF(BH$11=\"\",0,Calc!BH429)","v":20687.55},{"$f":"IF(BI$11=\"\",0,Calc!BI429)","v":20687.55},{"$f":"IF(BJ$11=\"\",0,Calc!BJ429)","v":20687.55},{"$f":"IF(BK$11=\"\",0,Calc!BK429)","v":20687.55},{"$f":"IF(BL$11=\"\",0,Calc!BL429)","v":21308.176500000001},{"$f":"IF(BM$11=\"\",0,Calc!BM429)","v":21308.176500000001},{"$f":"IF(BN$11=\"\",0,Calc!BN429)","v":21308.176500000001},{"$f":"IF(BO$11=\"\",0,Calc!BO429)","v":21308.176500000001},{"$f":"IF(BP$11=\"\",0,Calc!BP429)","v":21308.176500000001},{"$f":"IF(BQ$11=\"\",0,Calc!BQ429)","v":21308.176500000001},{"$f":"IF(BR$11=\"\",0,Calc!BR429)","v":21308.176500000001},{"$f":"IF(BS$11=\"\",0,Calc!BS429)","v":21308.176500000001},{"$f":"IF(BT$11=\"\",0,Calc!BT429)","v":21308.176500000001},{"$f":"IF(BU$11=\"\",0,Calc!BU429)","v":21308.176500000001},{"$f":"IF(BV$11=\"\",0,Calc!BV429)","v":21308.176500000001},{"$f":"IF(BW$11=\"\",0,Calc!BW429)","v":21308.176500000001},{"$f":"IF(BX$11=\"\",0,Calc!BX429)","v":21947.421794999995},{"$f":"IF(BY$11=\"\",0,Calc!BY429)","v":21947.421794999995},{"$f":"IF(BZ$11=\"\",0,Calc!BZ429)","v":21947.421794999995},{"$f":"IF(CA$11=\"\",0,Calc!CA429)","v":21947.421794999995},{"$f":"IF(CB$11=\"\",0,Calc!CB429)","v":21947.421794999995},{"$f":"IF(CC$11=\"\",0,Calc!CC429)","v":21947.421794999995},{"$f":"IF(CD$11=\"\",0,Calc!CD429)","v":21947.421794999995},{"$f":"IF(CE$11=\"\",0,Calc!CE429)","v":21947.421794999995},{"$f":"IF(CF$11=\"\",0,Calc!CF429)","v":21947.421794999995},{"$f":"IF(CG$11=\"\",0,Calc!CG429)","v":21947.421794999995},{"$f":"IF(CH$11=\"\",0,Calc!CH429)","v":21947.421794999995},{"$f":"IF(CI$11=\"\",0,Calc!CI429)","v":21947.421794999995},{"$f":"IF(CJ$11=\"\",0,Calc!CJ429)","v":22605.844448849995},{"$f":"IF(CK$11=\"\",0,Calc!CK429)","v":22605.844448849995},{"$f":"IF(CL$11=\"\",0,Calc!CL429)","v":22605.844448849995},{"$f":"IF(CM$11=\"\",0,Calc!CM429)","v":22605.844448849995},{"$f":"IF(CN$11=\"\",0,Calc!CN429)","v":22605.844448849995},{"$f":"IF(CO$11=\"\",0,Calc!CO429)","v":22605.844448849995},{"$f":"IF(CP$11=\"\",0,Calc!CP429)","v":22605.844448849995},{"$f":"IF(CQ$11=\"\",0,Calc!CQ429)","v":22605.844448849995},{"$f":"IF(CR$11=\"\",0,Calc!CR429)","v":22605.844448849995},{"$f":"IF(CS$11=\"\",0,Calc!CS429)","v":22605.844448849995},{"$f":"IF(CT$11=\"\",0,Calc!CT429)","v":22605.844448849995},{"$f":"IF(CU$11=\"\",0,Calc!CU429)","v":22605.844448849995},{"$f":"IF(CV$11=\"\",0,Calc!CV429)","v":23284.019782315499},{"$f":"IF(CW$11=\"\",0,Calc!CW429)","v":23284.019782315499},{"$f":"IF(CX$11=\"\",0,Calc!CX429)","v":23284.019782315499},{"$f":"IF(CY$11=\"\",0,Calc!CY429)","v":23284.019782315499},{"$f":"IF(CZ$11=\"\",0,Calc!CZ429)","v":23284.019782315499},{"$f":"IF(DA$11=\"\",0,Calc!DA429)","v":23284.019782315499},{"$f":"IF(DB$11=\"\",0,Calc!DB429)","v":23284.019782315499},{"$f":"IF(DC$11=\"\",0,Calc!DC429)","v":23284.019782315499},{"$f":"IF(DD$11=\"\",0,Calc!DD429)","v":23284.019782315499},{"$f":"IF(DE$11=\"\",0,Calc!DE429)","v":23284.019782315499},{"$f":"IF(DF$11=\"\",0,Calc!DF429)","v":23284.019782315499},{"$f":"IF(DG$11=\"\",0,Calc!DG429)","v":23284.019782315499},{"$f":"IF(DH$11=\"\",0,Calc!DH429)","v":23982.540375784967},{"$f":"IF(DI$11=\"\",0,Calc!DI429)","v":23982.540375784967},{"$f":"IF(DJ$11=\"\",0,Calc!DJ429)","v":23982.540375784967},{"$f":"IF(DK$11=\"\",0,Calc!DK429)","v":23982.540375784967},{"$f":"IF(DL$11=\"\",0,Calc!DL429)","v":23982.540375784967},{"$f":"IF(DM$11=\"\",0,Calc!DM429)","v":23982.540375784967},{"$f":"IF(DN$11=\"\",0,Calc!DN429)","v":23982.540375784967},{"$f":"IF(DO$11=\"\",0,Calc!DO429)","v":23982.540375784967},{"$f":"IF(DP$11=\"\",0,Calc!DP429)","v":23982.540375784967},{"$f":"IF(DQ$11=\"\",0,Calc!DQ429)","v":23982.540375784967},{"$f":"IF(DR$11=\"\",0,Calc!DR429)","v":23982.540375784967},{"$f":"IF(DS$11=\"\",0,Calc!DS429)","v":23982.540375784967},{"$f":"IF(DT$11=\"\",0,Calc!DT429)","v":24702.016587058508},{"$f":"IF(DU$11=\"\",0,Calc!DU429)","v":24702.016587058508},{"$f":"IF(DV$11=\"\",0,Calc!DV429)","v":24702.016587058508},{"$f":"IF(DW$11=\"\",0,Calc!DW429)","v":24702.016587058508},{"$f":"IF(DX$11=\"\",0,Calc!DX429)","v":24702.016587058508},{"$f":"IF(DY$11=\"\",0,Calc!DY429)","v":24702.016587058508},{"$f":"IF(DZ$11=\"\",0,Calc!DZ429)","v":24702.016587058508},{"$f":"IF(EA$11=\"\",0,Calc!EA429)","v":24702.016587058508},{"$f":"IF(EB$11=\"\",0,Calc!EB429)","v":24702.016587058508},{"$f":"IF(EC$11=\"\",0,Calc!EC429)","v":24702.016587058508},{"$f":"IF(ED$11=\"\",0,Calc!ED429)","v":24702.016587058508},{"$f":"IF(EE$11=\"\",0,Calc!EE429)","v":24702.016587058508},{"$f":"IF(EF$11=\"\",0,Calc!EF429)","v":25443.077084670265},{"$f":"IF(EG$11=\"\",0,Calc!EG429)","v":25443.077084670265},{"$f":"IF(EH$11=\"\",0,Calc!EH429)","v":25443.077084670265},{"$f":"IF(EI$11=\"\",0,Calc!EI429)","v":25443.077084670265},{"$f":"IF(EJ$11=\"\",0,Calc!EJ429)","v":25443.077084670265},{"$f":"IF(EK$11=\"\",0,Calc!EK429)","v":25443.077084670265},{"$f":"IF(EL$11=\"\",0,Calc!EL429)","v":25443.077084670265},{"$f":"IF(EM$11=\"\",0,Calc!EM429)","v":25443.077084670265},{"$f":"IF(EN$11=\"\",0,Calc!EN429)","v":25443.077084670265},{"$f":"IF(EO$11=\"\",0,Calc!EO429)","v":25443.077084670265},{"$f":"IF(EP$11=\"\",0,Calc!EP429)","v":25443.077084670265},{"$f":"IF(EQ$11=\"\",0,Calc!EQ429)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER429)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES429)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET429)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU429)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV429)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW429)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX429)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY429)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ429)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA429)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB429)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC429)","v":0}]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H195","v":"Прямые расходы"},{"$f":"I214","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L216)=0,$L216=0,$L216=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L216)))","v":"Пользователь поставщика"},null,{"$f":"L215+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$FD216,$Z$2:$FD$2,Periods!$Q$18),SUM($Z216:$FD216))","v":14260785},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA434)","v":267.75},{"$f":"IF(AB$11=\"\",0,Calc!AB434)","v":761.25},{"$f":"IF(AC$11=\"\",0,Calc!AC434)","v":1359.75},{"$f":"IF(AD$11=\"\",0,Calc!AD434)","v":2010.7499999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE434)","v":2714.2499999999995},{"$f":"IF(AF$11=\"\",0,Calc!AF434)","v":3470.25},{"$f":"IF(AG$11=\"\",0,Calc!AG434)","v":4278.75},{"$f":"IF(AH$11=\"\",0,Calc!AH434)","v":5139.75},{"$f":"IF(AI$11=\"\",0,Calc!AI434)","v":6053.25},{"$f":"IF(AJ$11=\"\",0,Calc!AJ434)","v":7019.2499999999991},{"$f":"IF(AK$11=\"\",0,Calc!AK434)","v":8037.75},{"$f":"IF(AL$11=\"\",0,Calc!AL434)","v":9108.7499999999982},{"$f":"IF(AM$11=\"\",0,Calc!AM434)","v":10232.25},{"$f":"IF(AN$11=\"\",0,Calc!AN434)","v":11408.25},{"$f":"IF(AO$11=\"\",0,Calc!AO434)","v":12636.75},{"$f":"IF(AP$11=\"\",0,Calc!AP434)","v":13917.75},{"$f":"IF(AQ$11=\"\",0,Calc!AQ434)","v":15251.25},{"$f":"IF(AR$11=\"\",0,Calc!AR434)","v":16637.25},{"$f":"IF(AS$11=\"\",0,Calc!AS434)","v":18075.75},{"$f":"IF(AT$11=\"\",0,Calc!AT434)","v":19566.75},{"$f":"IF(AU$11=\"\",0,Calc!AU434)","v":21110.25},{"$f":"IF(AV$11=\"\",0,Calc!AV434)","v":22706.25},{"$f":"IF(AW$11=\"\",0,Calc!AW434)","v":24354.75},{"$f":"IF(AX$11=\"\",0,Calc!AX434)","v":26055.749999999996},{"$f":"IF(AY$11=\"\",0,Calc!AY434)","v":27809.25},{"$f":"IF(AZ$11=\"\",0,Calc!AZ434)","v":29615.25},{"$f":"IF(BA$11=\"\",0,Calc!BA434)","v":31473.75},{"$f":"IF(BB$11=\"\",0,Calc!BB434)","v":33384.75},{"$f":"IF(BC$11=\"\",0,Calc!BC434)","v":35348.25},{"$f":"IF(BD$11=\"\",0,Calc!BD434)","v":37364.25},{"$f":"IF(BE$11=\"\",0,Calc!BE434)","v":39432.75},{"$f":"IF(BF$11=\"\",0,Calc!BF434)","v":41553.75},{"$f":"IF(BG$11=\"\",0,Calc!BG434)","v":43727.249999999993},{"$f":"IF(BH$11=\"\",0,Calc!BH434)","v":45953.249999999993},{"$f":"IF(BI$11=\"\",0,Calc!BI434)","v":48231.749999999993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ434)","v":50562.75},{"$f":"IF(BK$11=\"\",0,Calc!BK434)","v":52946.25},{"$f":"IF(BL$11=\"\",0,Calc!BL434)","v":55382.249999999993},{"$f":"IF(BM$11=\"\",0,Calc!BM434)","v":57870.749999999993},{"$f":"IF(BN$11=\"\",0,Calc!BN434)","v":60411.749999999993},{"$f":"IF(BO$11=\"\",0,Calc!BO434)","v":63000},{"$f":"IF(BP$11=\"\",0,Calc!BP434)","v":65625},{"$f":"IF(BQ$11=\"\",0,Calc!BQ434)","v":68250},{"$f":"IF(BR$11=\"\",0,Calc!BR434)","v":70874.999999999985},{"$f":"IF(BS$11=\"\",0,Calc!BS434)","v":73499.999999999985},{"$f":"IF(BT$11=\"\",0,Calc!BT434)","v":76124.999999999985},{"$f":"IF(BU$11=\"\",0,Calc!BU434)","v":78750},{"$f":"IF(BV$11=\"\",0,Calc!BV434)","v":81375},{"$f":"IF(BW$11=\"\",0,Calc!BW434)","v":84000},{"$f":"IF(BX$11=\"\",0,Calc!BX434)","v":86625},{"$f":"IF(BY$11=\"\",0,Calc!BY434)","v":89250},{"$f":"IF(BZ$11=\"\",0,Calc!BZ434)","v":91875},{"$f":"IF(CA$11=\"\",0,Calc!CA434)","v":94500},{"$f":"IF(CB$11=\"\",0,Calc!CB434)","v":97125},{"$f":"IF(CC$11=\"\",0,Calc!CC434)","v":99750},{"$f":"IF(CD$11=\"\",0,Calc!CD434)","v":102375},{"$f":"IF(CE$11=\"\",0,Calc!CE434)","v":105000},{"$f":"IF(CF$11=\"\",0,Calc!CF434)","v":107625},{"$f":"IF(CG$11=\"\",0,Calc!CG434)","v":110250},{"$f":"IF(CH$11=\"\",0,Calc!CH434)","v":112875},{"$f":"IF(CI$11=\"\",0,Calc!CI434)","v":115500},{"$f":"IF(CJ$11=\"\",0,Calc!CJ434)","v":118125},{"$f":"IF(CK$11=\"\",0,Calc!CK434)","v":120750},{"$f":"IF(CL$11=\"\",0,Calc!CL434)","v":123375},{"$f":"IF(CM$11=\"\",0,Calc!CM434)","v":126000},{"$f":"IF(CN$11=\"\",0,Calc!CN434)","v":128625},{"$f":"IF(CO$11=\"\",0,Calc!CO434)","v":131250},{"$f":"IF(CP$11=\"\",0,Calc!CP434)","v":133875},{"$f":"IF(CQ$11=\"\",0,Calc!CQ434)","v":136499.99999999997},{"$f":"IF(CR$11=\"\",0,Calc!CR434)","v":139124.99999999997},{"$f":"IF(CS$11=\"\",0,Calc!CS434)","v":141749.99999999997},{"$f":"IF(CT$11=\"\",0,Calc!CT434)","v":144374.99999999997},{"$f":"IF(CU$11=\"\",0,Calc!CU434)","v":146999.99999999997},{"$f":"IF(CV$11=\"\",0,Calc!CV434)","v":149624.99999999997},{"$f":"IF(CW$11=\"\",0,Calc!CW434)","v":152249.99999999997},{"$f":"IF(CX$11=\"\",0,Calc!CX434)","v":154875},{"$f":"IF(CY$11=\"\",0,Calc!CY434)","v":157500},{"$f":"IF(CZ$11=\"\",0,Calc!CZ434)","v":160125},{"$f":"IF(DA$11=\"\",0,Calc!DA434)","v":162750},{"$f":"IF(DB$11=\"\",0,Calc!DB434)","v":165375},{"$f":"IF(DC$11=\"\",0,Calc!DC434)","v":168000},{"$f":"IF(DD$11=\"\",0,Calc!DD434)","v":170625},{"$f":"IF(DE$11=\"\",0,Calc!DE434)","v":173250},{"$f":"IF(DF$11=\"\",0,Calc!DF434)","v":175875},{"$f":"IF(DG$11=\"\",0,Calc!DG434)","v":178500},{"$f":"IF(DH$11=\"\",0,Calc!DH434)","v":181125},{"$f":"IF(DI$11=\"\",0,Calc!DI434)","v":183750},{"$f":"IF(DJ$11=\"\",0,Calc!DJ434)","v":186375},{"$f":"IF(DK$11=\"\",0,Calc!DK434)","v":189000},{"$f":"IF(DL$11=\"\",0,Calc!DL434)","v":191625},{"$f":"IF(DM$11=\"\",0,Calc!DM434)","v":194250},{"$f":"IF(DN$11=\"\",0,Calc!DN434)","v":196875},{"$f":"IF(DO$11=\"\",0,Calc!DO434)","v":199500},{"$f":"IF(DP$11=\"\",0,Calc!DP434)","v":202125},{"$f":"IF(DQ$11=\"\",0,Calc!DQ434)","v":204750},{"$f":"IF(DR$11=\"\",0,Calc!DR434)","v":207375},{"$f":"IF(DS$11=\"\",0,Calc!DS434)","v":210000},{"$f":"IF(DT$11=\"\",0,Calc!DT434)","v":212625},{"$f":"IF(DU$11=\"\",0,Calc!DU434)","v":215250},{"$f":"IF(DV$11=\"\",0,Calc!DV434)","v":217875},{"$f":"IF(DW$11=\"\",0,Calc!DW434)","v":220500},{"$f":"IF(DX$11=\"\",0,Calc!DX434)","v":223125},{"$f":"IF(DY$11=\"\",0,Calc!DY434)","v":225750},{"$f":"IF(DZ$11=\"\",0,Calc!DZ434)","v":228375},{"$f":"IF(EA$11=\"\",0,Calc!EA434)","v":231000},{"$f":"IF(EB$11=\"\",0,Calc!EB434)","v":233625},{"$f":"IF(EC$11=\"\",0,Calc!EC434)","v":236250},{"$f":"IF(ED$11=\"\",0,Calc!ED434)","v":238875},{"$f":"IF(EE$11=\"\",0,Calc!EE434)","v":241500},{"$f":"IF(EF$11=\"\",0,Calc!EF434)","v":244125},{"$f":"IF(EG$11=\"\",0,Calc!EG434)","v":246750},{"$f":"IF(EH$11=\"\",0,Calc!EH434)","v":249375},{"$f":"IF(EI$11=\"\",0,Calc!EI434)","v":252000},{"$f":"IF(EJ$11=\"\",0,Calc!EJ434)","v":254625},{"$f":"IF(EK$11=\"\",0,Calc!EK434)","v":257250},{"$f":"IF(EL$11=\"\",0,Calc!EL434)","v":259875},{"$f":"IF(EM$11=\"\",0,Calc!EM434)","v":262500},{"$f":"IF(EN$11=\"\",0,Calc!EN434)","v":265125},{"$f":"IF(EO$11=\"\",0,Calc!EO434)","v":267750},{"$f":"IF(EP$11=\"\",0,Calc!EP434)","v":242917.49999999994},{"$f":"IF(EQ$11=\"\",0,Calc!EQ434)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER434)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES434)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET434)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU434)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV434)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW434)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX434)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY434)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ434)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA434)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB434)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC434)","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H198","v":"Прямые расходы"},{"$f":"I217","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L219)=0,$L219=0,$L219=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L219)))","v":"Аккаунт и аналитика магазина"},null,{"$f":"L218+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$FD219,$Z$2:$FD$2,Periods!$Q$18),SUM($Z219:$FD219))","v":42193978.920000002},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA437)","v":12.959999999999999},{"$f":"IF(AB$11=\"\",0,Calc!AB437)","v":289.38184615384614},{"$f":"IF(AC$11=\"\",0,Calc!AC437)","v":1177.3163076923079},{"$f":"IF(AD$11=\"\",0,Calc!AD437)","v":3908.6113846153848},{"$f":"IF(AE$11=\"\",0,Calc!AE437)","v":7270.759384615385},{"$f":"IF(AF$11=\"\",0,Calc!AF437)","v":11695.31833846154},{"$f":"IF(AG$11=\"\",0,Calc!AG437)","v":17556.383630769229},{"$f":"IF(AH$11=\"\",0,Calc!AH437)","v":25104.57175384615},{"$f":"IF(AI$11=\"\",0,Calc!AI437)","v":34228.177476923076},{"$f":"IF(AJ$11=\"\",0,Calc!AJ437)","v":44815.49556923077},{"$f":"IF(AK$11=\"\",0,Calc!AK437)","v":56754.820799999994},{"$f":"IF(AL$11=\"\",0,Calc!AL437)","v":69934.447938461526},{"$f":"IF(AM$11=\"\",0,Calc!AM437)","v":84242.671753846138},{"$f":"IF(AN$11=\"\",0,Calc!AN437)","v":99567.787015384616},{"$f":"IF(AO$11=\"\",0,Calc!AO437)","v":115420.25464615386},{"$f":"IF(AP$11=\"\",0,Calc!AP437)","v":131244.99784615386},{"$f":"IF(AQ$11=\"\",0,Calc!AQ437)","v":144855.11630769234},{"$f":"IF(AR$11=\"\",0,Calc!AR437)","v":158160.12646153849},{"$f":"IF(AS$11=\"\",0,Calc!AS437)","v":170498.81907692307},{"$f":"IF(AT$11=\"\",0,Calc!AT437)","v":181293.10836923076},{"$f":"IF(AU$11=\"\",0,Calc!AU437)","v":190131.15544615383},{"$f":"IF(AV$11=\"\",0,Calc!AV437)","v":197182.98553846154},{"$f":"IF(AW$11=\"\",0,Calc!AW437)","v":202618.62387692308},{"$f":"IF(AX$11=\"\",0,Calc!AX437)","v":206608.09569230766},{"$f":"IF(AY$11=\"\",0,Calc!AY437)","v":209451.0262153846},{"$f":"IF(AZ$11=\"\",0,Calc!AZ437)","v":211469.72067692305},{"$f":"IF(BA$11=\"\",0,Calc!BA437)","v":213550.24430769231},{"$f":"IF(BB$11=\"\",0,Calc!BB437)","v":215182.22233846155},{"$f":"IF(BC$11=\"\",0,Calc!BC437)","v":216762.47999999998},{"$f":"IF(BD$11=\"\",0,Calc!BD437)","v":218642.32799999998},{"$f":"IF(BE$11=\"\",0,Calc!BE437)","v":221082.04799999998},{"$f":"IF(BF$11=\"\",0,Calc!BF437)","v":224023.32000000007},{"$f":"IF(BG$11=\"\",0,Calc!BG437)","v":227407.82400000002},{"$f":"IF(BH$11=\"\",0,Calc!BH437)","v":231177.24},{"$f":"IF(BI$11=\"\",0,Calc!BI437)","v":235273.24799999996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ437)","v":239637.52799999999},{"$f":"IF(BK$11=\"\",0,Calc!BK437)","v":244211.76},{"$f":"IF(BL$11=\"\",0,Calc!BL437)","v":248937.62400000001},{"$f":"IF(BM$11=\"\",0,Calc!BM437)","v":253756.79999999999},{"$f":"IF(BN$11=\"\",0,Calc!BN437)","v":258616.8},{"$f":"IF(BO$11=\"\",0,Calc!BO437)","v":263476.8},{"$f":"IF(BP$11=\"\",0,Calc!BP437)","v":268336.8},{"$f":"IF(BQ$11=\"\",0,Calc!BQ437)","v":273196.79999999999},{"$f":"IF(BR$11=\"\",0,Calc!BR437)","v":278056.8},{"$f":"IF(BS$11=\"\",0,Calc!BS437)","v":282916.8},{"$f":"IF(BT$11=\"\",0,Calc!BT437)","v":287776.8},{"$f":"IF(BU$11=\"\",0,Calc!BU437)","v":292636.79999999999},{"$f":"IF(BV$11=\"\",0,Calc!BV437)","v":297496.80000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW437)","v":302356.80000000005},{"$f":"IF(BX$11=\"\",0,Calc!BX437)","v":307216.80000000005},{"$f":"IF(BY$11=\"\",0,Calc!BY437)","v":312076.80000000005},{"$f":"IF(BZ$11=\"\",0,Calc!BZ437)","v":316936.80000000005},{"$f":"IF(CA$11=\"\",0,Calc!CA437)","v":321796.80000000005},{"$f":"IF(CB$11=\"\",0,Calc!CB437)","v":326656.80000000005},{"$f":"IF(CC$11=\"\",0,Calc!CC437)","v":331516.80000000005},{"$f":"IF(CD$11=\"\",0,Calc!CD437)","v":336376.80000000005},{"$f":"IF(CE$11=\"\",0,Calc!CE437)","v":341236.80000000005},{"$f":"IF(CF$11=\"\",0,Calc!CF437)","v":346096.80000000005},{"$f":"IF(CG$11=\"\",0,Calc!CG437)","v":350956.80000000005},{"$f":"IF(CH$11=\"\",0,Calc!CH437)","v":355816.80000000005},{"$f":"IF(CI$11=\"\",0,Calc!CI437)","v":360676.80000000005},{"$f":"IF(CJ$11=\"\",0,Calc!CJ437)","v":365536.80000000005},{"$f":"IF(CK$11=\"\",0,Calc!CK437)","v":370396.80000000005},{"$f":"IF(CL$11=\"\",0,Calc!CL437)","v":375256.80000000005},{"$f":"IF(CM$11=\"\",0,Calc!CM437)","v":380116.80000000005},{"$f":"IF(CN$11=\"\",0,Calc!CN437)","v":384976.80000000005},{"$f":"IF(CO$11=\"\",0,Calc!CO437)","v":389836.80000000005},{"$f":"IF(CP$11=\"\",0,Calc!CP437)","v":394696.80000000005},{"$f":"IF(CQ$11=\"\",0,Calc!CQ437)","v":399556.80000000005},{"$f":"IF(CR$11=\"\",0,Calc!CR437)","v":404416.80000000005},{"$f":"IF(CS$11=\"\",0,Calc!CS437)","v":409276.80000000005},{"$f":"IF(CT$11=\"\",0,Calc!CT437)","v":414136.80000000005},{"$f":"IF(CU$11=\"\",0,Calc!CU437)","v":418996.80000000005},{"$f":"IF(CV$11=\"\",0,Calc!CV437)","v":423856.80000000005},{"$f":"IF(CW$11=\"\",0,Calc!CW437)","v":428716.80000000005},{"$f":"IF(CX$11=\"\",0,Calc!CX437)","v":433576.80000000005},{"$f":"IF(CY$11=\"\",0,Calc!CY437)","v":438436.80000000005},{"$f":"IF(CZ$11=\"\",0,Calc!CZ437)","v":443296.80000000005},{"$f":"IF(DA$11=\"\",0,Calc!DA437)","v":448156.80000000005},{"$f":"IF(DB$11=\"\",0,Calc!DB437)","v":453016.80000000005},{"$f":"IF(DC$11=\"\",0,Calc!DC437)","v":457876.80000000005},{"$f":"IF(DD$11=\"\",0,Calc!DD437)","v":462736.80000000005},{"$f":"IF(DE$11=\"\",0,Calc!DE437)","v":467596.80000000005},{"$f":"IF(DF$11=\"\",0,Calc!DF437)","v":472456.80000000005},{"$f":"IF(DG$11=\"\",0,Calc!DG437)","v":477316.80000000005},{"$f":"IF(DH$11=\"\",0,Calc!DH437)","v":482176.80000000005},{"$f":"IF(DI$11=\"\",0,Calc!DI437)","v":487036.80000000005},{"$f":"IF(DJ$11=\"\",0,Calc!DJ437)","v":491896.80000000005},{"$f":"IF(DK$11=\"\",0,Calc!DK437)","v":496756.80000000005},{"$f":"IF(DL$11=\"\",0,Calc!DL437)","v":501616.80000000005},{"$f":"IF(DM$11=\"\",0,Calc!DM437)","v":506476.80000000005},{"$f":"IF(DN$11=\"\",0,Calc!DN437)","v":511336.80000000005},{"$f":"IF(DO$11=\"\",0,Calc!DO437)","v":516196.80000000005},{"$f":"IF(DP$11=\"\",0,Calc!DP437)","v":521056.80000000005},{"$f":"IF(DQ$11=\"\",0,Calc!DQ437)","v":525916.80000000005},{"$f":"IF(DR$11=\"\",0,Calc!DR437)","v":530776.80000000005},{"$f":"IF(DS$11=\"\",0,Calc!DS437)","v":535636.80000000005},{"$f":"IF(DT$11=\"\",0,Calc!DT437)","v":540496.80000000005},{"$f":"IF(DU$11=\"\",0,Calc!DU437)","v":545356.80000000005},{"$f":"IF(DV$11=\"\",0,Calc!DV437)","v":550216.80000000005},{"$f":"IF(DW$11=\"\",0,Calc!DW437)","v":555076.80000000005},{"$f":"IF(DX$11=\"\",0,Calc!DX437)","v":559936.80000000005},{"$f":"IF(DY$11=\"\",0,Calc!DY437)","v":564796.80000000005},{"$f":"IF(DZ$11=\"\",0,Calc!DZ437)","v":569656.80000000005},{"$f":"IF(EA$11=\"\",0,Calc!EA437)","v":574516.80000000005},{"$f":"IF(EB$11=\"\",0,Calc!EB437)","v":579376.80000000005},{"$f":"IF(EC$11=\"\",0,Calc!EC437)","v":584236.80000000005},{"$f":"IF(ED$11=\"\",0,Calc!ED437)","v":589096.80000000005},{"$f":"IF(EE$11=\"\",0,Calc!EE437)","v":593956.79999999993},{"$f":"IF(EF$11=\"\",0,Calc!EF437)","v":598816.79999999993},{"$f":"IF(EG$11=\"\",0,Calc!EG437)","v":603676.79999999993},{"$f":"IF(EH$11=\"\",0,Calc!EH437)","v":608536.79999999993},{"$f":"IF(EI$11=\"\",0,Calc!EI437)","v":613396.79999999993},{"$f":"IF(EJ$11=\"\",0,Calc!EJ437)","v":618256.79999999993},{"$f":"IF(EK$11=\"\",0,Calc!EK437)","v":623116.79999999993},{"$f":"IF(EL$11=\"\",0,Calc!EL437)","v":627976.79999999993},{"$f":"IF(EM$11=\"\",0,Calc!EM437)","v":632836.79999999993},{"$f":"IF(EN$11=\"\",0,Calc!EN437)","v":637696.79999999993},{"$f":"IF(EO$11=\"\",0,Calc!EO437)","v":642556.79999999993},{"$f":"IF(EP$11=\"\",0,Calc!EP437)","v":581897.5199999999},{"$f":"IF(EQ$11=\"\",0,Calc!EQ437)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER437)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES437)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET437)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU437)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV437)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW437)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX437)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY437)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ437)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA437)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB437)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC437)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":233},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H229","v":"Управленческие расходы"},{"$f":"I230","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L233)=0,$L233=0,$L233=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L233)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B233=Lists!$CU$24,SUMIFS($Z233:$FD233,$Z$2:$FD$2,Periods!$Q$18),SUM($Z233:$FD233))","v":21906266.423317466},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA609)","v":80000},{"$f":"IF(AB$11=\"\",0,Calc!AB609)","v":160000},{"$f":"IF(AC$11=\"\",0,Calc!AC609)","v":160000},{"$f":"IF(AD$11=\"\",0,Calc!AD609)","v":160000},{"$f":"IF(AE$11=\"\",0,Calc!AE609)","v":160000},{"$f":"IF(AF$11=\"\",0,Calc!AF609)","v":160000},{"$f":"IF(AG$11=\"\",0,Calc!AG609)","v":160000},{"$f":"IF(AH$11=\"\",0,Calc!AH609)","v":160000},{"$f":"IF(AI$11=\"\",0,Calc!AI609)","v":160000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ609)","v":160000},{"$f":"IF(AK$11=\"\",0,Calc!AK609)","v":160000},{"$f":"IF(AL$11=\"\",0,Calc!AL609)","v":160000},{"$f":"IF(AM$11=\"\",0,Calc!AM609)","v":162400},{"$f":"IF(AN$11=\"\",0,Calc!AN609)","v":164800},{"$f":"IF(AO$11=\"\",0,Calc!AO609)","v":164800},{"$f":"IF(AP$11=\"\",0,Calc!AP609)","v":164800},{"$f":"IF(AQ$11=\"\",0,Calc!AQ609)","v":164800},{"$f":"IF(AR$11=\"\",0,Calc!AR609)","v":164800},{"$f":"IF(AS$11=\"\",0,Calc!AS609)","v":164800},{"$f":"IF(AT$11=\"\",0,Calc!AT609)","v":164800},{"$f":"IF(AU$11=\"\",0,Calc!AU609)","v":164800},{"$f":"IF(AV$11=\"\",0,Calc!AV609)","v":164800},{"$f":"IF(AW$11=\"\",0,Calc!AW609)","v":164800},{"$f":"IF(AX$11=\"\",0,Calc!AX609)","v":164800},{"$f":"IF(AY$11=\"\",0,Calc!AY609)","v":167272},{"$f":"IF(AZ$11=\"\",0,Calc!AZ609)","v":169744},{"$f":"IF(BA$11=\"\",0,Calc!BA609)","v":169744},{"$f":"IF(BB$11=\"\",0,Calc!BB609)","v":169744},{"$f":"IF(BC$11=\"\",0,Calc!BC609)","v":169744},{"$f":"IF(BD$11=\"\",0,Calc!BD609)","v":169744},{"$f":"IF(BE$11=\"\",0,Calc!BE609)","v":169744},{"$f":"IF(BF$11=\"\",0,Calc!BF609)","v":169744},{"$f":"IF(BG$11=\"\",0,Calc!BG609)","v":169744},{"$f":"IF(BH$11=\"\",0,Calc!BH609)","v":169744},{"$f":"IF(BI$11=\"\",0,Calc!BI609)","v":169744},{"$f":"IF(BJ$11=\"\",0,Calc!BJ609)","v":169744},{"$f":"IF(BK$11=\"\",0,Calc!BK609)","v":172290.16},{"$f":"IF(BL$11=\"\",0,Calc!BL609)","v":174836.32},{"$f":"IF(BM$11=\"\",0,Calc!BM609)","v":174836.32},{"$f":"IF(BN$11=\"\",0,Calc!BN609)","v":174836.32},{"$f":"IF(BO$11=\"\",0,Calc!BO609)","v":174836.32},{"$f":"IF(BP$11=\"\",0,Calc!BP609)","v":174836.32},{"$f":"IF(BQ$11=\"\",0,Calc!BQ609)","v":174836.32},{"$f":"IF(BR$11=\"\",0,Calc!BR609)","v":174836.32},{"$f":"IF(BS$11=\"\",0,Calc!BS609)","v":174836.32},{"$f":"IF(BT$11=\"\",0,Calc!BT609)","v":174836.32},{"$f":"IF(BU$11=\"\",0,Calc!BU609)","v":174836.32},{"$f":"IF(BV$11=\"\",0,Calc!BV609)","v":174836.32},{"$f":"IF(BW$11=\"\",0,Calc!BW609)","v":177458.86479999998},{"$f":"IF(BX$11=\"\",0,Calc!BX609)","v":180081.40959999998},{"$f":"IF(BY$11=\"\",0,Calc!BY609)","v":180081.40959999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ609)","v":180081.40959999998},{"$f":"IF(CA$11=\"\",0,Calc!CA609)","v":180081.40959999998},{"$f":"IF(CB$11=\"\",0,Calc!CB609)","v":180081.40959999998},{"$f":"IF(CC$11=\"\",0,Calc!CC609)","v":180081.40959999998},{"$f":"IF(CD$11=\"\",0,Calc!CD609)","v":180081.40959999998},{"$f":"IF(CE$11=\"\",0,Calc!CE609)","v":180081.40959999998},{"$f":"IF(CF$11=\"\",0,Calc!CF609)","v":180081.40959999998},{"$f":"IF(CG$11=\"\",0,Calc!CG609)","v":180081.40959999998},{"$f":"IF(CH$11=\"\",0,Calc!CH609)","v":180081.40959999998},{"$f":"IF(CI$11=\"\",0,Calc!CI609)","v":182782.63074399997},{"$f":"IF(CJ$11=\"\",0,Calc!CJ609)","v":185483.85188799998},{"$f":"IF(CK$11=\"\",0,Calc!CK609)","v":185483.85188799998},{"$f":"IF(CL$11=\"\",0,Calc!CL609)","v":185483.85188799998},{"$f":"IF(CM$11=\"\",0,Calc!CM609)","v":185483.85188799998},{"$f":"IF(CN$11=\"\",0,Calc!CN609)","v":185483.85188799998},{"$f":"IF(CO$11=\"\",0,Calc!CO609)","v":185483.85188799998},{"$f":"IF(CP$11=\"\",0,Calc!CP609)","v":185483.85188799998},{"$f":"IF(CQ$11=\"\",0,Calc!CQ609)","v":185483.85188799998},{"$f":"IF(CR$11=\"\",0,Calc!CR609)","v":185483.85188799998},{"$f":"IF(CS$11=\"\",0,Calc!CS609)","v":185483.85188799998},{"$f":"IF(CT$11=\"\",0,Calc!CT609)","v":185483.85188799998},{"$f":"IF(CU$11=\"\",0,Calc!CU609)","v":188266.10966631997},{"$f":"IF(CV$11=\"\",0,Calc!CV609)","v":191048.36744464},{"$f":"IF(CW$11=\"\",0,Calc!CW609)","v":191048.36744464},{"$f":"IF(CX$11=\"\",0,Calc!CX609)","v":191048.36744464},{"$f":"IF(CY$11=\"\",0,Calc!CY609)","v":191048.36744464},{"$f":"IF(CZ$11=\"\",0,Calc!CZ609)","v":191048.36744464},{"$f":"IF(DA$11=\"\",0,Calc!DA609)","v":191048.36744464},{"$f":"IF(DB$11=\"\",0,Calc!DB609)","v":191048.36744464},{"$f":"IF(DC$11=\"\",0,Calc!DC609)","v":191048.36744464},{"$f":"IF(DD$11=\"\",0,Calc!DD609)","v":191048.36744464},{"$f":"IF(DE$11=\"\",0,Calc!DE609)","v":191048.36744464},{"$f":"IF(DF$11=\"\",0,Calc!DF609)","v":191048.36744464},{"$f":"IF(DG$11=\"\",0,Calc!DG609)","v":193914.09295630961},{"$f":"IF(DH$11=\"\",0,Calc!DH609)","v":196779.8184679792},{"$f":"IF(DI$11=\"\",0,Calc!DI609)","v":196779.8184679792},{"$f":"IF(DJ$11=\"\",0,Calc!DJ609)","v":196779.8184679792},{"$f":"IF(DK$11=\"\",0,Calc!DK609)","v":196779.8184679792},{"$f":"IF(DL$11=\"\",0,Calc!DL609)","v":196779.8184679792},{"$f":"IF(DM$11=\"\",0,Calc!DM609)","v":196779.8184679792},{"$f":"IF(DN$11=\"\",0,Calc!DN609)","v":196779.8184679792},{"$f":"IF(DO$11=\"\",0,Calc!DO609)","v":196779.8184679792},{"$f":"IF(DP$11=\"\",0,Calc!DP609)","v":196779.8184679792},{"$f":"IF(DQ$11=\"\",0,Calc!DQ609)","v":196779.8184679792},{"$f":"IF(DR$11=\"\",0,Calc!DR609)","v":196779.8184679792},{"$f":"IF(DS$11=\"\",0,Calc!DS609)","v":199731.51574499888},{"$f":"IF(DT$11=\"\",0,Calc!DT609)","v":202683.21302201855},{"$f":"IF(DU$11=\"\",0,Calc!DU609)","v":202683.21302201855},{"$f":"IF(DV$11=\"\",0,Calc!DV609)","v":202683.21302201855},{"$f":"IF(DW$11=\"\",0,Calc!DW609)","v":202683.21302201855},{"$f":"IF(DX$11=\"\",0,Calc!DX609)","v":202683.21302201855},{"$f":"IF(DY$11=\"\",0,Calc!DY609)","v":202683.21302201855},{"$f":"IF(DZ$11=\"\",0,Calc!DZ609)","v":202683.21302201855},{"$f":"IF(EA$11=\"\",0,Calc!EA609)","v":202683.21302201855},{"$f":"IF(EB$11=\"\",0,Calc!EB609)","v":202683.21302201855},{"$f":"IF(EC$11=\"\",0,Calc!EC609)","v":202683.21302201855},{"$f":"IF(ED$11=\"\",0,Calc!ED609)","v":202683.21302201855},{"$f":"IF(EE$11=\"\",0,Calc!EE609)","v":205723.46121734881},{"$f":"IF(EF$11=\"\",0,Calc!EF609)","v":208763.70941267911},{"$f":"IF(EG$11=\"\",0,Calc!EG609)","v":208763.70941267911},{"$f":"IF(EH$11=\"\",0,Calc!EH609)","v":208763.70941267911},{"$f":"IF(EI$11=\"\",0,Calc!EI609)","v":208763.70941267911},{"$f":"IF(EJ$11=\"\",0,Calc!EJ609)","v":208763.70941267911},{"$f":"IF(EK$11=\"\",0,Calc!EK609)","v":208763.70941267911},{"$f":"IF(EL$11=\"\",0,Calc!EL609)","v":208763.70941267911},{"$f":"IF(EM$11=\"\",0,Calc!EM609)","v":208763.70941267911},{"$f":"IF(EN$11=\"\",0,Calc!EN609)","v":208763.70941267911},{"$f":"IF(EO$11=\"\",0,Calc!EO609)","v":208763.70941267911},{"$f":"IF(EP$11=\"\",0,Calc!EP609)","v":208763.70941267911},{"$f":"IF(EQ$11=\"\",0,Calc!EQ609)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER609)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES609)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET609)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU609)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV609)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW609)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX609)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY609)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ609)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA609)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB609)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC609)","v":0}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H233","v":"Управленческие расходы"},{"$f":"I234","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L237)=0,$L237=0,$L237=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L237)))","v":"Персонал - 10"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$FD237,$Z$2:$FD$2,Periods!$Q$18),SUM($Z237:$FD237))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA613)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB613)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC613)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD613)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE613)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF613)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG613)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH613)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI613)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ613)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK613)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL613)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM613)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN613)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO613)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP613)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ613)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR613)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS613)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT613)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU613)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV613)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW613)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX613)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY613)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ613)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA613)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB613)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC613)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD613)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE613)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF613)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG613)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH613)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI613)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ613)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK613)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL613)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM613)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN613)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO613)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP613)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ613)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR613)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS613)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT613)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU613)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV613)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW613)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX613)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY613)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ613)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA613)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB613)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC613)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD613)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE613)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF613)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG613)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH613)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI613)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ613)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK613)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL613)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM613)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN613)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO613)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP613)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ613)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR613)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS613)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT613)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU613)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV613)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW613)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX613)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY613)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ613)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA613)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB613)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC613)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD613)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE613)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF613)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG613)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH613)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI613)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ613)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK613)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL613)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM613)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN613)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO613)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP613)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ613)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR613)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS613)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT613)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU613)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV613)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW613)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX613)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY613)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ613)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA613)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB613)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC613)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED613)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE613)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF613)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG613)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH613)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI613)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ613)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK613)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL613)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM613)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN613)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO613)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP613)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ613)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER613)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES613)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET613)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU613)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV613)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW613)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX613)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY613)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ613)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA613)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB613)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC613)","v":0}]
[{"$f":"ROW()","v":244},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H240","v":"Управленческие расходы"},{"$f":"I241","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L244)=0,$L244=0,$L244=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L244)))","v":"Канцелярские расходы"},null,{"$f":"L243+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B244=Lists!$CU$24,SUMIFS($Z244:$FD244,$Z$2:$FD$2,Periods!$Q$18),SUM($Z244:$FD244))","v":5327500.4009497007},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA620)","v":11037.691041666667},{"$f":"IF(AB$11=\"\",0,Calc!AB620)","v":11093.214052083333},{"$f":"IF(AC$11=\"\",0,Calc!AC620)","v":11230.822043770033},{"$f":"IF(AD$11=\"\",0,Calc!AD620)","v":11388.064007211538},{"$f":"IF(AE$11=\"\",0,Calc!AE620)","v":11579.08208994391},{"$f":"IF(AF$11=\"\",0,Calc!AF620)","v":11818.018439503205},{"$f":"IF(AG$11=\"\",0,Calc!AG620)","v":12118.086998217146},{"$f":"IF(AH$11=\"\",0,Calc!AH620)","v":12475.65121386218},{"$f":"IF(AI$11=\"\",0,Calc!AI620)","v":12887.074534214744},{"$f":"IF(AJ$11=\"\",0,Calc!AJ620)","v":13348.720407051282},{"$f":"IF(AK$11=\"\",0,Calc!AK620)","v":13856.952280148238},{"$f":"IF(AL$11=\"\",0,Calc!AL620)","v":14408.13360128205},{"$f":"IF(AM$11=\"\",0,Calc!AM620)","v":15748.559209140625},{"$f":"IF(AN$11=\"\",0,Calc!AN620)","v":16406.038297704326},{"$f":"IF(AO$11=\"\",0,Calc!AO620)","v":17097.159167202524},{"$f":"IF(AP$11=\"\",0,Calc!AP620)","v":17688.949849459135},{"$f":"IF(AQ$11=\"\",0,Calc!AQ620)","v":18284.343028185096},{"$f":"IF(AR$11=\"\",0,Calc!AR620)","v":18860.736825420674},{"$f":"IF(AS$11=\"\",0,Calc!AS620)","v":19395.529363206129},{"$f":"IF(AT$11=\"\",0,Calc!AT620)","v":19866.118763581733},{"$f":"IF(AU$11=\"\",0,Calc!AU620)","v":20278.316938022836},{"$f":"IF(AV$11=\"\",0,Calc!AV620)","v":20637.935798004808},{"$f":"IF(AW$11=\"\",0,Calc!AW620)","v":20950.787255003004},{"$f":"IF(AX$11=\"\",0,Calc!AX620)","v":21222.683220492789},{"$f":"IF(AY$11=\"\",0,Calc!AY620)","v":22532.407386246996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ620)","v":22796.714877272236},{"$f":"IF(BA$11=\"\",0,Calc!BA620)","v":23044.466877560244},{"$f":"IF(BB$11=\"\",0,Calc!BB620)","v":23289.906148359376},{"$f":"IF(BC$11=\"\",0,Calc!BC620)","v":23547.275450917969},{"$f":"IF(BD$11=\"\",0,Calc!BD620)","v":23830.817546484373},{"$f":"IF(BE$11=\"\",0,Calc!BE620)","v":24138.439226835937},{"$f":"IF(BF$11=\"\",0,Calc!BF620)","v":24468.047283749998},{"$f":"IF(BG$11=\"\",0,Calc!BG620)","v":24817.548509003904},{"$f":"IF(BH$11=\"\",0,Calc!BH620)","v":25184.849694375},{"$f":"IF(BI$11=\"\",0,Calc!BI620)","v":25567.857631640625},{"$f":"IF(BJ$11=\"\",0,Calc!BJ620)","v":25964.479112578123},{"$f":"IF(BK$11=\"\",0,Calc!BK620)","v":27691.251975413088},{"$f":"IF(BL$11=\"\",0,Calc!BL620)","v":28129.699366207031},{"$f":"IF(BM$11=\"\",0,Calc!BM620)","v":28575.847371955075},{"$f":"IF(BN$11=\"\",0,Calc!BN620)","v":29027.498124023441},{"$f":"IF(BO$11=\"\",0,Calc!BO620)","v":29484.651622412111},{"$f":"IF(BP$11=\"\",0,Calc!BP620)","v":29942.944657910157},{"$f":"IF(BQ$11=\"\",0,Calc!BQ620)","v":30401.237693408206},{"$f":"IF(BR$11=\"\",0,Calc!BR620)","v":30859.530728906251},{"$f":"IF(BS$11=\"\",0,Calc!BS620)","v":31317.8237644043},{"$f":"IF(BT$11=\"\",0,Calc!BT620)","v":31776.116799902342},{"$f":"IF(BU$11=\"\",0,Calc!BU620)","v":32234.409835400395},{"$f":"IF(BV$11=\"\",0,Calc!BV620)","v":32692.70287089844},{"$f":"IF(BW$11=\"\",0,Calc!BW620)","v":34808.545701716313},{"$f":"IF(BX$11=\"\",0,Calc!BX620)","v":35289.753388989258},{"$f":"IF(BY$11=\"\",0,Calc!BY620)","v":35770.961076262211},{"$f":"IF(BZ$11=\"\",0,Calc!BZ620)","v":36252.168763535155},{"$f":"IF(CA$11=\"\",0,Calc!CA620)","v":36733.376450808108},{"$f":"IF(CB$11=\"\",0,Calc!CB620)","v":37214.58413808106},{"$f":"IF(CC$11=\"\",0,Calc!CC620)","v":37695.791825354005},{"$f":"IF(CD$11=\"\",0,Calc!CD620)","v":38176.999512626957},{"$f":"IF(CE$11=\"\",0,Calc!CE620)","v":38658.207199899909},{"$f":"IF(CF$11=\"\",0,Calc!CF620)","v":39139.414887172854},{"$f":"IF(CG$11=\"\",0,Calc!CG620)","v":39620.622574445799},{"$f":"IF(CH$11=\"\",0,Calc!CH620)","v":40101.830261718751},{"$f":"IF(CI$11=\"\",0,Calc!CI620)","v":42612.189846441288},{"$f":"IF(CJ$11=\"\",0,Calc!CJ620)","v":43117.457918077882},{"$f":"IF(CK$11=\"\",0,Calc!CK620)","v":43622.725989714483},{"$f":"IF(CL$11=\"\",0,Calc!CL620)","v":44127.994061351077},{"$f":"IF(CM$11=\"\",0,Calc!CM620)","v":44633.262132987671},{"$f":"IF(CN$11=\"\",0,Calc!CN620)","v":45138.530204624272},{"$f":"IF(CO$11=\"\",0,Calc!CO620)","v":45643.798276260866},{"$f":"IF(CP$11=\"\",0,Calc!CP620)","v":46149.06634789746},{"$f":"IF(CQ$11=\"\",0,Calc!CQ620)","v":46654.334419534061},{"$f":"IF(CR$11=\"\",0,Calc!CR620)","v":47159.602491170663},{"$f":"IF(CS$11=\"\",0,Calc!CS620)","v":47664.870562807257},{"$f":"IF(CT$11=\"\",0,Calc!CT620)","v":48170.138634443858},{"$f":"IF(CU$11=\"\",0,Calc!CU620)","v":51109.177041384464},{"$f":"IF(CV$11=\"\",0,Calc!CV620)","v":51639.708516602885},{"$f":"IF(CW$11=\"\",0,Calc!CW620)","v":52170.23999182132},{"$f":"IF(CX$11=\"\",0,Calc!CX620)","v":52700.77146703974},{"$f":"IF(CY$11=\"\",0,Calc!CY620)","v":53231.30294225816},{"$f":"IF(CZ$11=\"\",0,Calc!CZ620)","v":53761.834417476588},{"$f":"IF(DA$11=\"\",0,Calc!DA620)","v":54292.365892695023},{"$f":"IF(DB$11=\"\",0,Calc!DB620)","v":54822.897367913451},{"$f":"IF(DC$11=\"\",0,Calc!DC620)","v":55353.428843131871},{"$f":"IF(DD$11=\"\",0,Calc!DD620)","v":55883.960318350291},{"$f":"IF(DE$11=\"\",0,Calc!DE620)","v":56414.491793568726},{"$f":"IF(DF$11=\"\",0,Calc!DF620)","v":56945.023268787161},{"$f":"IF(DG$11=\"\",0,Calc!DG620)","v":60349.332481205885},{"$f":"IF(DH$11=\"\",0,Calc!DH620)","v":60906.390530185236},{"$f":"IF(DI$11=\"\",0,Calc!DI620)","v":61463.448579164586},{"$f":"IF(DJ$11=\"\",0,Calc!DJ620)","v":62020.506628143907},{"$f":"IF(DK$11=\"\",0,Calc!DK620)","v":62577.564677123271},{"$f":"IF(DL$11=\"\",0,Calc!DL620)","v":63134.622726102622},{"$f":"IF(DM$11=\"\",0,Calc!DM620)","v":63691.680775081972},{"$f":"IF(DN$11=\"\",0,Calc!DN620)","v":64248.738824061307},{"$f":"IF(DO$11=\"\",0,Calc!DO620)","v":64805.796873040657},{"$f":"IF(DP$11=\"\",0,Calc!DP620)","v":65362.854922020008},{"$f":"IF(DQ$11=\"\",0,Calc!DQ620)","v":65919.912970999358},{"$f":"IF(DR$11=\"\",0,Calc!DR620)","v":66476.971019978708},{"$f":"IF(DS$11=\"\",0,Calc!DS620)","v":70385.730522405953},{"$f":"IF(DT$11=\"\",0,Calc!DT620)","v":70970.641473834257},{"$f":"IF(DU$11=\"\",0,Calc!DU620)","v":71555.552425262576},{"$f":"IF(DV$11=\"\",0,Calc!DV620)","v":72140.463376690896},{"$f":"IF(DW$11=\"\",0,Calc!DW620)","v":72725.374328119215},{"$f":"IF(DX$11=\"\",0,Calc!DX620)","v":73310.285279547519},{"$f":"IF(DY$11=\"\",0,Calc!DY620)","v":73895.196230975838},{"$f":"IF(DZ$11=\"\",0,Calc!DZ620)","v":74480.107182404157},{"$f":"IF(EA$11=\"\",0,Calc!EA620)","v":75065.018133832462},{"$f":"IF(EB$11=\"\",0,Calc!EB620)","v":75649.929085260781},{"$f":"IF(EC$11=\"\",0,Calc!EC620)","v":76234.8400366891},{"$f":"IF(ED$11=\"\",0,Calc!ED620)","v":76819.750988117405},{"$f":"IF(EE$11=\"\",0,Calc!EE620)","v":81274.895036522998},{"$f":"IF(EF$11=\"\",0,Calc!EF620)","v":81889.05153552274},{"$f":"IF(EG$11=\"\",0,Calc!EG620)","v":82503.208034522468},{"$f":"IF(EH$11=\"\",0,Calc!EH620)","v":83117.364533522195},{"$f":"IF(EI$11=\"\",0,Calc!EI620)","v":83731.521032521938},{"$f":"IF(EJ$11=\"\",0,Calc!EJ620)","v":84345.677531521666},{"$f":"IF(EK$11=\"\",0,Calc!EK620)","v":84959.834030521393},{"$f":"IF(EL$11=\"\",0,Calc!EL620)","v":85573.990529521136},{"$f":"IF(EM$11=\"\",0,Calc!EM620)","v":86188.147028520863},{"$f":"IF(EN$11=\"\",0,Calc!EN620)","v":86802.303527520591},{"$f":"IF(EO$11=\"\",0,Calc!EO620)","v":87416.460026520319},{"$f":"IF(EP$11=\"\",0,Calc!EP620)","v":88030.616525520047},{"$f":"IF(EQ$11=\"\",0,Calc!EQ620)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER620)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES620)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET620)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU620)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV620)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW620)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX620)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY620)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ620)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA620)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB620)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC620)","v":0}]
[{"$f":"ROW()","v":245},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H241","v":"Управленческие расходы"},{"$f":"I242","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L245)=0,$L245=0,$L245=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L245)))","v":"Прочие расходы на персонал"},null,{"$f":"L244+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B245=Lists!$CU$24,SUMIFS($Z245:$FD245,$Z$2:$FD$2,Periods!$Q$18),SUM($Z245:$FD245))","v":1266421.9163283168},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA621)","v":5007.5382083333334},{"$f":"IF(AB$11=\"\",0,Calc!AB621)","v":5018.6428104166662},{"$f":"IF(AC$11=\"\",0,Calc!AC621)","v":5046.1644087540062},{"$f":"IF(AD$11=\"\",0,Calc!AD621)","v":5077.6128014423075},{"$f":"IF(AE$11=\"\",0,Calc!AE621)","v":5115.8164179887826},{"$f":"IF(AF$11=\"\",0,Calc!AF621)","v":5163.6036879006406},{"$f":"IF(AG$11=\"\",0,Calc!AG621)","v":5223.61739964343},{"$f":"IF(AH$11=\"\",0,Calc!AH621)","v":5295.1302427724358},{"$f":"IF(AI$11=\"\",0,Calc!AI621)","v":5377.4149068429488},{"$f":"IF(AJ$11=\"\",0,Calc!AJ621)","v":5469.7440814102565},{"$f":"IF(AK$11=\"\",0,Calc!AK621)","v":5571.3904560296469},{"$f":"IF(AL$11=\"\",0,Calc!AL621)","v":5681.6267202564104},{"$f":"IF(AM$11=\"\",0,Calc!AM621)","v":5915.7200749187505},{"$f":"IF(AN$11=\"\",0,Calc!AN621)","v":6043.4588692682692},{"$f":"IF(AO$11=\"\",0,Calc!AO621)","v":6177.7337810564904},{"$f":"IF(AP$11=\"\",0,Calc!AP621)","v":6292.7102564663464},{"$f":"IF(AQ$11=\"\",0,Calc!AQ621)","v":6408.3866454759618},{"$f":"IF(AR$11=\"\",0,Calc!AR621)","v":6520.3717260817311},{"$f":"IF(AS$11=\"\",0,Calc!AS621)","v":6624.2742762800481},{"$f":"IF(AT$11=\"\",0,Calc!AT621)","v":6715.7030740673081},{"$f":"IF(AU$11=\"\",0,Calc!AU621)","v":6795.7872908158652},{"$f":"IF(AV$11=\"\",0,Calc!AV621)","v":6865.656097898077},{"$f":"IF(AW$11=\"\",0,Calc!AW621)","v":6926.4386666862974},{"$f":"IF(AX$11=\"\",0,Calc!AX621)","v":6979.2641685528843},{"$f":"IF(AY$11=\"\",0,Calc!AY621)","v":7165.7670103675955},{"$f":"IF(AZ$11=\"\",0,Calc!AZ621)","v":7215.6510037757889},{"$f":"IF(BA$11=\"\",0,Calc!BA621)","v":7262.410401707697},{"$f":"IF(BB$11=\"\",0,Calc!BB621)","v":7308.7333073475002},{"$f":"IF(BC$11=\"\",0,Calc!BC621)","v":7357.3078238793751},{"$f":"IF(BD$11=\"\",0,Calc!BD621)","v":7410.8220544875003},{"$f":"IF(BE$11=\"\",0,Calc!BE621)","v":7468.8809381587498},{"$f":"IF(BF$11=\"\",0,Calc!BF621)","v":7531.0894138799995},{"$f":"IF(BG$11=\"\",0,Calc!BG621)","v":7597.0524206381242},{"$f":"IF(BH$11=\"\",0,Calc!BH621)","v":7666.3748974199998},{"$f":"IF(BI$11=\"\",0,Calc!BI621)","v":7738.6617832124994},{"$f":"IF(BJ$11=\"\",0,Calc!BJ621)","v":7813.5180170024996},{"$f":"IF(BK$11=\"\",0,Calc!BK621)","v":8048.3595085324123},{"$f":"IF(BL$11=\"\",0,Calc!BL621)","v":8128.7454502129494},{"$f":"IF(BM$11=\"\",0,Calc!BM621)","v":8210.5432401507733},{"$f":"IF(BN$11=\"\",0,Calc!BN621)","v":8293.3499161124982},{"$f":"IF(BO$11=\"\",0,Calc!BO621)","v":8377.1654780981244},{"$f":"IF(BP$11=\"\",0,Calc!BP621)","v":8461.1899654087483},{"$f":"IF(BQ$11=\"\",0,Calc!BQ621)","v":8545.2144527193741},{"$f":"IF(BR$11=\"\",0,Calc!BR621)","v":8629.238940029998},{"$f":"IF(BS$11=\"\",0,Calc!BS621)","v":8713.2634273406238},{"$f":"IF(BT$11=\"\",0,Calc!BT621)","v":8797.2879146512478},{"$f":"IF(BU$11=\"\",0,Calc!BU621)","v":8881.3124019618735},{"$f":"IF(BV$11=\"\",0,Calc!BV621)","v":8965.3368892724993},{"$f":"IF(BW$11=\"\",0,Calc!BW621)","v":9230.348604114788},{"$f":"IF(BX$11=\"\",0,Calc!BX621)","v":9316.0535811716254},{"$f":"IF(BY$11=\"\",0,Calc!BY621)","v":9401.7585582284628},{"$f":"IF(BZ$11=\"\",0,Calc!BZ621)","v":9487.4635352853002},{"$f":"IF(CA$11=\"\",0,Calc!CA621)","v":9573.1685123421375},{"$f":"IF(CB$11=\"\",0,Calc!CB621)","v":9658.8734893989749},{"$f":"IF(CC$11=\"\",0,Calc!CC621)","v":9744.5784664558123},{"$f":"IF(CD$11=\"\",0,Calc!CD621)","v":9830.2834435126497},{"$f":"IF(CE$11=\"\",0,Calc!CE621)","v":9915.9884205694871},{"$f":"IF(CF$11=\"\",0,Calc!CF621)","v":10001.693397626324},{"$f":"IF(CG$11=\"\",0,Calc!CG621)","v":10087.398374683162},{"$f":"IF(CH$11=\"\",0,Calc!CH621)","v":10173.103351740001},{"$f":"IF(CI$11=\"\",0,Calc!CI621)","v":10463.984495372777},{"$f":"IF(CJ$11=\"\",0,Calc!CJ621)","v":10551.40357197075},{"$f":"IF(CK$11=\"\",0,Calc!CK621)","v":10638.822648568723},{"$f":"IF(CL$11=\"\",0,Calc!CL621)","v":10726.241725166699},{"$f":"IF(CM$11=\"\",0,Calc!CM621)","v":10813.660801764672},{"$f":"IF(CN$11=\"\",0,Calc!CN621)","v":10901.079878362649},{"$f":"IF(CO$11=\"\",0,Calc!CO621)","v":10988.498954960622},{"$f":"IF(CP$11=\"\",0,Calc!CP621)","v":11075.918031558595},{"$f":"IF(CQ$11=\"\",0,Calc!CQ621)","v":11163.337108156571},{"$f":"IF(CR$11=\"\",0,Calc!CR621)","v":11250.756184754544},{"$f":"IF(CS$11=\"\",0,Calc!CS621)","v":11338.17526135252},{"$f":"IF(CT$11=\"\",0,Calc!CT621)","v":11425.594337950493},{"$f":"IF(CU$11=\"\",0,Calc!CU621)","v":11743.273682839437},{"$f":"IF(CV$11=\"\",0,Calc!CV621)","v":11832.441140969368},{"$f":"IF(CW$11=\"\",0,Calc!CW621)","v":11921.608599099302},{"$f":"IF(CX$11=\"\",0,Calc!CX621)","v":12010.776057229235},{"$f":"IF(CY$11=\"\",0,Calc!CY621)","v":12099.943515359169},{"$f":"IF(CZ$11=\"\",0,Calc!CZ621)","v":12189.110973489103},{"$f":"IF(DA$11=\"\",0,Calc!DA621)","v":12278.278431619037},{"$f":"IF(DB$11=\"\",0,Calc!DB621)","v":12367.445889748971},{"$f":"IF(DC$11=\"\",0,Calc!DC621)","v":12456.613347878905},{"$f":"IF(DD$11=\"\",0,Calc!DD621)","v":12545.780806008839},{"$f":"IF(DE$11=\"\",0,Calc!DE621)","v":12634.948264138773},{"$f":"IF(DF$11=\"\",0,Calc!DF621)","v":12724.115722268707},{"$f":"IF(DG$11=\"\",0,Calc!DG621)","v":13069.548844006607},{"$f":"IF(DH$11=\"\",0,Calc!DH621)","v":13160.499651299142},{"$f":"IF(DI$11=\"\",0,Calc!DI621)","v":13251.450458591673},{"$f":"IF(DJ$11=\"\",0,Calc!DJ621)","v":13342.401265884204},{"$f":"IF(DK$11=\"\",0,Calc!DK621)","v":13433.352073176738},{"$f":"IF(DL$11=\"\",0,Calc!DL621)","v":13524.302880469269},{"$f":"IF(DM$11=\"\",0,Calc!DM621)","v":13615.253687761804},{"$f":"IF(DN$11=\"\",0,Calc!DN621)","v":13706.204495054335},{"$f":"IF(DO$11=\"\",0,Calc!DO621)","v":13797.155302346866},{"$f":"IF(DP$11=\"\",0,Calc!DP621)","v":13888.106109639401},{"$f":"IF(DQ$11=\"\",0,Calc!DQ621)","v":13979.056916931931},{"$f":"IF(DR$11=\"\",0,Calc!DR621)","v":14070.007724224466},{"$f":"IF(DS$11=\"\",0,Calc!DS621)","v":14444.177702147343},{"$f":"IF(DT$11=\"\",0,Calc!DT621)","v":14536.947525585725},{"$f":"IF(DU$11=\"\",0,Calc!DU621)","v":14629.717349024108},{"$f":"IF(DV$11=\"\",0,Calc!DV621)","v":14722.48717246249},{"$f":"IF(DW$11=\"\",0,Calc!DW621)","v":14815.256995900872},{"$f":"IF(DX$11=\"\",0,Calc!DX621)","v":14908.026819339255},{"$f":"IF(DY$11=\"\",0,Calc!DY621)","v":15000.796642777641},{"$f":"IF(DZ$11=\"\",0,Calc!DZ621)","v":15093.566466216023},{"$f":"IF(EA$11=\"\",0,Calc!EA621)","v":15186.336289654406},{"$f":"IF(EB$11=\"\",0,Calc!EB621)","v":15279.106113092788},{"$f":"IF(EC$11=\"\",0,Calc!EC621)","v":15371.875936531171},{"$f":"IF(ED$11=\"\",0,Calc!ED621)","v":15464.645759969553},{"$f":"IF(EE$11=\"\",0,Calc!EE621)","v":15868.563895076095},{"$f":"IF(EF$11=\"\",0,Calc!EF621)","v":15963.189114983245},{"$f":"IF(EG$11=\"\",0,Calc!EG621)","v":16057.814334890396},{"$f":"IF(EH$11=\"\",0,Calc!EH621)","v":16152.439554797549},{"$f":"IF(EI$11=\"\",0,Calc!EI621)","v":16247.064774704699},{"$f":"IF(EJ$11=\"\",0,Calc!EJ621)","v":16341.689994611848},{"$f":"IF(EK$11=\"\",0,Calc!EK621)","v":16436.315214519},{"$f":"IF(EL$11=\"\",0,Calc!EL621)","v":16530.940434426153},{"$f":"IF(EM$11=\"\",0,Calc!EM621)","v":16625.565654333299},{"$f":"IF(EN$11=\"\",0,Calc!EN621)","v":16720.190874240452},{"$f":"IF(EO$11=\"\",0,Calc!EO621)","v":16814.816094147602},{"$f":"IF(EP$11=\"\",0,Calc!EP621)","v":16909.441314054751},{"$f":"IF(EQ$11=\"\",0,Calc!EQ621)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER621)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES621)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET621)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU621)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV621)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW621)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX621)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY621)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ621)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA621)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB621)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC621)","v":0}]
[{"$f":"ROW()","v":250},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L250)=0,$L250=0,$L250=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L250)))","v":"Расходы на страхование"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B250=Lists!$CU$24,SUMIFS($Z250:$FD250,$Z$2:$FD$2,Periods!$Q$18),SUM($Z250:$FD250))","v":4888255.3777981456},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA626)","v":46.815383999999995},{"$f":"IF(AB$11=\"\",0,Calc!AB626)","v":133.25232312},{"$f":"IF(AC$11=\"\",0,Calc!AC626)","v":332.60133324923078},{"$f":"IF(AD$11=\"\",0,Calc!AD626)","v":560.6546981538462},{"$f":"IF(AE$11=\"\",0,Calc!AE626)","v":836.86081092923075},{"$f":"IF(AF$11=\"\",0,Calc!AF626)","v":1180.8306946153846},{"$f":"IF(AG$11=\"\",0,Calc!AG626)","v":1611.0677904849231},{"$f":"IF(AH$11=\"\",0,Calc!AH626)","v":2123.1198239483078},{"$f":"IF(AI$11=\"\",0,Calc!AI626)","v":2712.4927012873845},{"$f":"IF(AJ$11=\"\",0,Calc!AJ626)","v":3374.6505096553842},{"$f":"IF(AK$11=\"\",0,Calc!AK626)","v":4105.0155170769231},{"$f":"IF(AL$11=\"\",0,Calc!AL626)","v":4898.9681724479988},{"$f":"IF(AM$11=\"\",0,Calc!AM626)","v":5788.0230795519992},{"$f":"IF(AN$11=\"\",0,Calc!AN626)","v":6730.1577092076932},{"$f":"IF(AO$11=\"\",0,Calc!AO626)","v":7694.5061925092305},{"$f":"IF(AP$11=\"\",0,Calc!AP626)","v":8532.3939858769245},{"$f":"IF(AQ$11=\"\",0,Calc!AQ626)","v":9379.9845922375389},{"$f":"IF(AR$11=\"\",0,Calc!AR626)","v":10207.179370512922},{"$f":"IF(AS$11=\"\",0,Calc!AS626)","v":10983.632142480308},{"$f":"IF(AT$11=\"\",0,Calc!AT626)","v":11678.749192772308},{"$f":"IF(AU$11=\"\",0,Calc!AU626)","v":12299.80998914769},{"$f":"IF(AV$11=\"\",0,Calc!AV626)","v":12854.157651773845},{"$f":"IF(AW$11=\"\",0,Calc!AW626)","v":13349.198953226769},{"$f":"IF(AX$11=\"\",0,Calc!AX626)","v":13792.404318491075},{"$f":"IF(AY$11=\"\",0,Calc!AY626)","v":14294.248923219999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ626)","v":14811.329740870386},{"$f":"IF(BA$11=\"\",0,Calc!BA626)","v":15228.079774997492},{"$f":"IF(BB$11=\"\",0,Calc!BB626)","v":15645.295623638798},{"$f":"IF(BC$11=\"\",0,Calc!BC626)","v":16081.466390060397},{"$f":"IF(BD$11=\"\",0,Calc!BD626)","v":16555.229737136997},{"$f":"IF(BE$11=\"\",0,Calc!BE626)","v":17064.072776275003},{"$f":"IF(BF$11=\"\",0,Calc!BF626)","v":17575.584912900002},{"$f":"IF(BG$11=\"\",0,Calc!BG626)","v":18109.951780200001},{"$f":"IF(BH$11=\"\",0,Calc!BH626)","v":18669.447241900001},{"$f":"IF(BI$11=\"\",0,Calc!BI626)","v":19251.342138},{"$f":"IF(BJ$11=\"\",0,Calc!BJ626)","v":19852.907308499998},{"$f":"IF(BK$11=\"\",0,Calc!BK626)","v":20677.485228820005},{"$f":"IF(BL$11=\"\",0,Calc!BL626)","v":21495.849304335003},{"$f":"IF(BM$11=\"\",0,Calc!BM626)","v":22157.596089720002},{"$f":"IF(BN$11=\"\",0,Calc!BN626)","v":22828.465591224998},{"$f":"IF(BO$11=\"\",0,Calc!BO626)","v":23508.457808850002},{"$f":"IF(BP$11=\"\",0,Calc!BP626)","v":24192.023614850001},{"$f":"IF(BQ$11=\"\",0,Calc!BQ626)","v":24875.589420850003},{"$f":"IF(BR$11=\"\",0,Calc!BR626)","v":25559.155226849998},{"$f":"IF(BS$11=\"\",0,Calc!BS626)","v":26242.721032849997},{"$f":"IF(BT$11=\"\",0,Calc!BT626)","v":26926.286838849999},{"$f":"IF(BU$11=\"\",0,Calc!BU626)","v":27609.852644850002},{"$f":"IF(BV$11=\"\",0,Calc!BV626)","v":28293.418450850004},{"$f":"IF(BW$11=\"\",0,Calc!BW626)","v":29317.4201680675},{"$f":"IF(BX$11=\"\",0,Calc!BX626)","v":30302.676245992498},{"$f":"IF(BY$11=\"\",0,Calc!BY626)","v":31005.618842292501},{"$f":"IF(BZ$11=\"\",0,Calc!BZ626)","v":31708.561438592496},{"$f":"IF(CA$11=\"\",0,Calc!CA626)","v":32411.504034892499},{"$f":"IF(CB$11=\"\",0,Calc!CB626)","v":33114.446631192499},{"$f":"IF(CC$11=\"\",0,Calc!CC626)","v":33817.389227492495},{"$f":"IF(CD$11=\"\",0,Calc!CD626)","v":34520.331823792505},{"$f":"IF(CE$11=\"\",0,Calc!CE626)","v":35223.274420092501},{"$f":"IF(CF$11=\"\",0,Calc!CF626)","v":35926.217016392497},{"$f":"IF(CG$11=\"\",0,Calc!CG626)","v":36629.1596126925},{"$f":"IF(CH$11=\"\",0,Calc!CH626)","v":37332.102208992495},{"$f":"IF(CI$11=\"\",0,Calc!CI626)","v":38524.08203603838},{"$f":"IF(CJ$11=\"\",0,Calc!CJ626)","v":39656.367451672129},{"$f":"IF(CK$11=\"\",0,Calc!CK626)","v":40379.655677787123},{"$f":"IF(CL$11=\"\",0,Calc!CL626)","v":41102.943903902131},{"$f":"IF(CM$11=\"\",0,Calc!CM626)","v":41826.232130017124},{"$f":"IF(CN$11=\"\",0,Calc!CN626)","v":42549.520356132125},{"$f":"IF(CO$11=\"\",0,Calc!CO626)","v":43272.808582247126},{"$f":"IF(CP$11=\"\",0,Calc!CP626)","v":43996.096808362119},{"$f":"IF(CQ$11=\"\",0,Calc!CQ626)","v":44719.38503447712},{"$f":"IF(CR$11=\"\",0,Calc!CR626)","v":45442.673260592121},{"$f":"IF(CS$11=\"\",0,Calc!CS626)","v":46165.961486707121},{"$f":"IF(CT$11=\"\",0,Calc!CT626)","v":46889.249712822122},{"$f":"IF(CU$11=\"\",0,Calc!CU626)","v":48264.185531386167},{"$f":"IF(CV$11=\"\",0,Calc!CV626)","v":49556.480153304728},{"$f":"IF(CW$11=\"\",0,Calc!CW626)","v":50301.131290725476},{"$f":"IF(CX$11=\"\",0,Calc!CX626)","v":51045.782428146231},{"$f":"IF(CY$11=\"\",0,Calc!CY626)","v":51790.433565566971},{"$f":"IF(CZ$11=\"\",0,Calc!CZ626)","v":52535.084702987733},{"$f":"IF(DA$11=\"\",0,Calc!DA626)","v":53279.735840408473},{"$f":"IF(DB$11=\"\",0,Calc!DB626)","v":54024.386977829228},{"$f":"IF(DC$11=\"\",0,Calc!DC626)","v":54769.038115249976},{"$f":"IF(DD$11=\"\",0,Calc!DD626)","v":55513.689252670731},{"$f":"IF(DE$11=\"\",0,Calc!DE626)","v":56258.340390091471},{"$f":"IF(DF$11=\"\",0,Calc!DF626)","v":57002.991527512226},{"$f":"IF(DG$11=\"\",0,Calc!DG626)","v":58576.939062178644},{"$f":"IF(DH$11=\"\",0,Calc!DH626)","v":60043.153172471415},{"$f":"IF(DI$11=\"\",0,Calc!DI626)","v":60810.235366763205},{"$f":"IF(DJ$11=\"\",0,Calc!DJ626)","v":61577.317561054988},{"$f":"IF(DK$11=\"\",0,Calc!DK626)","v":62344.399755346785},{"$f":"IF(DL$11=\"\",0,Calc!DL626)","v":63111.481949638568},{"$f":"IF(DM$11=\"\",0,Calc!DM626)","v":63878.564143930358},{"$f":"IF(DN$11=\"\",0,Calc!DN626)","v":64645.646338222141},{"$f":"IF(DO$11=\"\",0,Calc!DO626)","v":65412.728532513931},{"$f":"IF(DP$11=\"\",0,Calc!DP626)","v":66179.810726805721},{"$f":"IF(DQ$11=\"\",0,Calc!DQ626)","v":66946.892921097504},{"$f":"IF(DR$11=\"\",0,Calc!DR626)","v":67713.975115389287},{"$f":"IF(DS$11=\"\",0,Calc!DS626)","v":69504.138273221906},{"$f":"IF(DT$11=\"\",0,Calc!DT626)","v":71159.173159171507},{"$f":"IF(DU$11=\"\",0,Calc!DU626)","v":71949.807963177896},{"$f":"IF(DV$11=\"\",0,Calc!DV626)","v":72740.442767184257},{"$f":"IF(DW$11=\"\",0,Calc!DW626)","v":73531.077571190661},{"$f":"IF(DX$11=\"\",0,Calc!DX626)","v":74321.712375197021},{"$f":"IF(DY$11=\"\",0,Calc!DY626)","v":75112.347179203396},{"$f":"IF(DZ$11=\"\",0,Calc!DZ626)","v":75902.981983209756},{"$f":"IF(EA$11=\"\",0,Calc!EA626)","v":76693.616787216146},{"$f":"IF(EB$11=\"\",0,Calc!EB626)","v":77484.251591222521},{"$f":"IF(EC$11=\"\",0,Calc!EC626)","v":78274.886395228896},{"$f":"IF(ED$11=\"\",0,Calc!ED626)","v":79065.521199235285},{"$f":"IF(EE$11=\"\",0,Calc!EE626)","v":81090.326748714055},{"$f":"IF(EF$11=\"\",0,Calc!EF626)","v":82950.139027610436},{"$f":"IF(EG$11=\"\",0,Calc!EG626)","v":83765.504071817137},{"$f":"IF(EH$11=\"\",0,Calc!EH626)","v":84580.869116023823},{"$f":"IF(EI$11=\"\",0,Calc!EI626)","v":85396.234160230524},{"$f":"IF(EJ$11=\"\",0,Calc!EJ626)","v":86211.599204437211},{"$f":"IF(EK$11=\"\",0,Calc!EK626)","v":87026.964248643912},{"$f":"IF(EL$11=\"\",0,Calc!EL626)","v":87842.329292850613},{"$f":"IF(EM$11=\"\",0,Calc!EM626)","v":88657.694337057299},{"$f":"IF(EN$11=\"\",0,Calc!EN626)","v":89473.059381264},{"$f":"IF(EO$11=\"\",0,Calc!EO626)","v":90288.424425470716},{"$f":"IF(EP$11=\"\",0,Calc!EP626)","v":91103.789469677387},{"$f":"IF(EQ$11=\"\",0,Calc!EQ626)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER626)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES626)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET626)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU626)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV626)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW626)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX626)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY626)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ626)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA626)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB626)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC626)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":261},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H260","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B261=Lists!$CU$24,SUMIFS($Z261:$FD261,$Z$2:$FD$2,Periods!$Q$18),SUM($Z261:$FD261))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA692)","v":8875000},{"$f":"IF(AB$11=\"\",0,Calc!AB692)","v":7500000},{"$f":"IF(AC$11=\"\",0,Calc!AC692)","v":7500000},{"$f":"IF(AD$11=\"\",0,Calc!AD692)","v":5750000.0000000009},{"$f":"IF(AE$11=\"\",0,Calc!AE692)","v":375000.00000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF692)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG692)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH692)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI692)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ692)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK692)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL692)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM692)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN692)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO692)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP692)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ692)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR692)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS692)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT692)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU692)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV692)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW692)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX692)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY692)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ692)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA692)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB692)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC692)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD692)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE692)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF692)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG692)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH692)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI692)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ692)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK692)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL692)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM692)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN692)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO692)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP692)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ692)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR692)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS692)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT692)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU692)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV692)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW692)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX692)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY692)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ692)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA692)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB692)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC692)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD692)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE692)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF692)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG692)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH692)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI692)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ692)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK692)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL692)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM692)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN692)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO692)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP692)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ692)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR692)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS692)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT692)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU692)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV692)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW692)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX692)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY692)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ692)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA692)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB692)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC692)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD692)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE692)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF692)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG692)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH692)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI692)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ692)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK692)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL692)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM692)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN692)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO692)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP692)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ692)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR692)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS692)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT692)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU692)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV692)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW692)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX692)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY692)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ692)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA692)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB692)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC692)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED692)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE692)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF692)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG692)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH692)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI692)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ692)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK692)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL692)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM692)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN692)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO692)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP692)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ692)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER692)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES692)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET692)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU692)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV692)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW692)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX692)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY692)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ692)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA692)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB692)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC692)","v":0}]
[{"$f":"ROW()","v":262},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H260","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X262-SUM($X263:$X266))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B262=Lists!$CU$24,SUMIFS($Z262:$FD262,$Z$2:$FD$2,Periods!$Q$18),SUM($Z262:$FD262))","v":35840000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA693)","v":17850},{"$f":"IF(AB$11=\"\",0,Calc!AB693)","v":47250},{"$f":"IF(AC$11=\"\",0,Calc!AC693)","v":76300},{"$f":"IF(AD$11=\"\",0,Calc!AD693)","v":83300},{"$f":"IF(AE$11=\"\",0,Calc!AE693)","v":90300},{"$f":"IF(AF$11=\"\",0,Calc!AF693)","v":97300},{"$f":"IF(AG$11=\"\",0,Calc!AG693)","v":104300},{"$f":"IF(AH$11=\"\",0,Calc!AH693)","v":111300},{"$f":"IF(AI$11=\"\",0,Calc!AI693)","v":118300},{"$f":"IF(AJ$11=\"\",0,Calc!AJ693)","v":125300},{"$f":"IF(AK$11=\"\",0,Calc!AK693)","v":132300},{"$f":"IF(AL$11=\"\",0,Calc!AL693)","v":139300},{"$f":"IF(AM$11=\"\",0,Calc!AM693)","v":146300},{"$f":"IF(AN$11=\"\",0,Calc!AN693)","v":153300},{"$f":"IF(AO$11=\"\",0,Calc!AO693)","v":160300},{"$f":"IF(AP$11=\"\",0,Calc!AP693)","v":167300},{"$f":"IF(AQ$11=\"\",0,Calc!AQ693)","v":174300},{"$f":"IF(AR$11=\"\",0,Calc!AR693)","v":181300},{"$f":"IF(AS$11=\"\",0,Calc!AS693)","v":188300},{"$f":"IF(AT$11=\"\",0,Calc!AT693)","v":195300},{"$f":"IF(AU$11=\"\",0,Calc!AU693)","v":202300},{"$f":"IF(AV$11=\"\",0,Calc!AV693)","v":209300},{"$f":"IF(AW$11=\"\",0,Calc!AW693)","v":216300},{"$f":"IF(AX$11=\"\",0,Calc!AX693)","v":223300},{"$f":"IF(AY$11=\"\",0,Calc!AY693)","v":230300},{"$f":"IF(AZ$11=\"\",0,Calc!AZ693)","v":237300},{"$f":"IF(BA$11=\"\",0,Calc!BA693)","v":244300},{"$f":"IF(BB$11=\"\",0,Calc!BB693)","v":251300},{"$f":"IF(BC$11=\"\",0,Calc!BC693)","v":258300},{"$f":"IF(BD$11=\"\",0,Calc!BD693)","v":265300},{"$f":"IF(BE$11=\"\",0,Calc!BE693)","v":272300},{"$f":"IF(BF$11=\"\",0,Calc!BF693)","v":279300},{"$f":"IF(BG$11=\"\",0,Calc!BG693)","v":286300},{"$f":"IF(BH$11=\"\",0,Calc!BH693)","v":293300},{"$f":"IF(BI$11=\"\",0,Calc!BI693)","v":300300},{"$f":"IF(BJ$11=\"\",0,Calc!BJ693)","v":307300},{"$f":"IF(BK$11=\"\",0,Calc!BK693)","v":314300},{"$f":"IF(BL$11=\"\",0,Calc!BL693)","v":321300},{"$f":"IF(BM$11=\"\",0,Calc!BM693)","v":328300},{"$f":"IF(BN$11=\"\",0,Calc!BN693)","v":335300},{"$f":"IF(BO$11=\"\",0,Calc!BO693)","v":341950},{"$f":"IF(BP$11=\"\",0,Calc!BP693)","v":347550},{"$f":"IF(BQ$11=\"\",0,Calc!BQ693)","v":350000},{"$f":"IF(BR$11=\"\",0,Calc!BR693)","v":350000},{"$f":"IF(BS$11=\"\",0,Calc!BS693)","v":350000},{"$f":"IF(BT$11=\"\",0,Calc!BT693)","v":350000},{"$f":"IF(BU$11=\"\",0,Calc!BU693)","v":350000},{"$f":"IF(BV$11=\"\",0,Calc!BV693)","v":350000},{"$f":"IF(BW$11=\"\",0,Calc!BW693)","v":350000},{"$f":"IF(BX$11=\"\",0,Calc!BX693)","v":350000},{"$f":"IF(BY$11=\"\",0,Calc!BY693)","v":350000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ693)","v":350000},{"$f":"IF(CA$11=\"\",0,Calc!CA693)","v":350000},{"$f":"IF(CB$11=\"\",0,Calc!CB693)","v":350000},{"$f":"IF(CC$11=\"\",0,Calc!CC693)","v":350000},{"$f":"IF(CD$11=\"\",0,Calc!CD693)","v":350000},{"$f":"IF(CE$11=\"\",0,Calc!CE693)","v":350000},{"$f":"IF(CF$11=\"\",0,Calc!CF693)","v":350000},{"$f":"IF(CG$11=\"\",0,Calc!CG693)","v":350000},{"$f":"IF(CH$11=\"\",0,Calc!CH693)","v":350000},{"$f":"IF(CI$11=\"\",0,Calc!CI693)","v":350000},{"$f":"IF(CJ$11=\"\",0,Calc!CJ693)","v":350000},{"$f":"IF(CK$11=\"\",0,Calc!CK693)","v":350000},{"$f":"IF(CL$11=\"\",0,Calc!CL693)","v":350000},{"$f":"IF(CM$11=\"\",0,Calc!CM693)","v":350000},{"$f":"IF(CN$11=\"\",0,Calc!CN693)","v":350000},{"$f":"IF(CO$11=\"\",0,Calc!CO693)","v":350000},{"$f":"IF(CP$11=\"\",0,Calc!CP693)","v":350000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ693)","v":350000},{"$f":"IF(CR$11=\"\",0,Calc!CR693)","v":350000},{"$f":"IF(CS$11=\"\",0,Calc!CS693)","v":350000},{"$f":"IF(CT$11=\"\",0,Calc!CT693)","v":350000},{"$f":"IF(CU$11=\"\",0,Calc!CU693)","v":350000},{"$f":"IF(CV$11=\"\",0,Calc!CV693)","v":350000},{"$f":"IF(CW$11=\"\",0,Calc!CW693)","v":350000},{"$f":"IF(CX$11=\"\",0,Calc!CX693)","v":350000},{"$f":"IF(CY$11=\"\",0,Calc!CY693)","v":350000},{"$f":"IF(CZ$11=\"\",0,Calc!CZ693)","v":350000},{"$f":"IF(DA$11=\"\",0,Calc!DA693)","v":350000},{"$f":"IF(DB$11=\"\",0,Calc!DB693)","v":350000},{"$f":"IF(DC$11=\"\",0,Calc!DC693)","v":350000},{"$f":"IF(DD$11=\"\",0,Calc!DD693)","v":350000},{"$f":"IF(DE$11=\"\",0,Calc!DE693)","v":350000},{"$f":"IF(DF$11=\"\",0,Calc!DF693)","v":350000},{"$f":"IF(DG$11=\"\",0,Calc!DG693)","v":350000},{"$f":"IF(DH$11=\"\",0,Calc!DH693)","v":350000},{"$f":"IF(DI$11=\"\",0,Calc!DI693)","v":350000},{"$f":"IF(DJ$11=\"\",0,Calc!DJ693)","v":350000},{"$f":"IF(DK$11=\"\",0,Calc!DK693)","v":350000},{"$f":"IF(DL$11=\"\",0,Calc!DL693)","v":350000},{"$f":"IF(DM$11=\"\",0,Calc!DM693)","v":350000},{"$f":"IF(DN$11=\"\",0,Calc!DN693)","v":350000},{"$f":"IF(DO$11=\"\",0,Calc!DO693)","v":350000},{"$f":"IF(DP$11=\"\",0,Calc!DP693)","v":350000},{"$f":"IF(DQ$11=\"\",0,Calc!DQ693)","v":350000},{"$f":"IF(DR$11=\"\",0,Calc!DR693)","v":350000},{"$f":"IF(DS$11=\"\",0,Calc!DS693)","v":350000},{"$f":"IF(DT$11=\"\",0,Calc!DT693)","v":350000},{"$f":"IF(DU$11=\"\",0,Calc!DU693)","v":350000},{"$f":"IF(DV$11=\"\",0,Calc!DV693)","v":350000},{"$f":"IF(DW$11=\"\",0,Calc!DW693)","v":350000},{"$f":"IF(DX$11=\"\",0,Calc!DX693)","v":350000},{"$f":"IF(DY$11=\"\",0,Calc!DY693)","v":350000},{"$f":"IF(DZ$11=\"\",0,Calc!DZ693)","v":350000},{"$f":"IF(EA$11=\"\",0,Calc!EA693)","v":350000},{"$f":"IF(EB$11=\"\",0,Calc!EB693)","v":350000},{"$f":"IF(EC$11=\"\",0,Calc!EC693)","v":350000},{"$f":"IF(ED$11=\"\",0,Calc!ED693)","v":350000},{"$f":"IF(EE$11=\"\",0,Calc!EE693)","v":350000},{"$f":"IF(EF$11=\"\",0,Calc!EF693)","v":350000},{"$f":"IF(EG$11=\"\",0,Calc!EG693)","v":350000},{"$f":"IF(EH$11=\"\",0,Calc!EH693)","v":350000},{"$f":"IF(EI$11=\"\",0,Calc!EI693)","v":350000},{"$f":"IF(EJ$11=\"\",0,Calc!EJ693)","v":350000},{"$f":"IF(EK$11=\"\",0,Calc!EK693)","v":350000},{"$f":"IF(EL$11=\"\",0,Calc!EL693)","v":350000},{"$f":"IF(EM$11=\"\",0,Calc!EM693)","v":350000},{"$f":"IF(EN$11=\"\",0,Calc!EN693)","v":350000},{"$f":"IF(EO$11=\"\",0,Calc!EO693)","v":350000},{"$f":"IF(EP$11=\"\",0,Calc!EP693)","v":315000},{"$f":"IF(EQ$11=\"\",0,Calc!EQ693)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER693)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES693)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET693)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU693)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV693)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW693)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX693)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY693)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ693)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA693)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB693)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC693)","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$FD274,$Z$2:$FD$2,Periods!$Q$18),SUM($Z274:$FD274))","v":10605833.333333347},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA754)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB754)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC754)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD754)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE754)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF754)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG754)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH754)","v":1255833.333333333},{"$f":"IF(AI$11=\"\",0,Calc!AI754)","v":1262250},{"$f":"IF(AJ$11=\"\",0,Calc!AJ754)","v":1263416.666666667},{"$f":"IF(AK$11=\"\",0,Calc!AK754)","v":1264583.333333333},{"$f":"IF(AL$11=\"\",0,Calc!AL754)","v":15750},{"$f":"IF(AM$11=\"\",0,Calc!AM754)","v":16916.666666666977},{"$f":"IF(AN$11=\"\",0,Calc!AN754)","v":18083.333333333023},{"$f":"IF(AO$11=\"\",0,Calc!AO754)","v":19250},{"$f":"IF(AP$11=\"\",0,Calc!AP754)","v":20416.666666666977},{"$f":"IF(AQ$11=\"\",0,Calc!AQ754)","v":21583.333333333023},{"$f":"IF(AR$11=\"\",0,Calc!AR754)","v":22750},{"$f":"IF(AS$11=\"\",0,Calc!AS754)","v":23916.666666666977},{"$f":"IF(AT$11=\"\",0,Calc!AT754)","v":25083.333333333023},{"$f":"IF(AU$11=\"\",0,Calc!AU754)","v":26250},{"$f":"IF(AV$11=\"\",0,Calc!AV754)","v":27416.666666666977},{"$f":"IF(AW$11=\"\",0,Calc!AW754)","v":28583.333333333023},{"$f":"IF(AX$11=\"\",0,Calc!AX754)","v":29750},{"$f":"IF(AY$11=\"\",0,Calc!AY754)","v":30916.666666666977},{"$f":"IF(AZ$11=\"\",0,Calc!AZ754)","v":32083.333333333023},{"$f":"IF(BA$11=\"\",0,Calc!BA754)","v":33250},{"$f":"IF(BB$11=\"\",0,Calc!BB754)","v":34416.666666666977},{"$f":"IF(BC$11=\"\",0,Calc!BC754)","v":35583.333333333023},{"$f":"IF(BD$11=\"\",0,Calc!BD754)","v":36750},{"$f":"IF(BE$11=\"\",0,Calc!BE754)","v":37916.666666666977},{"$f":"IF(BF$11=\"\",0,Calc!BF754)","v":39083.333333333023},{"$f":"IF(BG$11=\"\",0,Calc!BG754)","v":40250},{"$f":"IF(BH$11=\"\",0,Calc!BH754)","v":41416.666666666977},{"$f":"IF(BI$11=\"\",0,Calc!BI754)","v":42583.333333333023},{"$f":"IF(BJ$11=\"\",0,Calc!BJ754)","v":43750},{"$f":"IF(BK$11=\"\",0,Calc!BK754)","v":44916.666666666977},{"$f":"IF(BL$11=\"\",0,Calc!BL754)","v":46083.333333333023},{"$f":"IF(BM$11=\"\",0,Calc!BM754)","v":47250},{"$f":"IF(BN$11=\"\",0,Calc!BN754)","v":48416.666666666977},{"$f":"IF(BO$11=\"\",0,Calc!BO754)","v":49583.333333333023},{"$f":"IF(BP$11=\"\",0,Calc!BP754)","v":50750},{"$f":"IF(BQ$11=\"\",0,Calc!BQ754)","v":51916.666666666977},{"$f":"IF(BR$11=\"\",0,Calc!BR754)","v":53083.333333333023},{"$f":"IF(BS$11=\"\",0,Calc!BS754)","v":54250},{"$f":"IF(BT$11=\"\",0,Calc!BT754)","v":55416.666666666977},{"$f":"IF(BU$11=\"\",0,Calc!BU754)","v":56583.333333333023},{"$f":"IF(BV$11=\"\",0,Calc!BV754)","v":57750},{"$f":"IF(BW$11=\"\",0,Calc!BW754)","v":58333.333333333023},{"$f":"IF(BX$11=\"\",0,Calc!BX754)","v":58333.333333333023},{"$f":"IF(BY$11=\"\",0,Calc!BY754)","v":58333.333333333023},{"$f":"IF(BZ$11=\"\",0,Calc!BZ754)","v":58333.333333333023},{"$f":"IF(CA$11=\"\",0,Calc!CA754)","v":58333.333333333023},{"$f":"IF(CB$11=\"\",0,Calc!CB754)","v":58333.333333333023},{"$f":"IF(CC$11=\"\",0,Calc!CC754)","v":58333.333333333023},{"$f":"IF(CD$11=\"\",0,Calc!CD754)","v":58333.333333333023},{"$f":"IF(CE$11=\"\",0,Calc!CE754)","v":58333.333333333023},{"$f":"IF(CF$11=\"\",0,Calc!CF754)","v":58333.333333333023},{"$f":"IF(CG$11=\"\",0,Calc!CG754)","v":58333.333333333023},{"$f":"IF(CH$11=\"\",0,Calc!CH754)","v":58333.333333333023},{"$f":"IF(CI$11=\"\",0,Calc!CI754)","v":58333.333333333023},{"$f":"IF(CJ$11=\"\",0,Calc!CJ754)","v":58333.333333333023},{"$f":"IF(CK$11=\"\",0,Calc!CK754)","v":58333.333333333023},{"$f":"IF(CL$11=\"\",0,Calc!CL754)","v":58333.333333333023},{"$f":"IF(CM$11=\"\",0,Calc!CM754)","v":58333.333333333023},{"$f":"IF(CN$11=\"\",0,Calc!CN754)","v":58333.333333333023},{"$f":"IF(CO$11=\"\",0,Calc!CO754)","v":58333.333333333023},{"$f":"IF(CP$11=\"\",0,Calc!CP754)","v":58333.333333333023},{"$f":"IF(CQ$11=\"\",0,Calc!CQ754)","v":58333.333333333023},{"$f":"IF(CR$11=\"\",0,Calc!CR754)","v":58333.333333333023},{"$f":"IF(CS$11=\"\",0,Calc!CS754)","v":58333.333333333023},{"$f":"IF(CT$11=\"\",0,Calc!CT754)","v":58333.333333333023},{"$f":"IF(CU$11=\"\",0,Calc!CU754)","v":58333.333333333023},{"$f":"IF(CV$11=\"\",0,Calc!CV754)","v":58333.333333333023},{"$f":"IF(CW$11=\"\",0,Calc!CW754)","v":58333.333333333023},{"$f":"IF(CX$11=\"\",0,Calc!CX754)","v":58333.333333333023},{"$f":"IF(CY$11=\"\",0,Calc!CY754)","v":58333.333333333023},{"$f":"IF(CZ$11=\"\",0,Calc!CZ754)","v":58333.333333333023},{"$f":"IF(DA$11=\"\",0,Calc!DA754)","v":58333.333333333023},{"$f":"IF(DB$11=\"\",0,Calc!DB754)","v":58333.333333333023},{"$f":"IF(DC$11=\"\",0,Calc!DC754)","v":58333.333333333023},{"$f":"IF(DD$11=\"\",0,Calc!DD754)","v":58333.333333333954},{"$f":"IF(DE$11=\"\",0,Calc!DE754)","v":58333.333333333954},{"$f":"IF(DF$11=\"\",0,Calc!DF754)","v":58333.333333333954},{"$f":"IF(DG$11=\"\",0,Calc!DG754)","v":58333.333333333954},{"$f":"IF(DH$11=\"\",0,Calc!DH754)","v":58333.333333333954},{"$f":"IF(DI$11=\"\",0,Calc!DI754)","v":58333.333333333954},{"$f":"IF(DJ$11=\"\",0,Calc!DJ754)","v":58333.333333333954},{"$f":"IF(DK$11=\"\",0,Calc!DK754)","v":58333.333333333954},{"$f":"IF(DL$11=\"\",0,Calc!DL754)","v":58333.333333333954},{"$f":"IF(DM$11=\"\",0,Calc!DM754)","v":58333.333333333954},{"$f":"IF(DN$11=\"\",0,Calc!DN754)","v":58333.333333333954},{"$f":"IF(DO$11=\"\",0,Calc!DO754)","v":58333.333333333954},{"$f":"IF(DP$11=\"\",0,Calc!DP754)","v":58333.333333333954},{"$f":"IF(DQ$11=\"\",0,Calc!DQ754)","v":58333.333333333954},{"$f":"IF(DR$11=\"\",0,Calc!DR754)","v":58333.333333333954},{"$f":"IF(DS$11=\"\",0,Calc!DS754)","v":58333.333333333954},{"$f":"IF(DT$11=\"\",0,Calc!DT754)","v":58333.333333333954},{"$f":"IF(DU$11=\"\",0,Calc!DU754)","v":58333.333333333954},{"$f":"IF(DV$11=\"\",0,Calc!DV754)","v":58333.333333333954},{"$f":"IF(DW$11=\"\",0,Calc!DW754)","v":58333.333333333954},{"$f":"IF(DX$11=\"\",0,Calc!DX754)","v":58333.333333333954},{"$f":"IF(DY$11=\"\",0,Calc!DY754)","v":58333.333333333954},{"$f":"IF(DZ$11=\"\",0,Calc!DZ754)","v":58333.333333333954},{"$f":"IF(EA$11=\"\",0,Calc!EA754)","v":58333.333333333954},{"$f":"IF(EB$11=\"\",0,Calc!EB754)","v":58333.333333333954},{"$f":"IF(EC$11=\"\",0,Calc!EC754)","v":58333.333333333954},{"$f":"IF(ED$11=\"\",0,Calc!ED754)","v":58333.333333333954},{"$f":"IF(EE$11=\"\",0,Calc!EE754)","v":58333.333333333954},{"$f":"IF(EF$11=\"\",0,Calc!EF754)","v":58333.333333333954},{"$f":"IF(EG$11=\"\",0,Calc!EG754)","v":58333.333333333954},{"$f":"IF(EH$11=\"\",0,Calc!EH754)","v":58333.333333333954},{"$f":"IF(EI$11=\"\",0,Calc!EI754)","v":58333.333333333954},{"$f":"IF(EJ$11=\"\",0,Calc!EJ754)","v":58333.333333333954},{"$f":"IF(EK$11=\"\",0,Calc!EK754)","v":58333.333333333954},{"$f":"IF(EL$11=\"\",0,Calc!EL754)","v":58333.333333333954},{"$f":"IF(EM$11=\"\",0,Calc!EM754)","v":58333.333333333954},{"$f":"IF(EN$11=\"\",0,Calc!EN754)","v":58333.333333333954},{"$f":"IF(EO$11=\"\",0,Calc!EO754)","v":58333.333333333954},{"$f":"IF(EP$11=\"\",0,Calc!EP754)","v":58333.333333333954},{"$f":"IF(EQ$11=\"\",0,Calc!EQ754)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER754)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES754)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET754)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU754)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV754)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW754)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX754)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY754)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ754)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA754)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB754)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC754)","v":0}]
[{"$f":"ROW()","v":278},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B278=Lists!$CU$24,SUMIFS($Z278:$FD278,$Z$2:$FD$2,Periods!$Q$18),SUM($Z278:$FD278))","v":106461645.12557258},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA801)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB801)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC801)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD801)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE801)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF801)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG801)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH801)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI801)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ801)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK801)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL801)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM801)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN801)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO801)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP801)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ801)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR801)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS801)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT801)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU801)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV801)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW801)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX801)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY801)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ801)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA801)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB801)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC801)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD801)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE801)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF801)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG801)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH801)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI801)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ801)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK801)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL801)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM801)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN801)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO801)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP801)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ801)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR801)","v":230726.74573043606},{"$f":"IF(BS$11=\"\",0,Calc!BS801)","v":430823.68533511169},{"$f":"IF(BT$11=\"\",0,Calc!BT801)","v":455822.84021320264},{"$f":"IF(BU$11=\"\",0,Calc!BU801)","v":480577.23021512525},{"$f":"IF(BV$11=\"\",0,Calc!BV801)","v":504022.61408116086},{"$f":"IF(BW$11=\"\",0,Calc!BW801)","v":528995.17292501358},{"$f":"IF(BX$11=\"\",0,Calc!BX801)","v":531200.16556740738},{"$f":"IF(BY$11=\"\",0,Calc!BY801)","v":580011.39378844667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ801)","v":605805.6702596033},{"$f":"IF(CA$11=\"\",0,Calc!CA801)","v":631591.75878380332},{"$f":"IF(CB$11=\"\",0,Calc!CB801)","v":657369.90650650673},{"$f":"IF(CC$11=\"\",0,Calc!CC801)","v":683140.38961245399},{"$f":"IF(CD$11=\"\",0,Calc!CD801)","v":693892.77330440562},{"$f":"IF(CE$11=\"\",0,Calc!CE801)","v":718568.05843093246},{"$f":"IF(CF$11=\"\",0,Calc!CF801)","v":744042.94781748857},{"$f":"IF(CG$11=\"\",0,Calc!CG801)","v":769242.01321501285},{"$f":"IF(CH$11=\"\",0,Calc!CH801)","v":792860.8134258166},{"$f":"IF(CI$11=\"\",0,Calc!CI801)","v":818316.66371624731},{"$f":"IF(CJ$11=\"\",0,Calc!CJ801)","v":821912.73087187484},{"$f":"IF(CK$11=\"\",0,Calc!CK801)","v":881590.86863625795},{"$f":"IF(CL$11=\"\",0,Calc!CL801)","v":907374.2683923021},{"$f":"IF(CM$11=\"\",0,Calc!CM801)","v":933151.7470706515},{"$f":"IF(CN$11=\"\",0,Calc!CN801)","v":958923.25833145715},{"$f":"IF(CO$11=\"\",0,Calc!CO801)","v":984688.72371670045},{"$f":"IF(CP$11=\"\",0,Calc!CP801)","v":991149.73895427957},{"$f":"IF(CQ$11=\"\",0,Calc!CQ801)","v":1015649.9059118032},{"$f":"IF(CR$11=\"\",0,Calc!CR801)","v":1041111.4565935358},{"$f":"IF(CS$11=\"\",0,Calc!CS801)","v":1066257.9710682817},{"$f":"IF(CT$11=\"\",0,Calc!CT801)","v":1089494.841920726},{"$f":"IF(CU$11=\"\",0,Calc!CU801)","v":1114937.0395311229},{"$f":"IF(CV$11=\"\",0,Calc!CV801)","v":1119835.8272969276},{"$f":"IF(CW$11=\"\",0,Calc!CW801)","v":1190855.3955449387},{"$f":"IF(CX$11=\"\",0,Calc!CX801)","v":1217235.4044625722},{"$f":"IF(CY$11=\"\",0,Calc!CY801)","v":1243608.7820829786},{"$f":"IF(CZ$11=\"\",0,Calc!CZ801)","v":1269975.5188341402},{"$f":"IF(DA$11=\"\",0,Calc!DA801)","v":1296335.6099300124},{"$f":"IF(DB$11=\"\",0,Calc!DB801)","v":1298779.6547077894},{"$f":"IF(DC$11=\"\",0,Calc!DC801)","v":1323668.6050729342},{"$f":"IF(DD$11=\"\",0,Calc!DD801)","v":1349712.124187462},{"$f":"IF(DE$11=\"\",0,Calc!DE801)","v":1375393.8072545007},{"$f":"IF(DF$11=\"\",0,Calc!DF801)","v":1398769.8238677904},{"$f":"IF(DG$11=\"\",0,Calc!DG801)","v":1424793.4012304693},{"$f":"IF(DH$11=\"\",0,Calc!DH801)","v":1432047.2288260758},{"$f":"IF(DI$11=\"\",0,Calc!DI801)","v":1516054.1395685375},{"$f":"IF(DJ$11=\"\",0,Calc!DJ801)","v":1543075.1519063041},{"$f":"IF(DK$11=\"\",0,Calc!DK801)","v":1570089.5169934556},{"$f":"IF(DL$11=\"\",0,Calc!DL801)","v":1597097.2348299921},{"$f":"IF(DM$11=\"\",0,Calc!DM801)","v":1624098.305415906},{"$f":"IF(DN$11=\"\",0,Calc!DN801)","v":1622229.4358313009},{"$f":"IF(DO$11=\"\",0,Calc!DO801)","v":1647515.3428302482},{"$f":"IF(DP$11=\"\",0,Calc!DP801)","v":1674188.0617785975},{"$f":"IF(DQ$11=\"\",0,Calc!DQ801)","v":1700443.860439606},{"$f":"IF(DR$11=\"\",0,Calc!DR801)","v":1723918.2352867126},{"$f":"IF(DS$11=\"\",0,Calc!DS801)","v":1750571.0124832019},{"$f":"IF(DT$11=\"\",0,Calc!DT801)","v":1760733.2217718065},{"$f":"IF(DU$11=\"\",0,Calc!DU801)","v":1858901.8673486114},{"$f":"IF(DV$11=\"\",0,Calc!DV801)","v":1886615.2589964345},{"$f":"IF(DW$11=\"\",0,Calc!DW801)","v":1914322.0033936501},{"$f":"IF(DX$11=\"\",0,Calc!DX801)","v":1942022.1005402431},{"$f":"IF(DY$11=\"\",0,Calc!DY801)","v":1969715.5504362285},{"$f":"IF(DZ$11=\"\",0,Calc!DZ801)","v":1963221.9090606719},{"$f":"IF(EA$11=\"\",0,Calc!EA801)","v":1988909.2581855953},{"$f":"IF(EB$11=\"\",0,Calc!EB801)","v":2016262.1110999286},{"$f":"IF(EC$11=\"\",0,Calc!EC801)","v":2043132.7403150797},{"$f":"IF(ED$11=\"\",0,Calc!ED801)","v":2066650.2392081618},{"$f":"IF(EE$11=\"\",0,Calc!EE801)","v":2093983.1503706276},{"$f":"IF(EF$11=\"\",0,Calc!EF801)","v":2107662.5293267369},{"$f":"IF(EG$11=\"\",0,Calc!EG801)","v":2221251.8918725252},{"$f":"IF(EH$11=\"\",0,Calc!EH801)","v":2249712.1575405002},{"$f":"IF(EI$11=\"\",0,Calc!EI801)","v":2278165.7759578526},{"$f":"IF(EJ$11=\"\",0,Calc!EJ801)","v":2306612.7471245825},{"$f":"IF(EK$11=\"\",0,Calc!EK801)","v":2335053.0710407048},{"$f":"IF(EL$11=\"\",0,Calc!EL801)","v":2323604.3387565017},{"$f":"IF(EM$11=\"\",0,Calc!EM801)","v":2349691.402358368},{"$f":"IF(EN$11=\"\",0,Calc!EN801)","v":2377778.3999576122},{"$f":"IF(EO$11=\"\",0,Calc!EO801)","v":2405305.6473232508},{"$f":"IF(EP$11=\"\",0,Calc!EP801)","v":2428792.8789972812},{"$f":"IF(EQ$11=\"\",0,Calc!EQ801)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER801)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES801)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET801)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU801)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV801)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW801)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX801)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY801)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ801)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA801)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB801)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC801)","v":0}]
[{"$f":"ROW()","v":279}]
[{"$f":"ROW()","v":284},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B284=Lists!$CU$24,SUMIFS($Z284:$FD284,$Z$2:$FD$2,Periods!$Q$18),SUM($Z284:$FD284))","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA865)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB865)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC865)","v":20000000},{"$f":"IF(AD$11=\"\",0,Calc!AD865)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE865)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF865)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG865)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH865)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI865)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ865)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK865)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL865)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM865)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN865)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO865)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP865)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ865)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR865)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS865)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT865)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU865)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV865)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW865)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX865)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY865)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ865)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA865)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB865)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC865)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD865)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE865)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF865)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG865)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH865)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI865)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ865)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK865)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL865)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM865)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN865)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO865)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP865)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ865)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR865)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS865)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT865)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU865)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV865)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW865)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX865)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY865)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ865)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA865)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB865)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC865)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD865)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE865)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF865)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG865)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH865)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI865)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ865)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK865)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL865)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM865)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN865)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO865)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP865)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ865)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR865)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS865)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT865)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU865)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV865)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW865)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX865)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY865)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ865)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA865)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB865)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC865)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD865)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE865)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF865)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG865)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH865)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI865)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ865)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK865)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL865)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM865)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN865)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO865)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP865)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ865)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR865)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS865)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT865)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU865)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV865)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW865)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX865)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY865)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ865)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA865)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB865)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC865)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED865)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE865)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF865)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG865)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH865)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI865)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ865)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK865)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL865)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM865)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN865)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO865)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP865)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ865)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER865)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES865)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET865)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU865)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV865)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW865)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX865)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY865)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ865)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA865)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB865)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC865)","v":0}]
[{"$f":"ROW()","v":288},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B288=Lists!$CU$24,SUMIFS($Z288:$FD288,$Z$2:$FD$2,Periods!$Q$18),SUM($Z288:$FD288))","v":4733333.333333333},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA873)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB873)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC873)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD873)","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,Calc!AE873)","v":133333.33333333334},{"$f":"IF(AF$11=\"\",0,Calc!AF873)","v":133333.33333333334},{"$f":"IF(AG$11=\"\",0,Calc!AG873)","v":133333.33333333334},{"$f":"IF(AH$11=\"\",0,Calc!AH873)","v":133333.33333333334},{"$f":"IF(AI$11=\"\",0,Calc!AI873)","v":133333.33333333334},{"$f":"IF(AJ$11=\"\",0,Calc!AJ873)","v":133333.33333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK873)","v":133333.33333333334},{"$f":"IF(AL$11=\"\",0,Calc!AL873)","v":133333.33333333334},{"$f":"IF(AM$11=\"\",0,Calc!AM873)","v":133333.33333333334},{"$f":"IF(AN$11=\"\",0,Calc!AN873)","v":133333.33333333334},{"$f":"IF(AO$11=\"\",0,Calc!AO873)","v":133333.33333333334},{"$f":"IF(AP$11=\"\",0,Calc!AP873)","v":130555.55555555553},{"$f":"IF(AQ$11=\"\",0,Calc!AQ873)","v":127777.7777777778},{"$f":"IF(AR$11=\"\",0,Calc!AR873)","v":125000.00000000001},{"$f":"IF(AS$11=\"\",0,Calc!AS873)","v":122222.2222222222},{"$f":"IF(AT$11=\"\",0,Calc!AT873)","v":119444.44444444445},{"$f":"IF(AU$11=\"\",0,Calc!AU873)","v":116666.66666666666},{"$f":"IF(AV$11=\"\",0,Calc!AV873)","v":113888.88888888888},{"$f":"IF(AW$11=\"\",0,Calc!AW873)","v":111111.11111111112},{"$f":"IF(AX$11=\"\",0,Calc!AX873)","v":108333.33333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY873)","v":105555.55555555556},{"$f":"IF(AZ$11=\"\",0,Calc!AZ873)","v":102777.7777777778},{"$f":"IF(BA$11=\"\",0,Calc!BA873)","v":100000},{"$f":"IF(BB$11=\"\",0,Calc!BB873)","v":97222.222222222219},{"$f":"IF(BC$11=\"\",0,Calc!BC873)","v":94444.444444444438},{"$f":"IF(BD$11=\"\",0,Calc!BD873)","v":91666.666666666672},{"$f":"IF(BE$11=\"\",0,Calc!BE873)","v":88888.888888888876},{"$f":"IF(BF$11=\"\",0,Calc!BF873)","v":86111.111111111095},{"$f":"IF(BG$11=\"\",0,Calc!BG873)","v":83333.333333333314},{"$f":"IF(BH$11=\"\",0,Calc!BH873)","v":80555.555555555562},{"$f":"IF(BI$11=\"\",0,Calc!BI873)","v":77777.777777777766},{"$f":"IF(BJ$11=\"\",0,Calc!BJ873)","v":74999.999999999985},{"$f":"IF(BK$11=\"\",0,Calc!BK873)","v":72222.222222222219},{"$f":"IF(BL$11=\"\",0,Calc!BL873)","v":69444.444444444438},{"$f":"IF(BM$11=\"\",0,Calc!BM873)","v":66666.666666666672},{"$f":"IF(BN$11=\"\",0,Calc!BN873)","v":63888.888888888898},{"$f":"IF(BO$11=\"\",0,Calc!BO873)","v":61111.111111111124},{"$f":"IF(BP$11=\"\",0,Calc!BP873)","v":58333.333333333343},{"$f":"IF(BQ$11=\"\",0,Calc!BQ873)","v":55555.555555555569},{"$f":"IF(BR$11=\"\",0,Calc!BR873)","v":52777.777777777803},{"$f":"IF(BS$11=\"\",0,Calc!BS873)","v":50000.000000000029},{"$f":"IF(BT$11=\"\",0,Calc!BT873)","v":47222.222222222248},{"$f":"IF(BU$11=\"\",0,Calc!BU873)","v":44444.444444444482},{"$f":"IF(BV$11=\"\",0,Calc!BV873)","v":41666.666666666686},{"$f":"IF(BW$11=\"\",0,Calc!BW873)","v":38888.88888888892},{"$f":"IF(BX$11=\"\",0,Calc!BX873)","v":36111.111111111146},{"$f":"IF(BY$11=\"\",0,Calc!BY873)","v":33333.333333333358},{"$f":"IF(BZ$11=\"\",0,Calc!BZ873)","v":30555.555555555573},{"$f":"IF(CA$11=\"\",0,Calc!CA873)","v":27777.777777777799},{"$f":"IF(CB$11=\"\",0,Calc!CB873)","v":25000.000000000025},{"$f":"IF(CC$11=\"\",0,Calc!CC873)","v":22222.222222222241},{"$f":"IF(CD$11=\"\",0,Calc!CD873)","v":19444.444444444453},{"$f":"IF(CE$11=\"\",0,Calc!CE873)","v":16666.666666666668},{"$f":"IF(CF$11=\"\",0,Calc!CF873)","v":13888.888888888881},{"$f":"IF(CG$11=\"\",0,Calc!CG873)","v":11111.111111111095},{"$f":"IF(CH$11=\"\",0,Calc!CH873)","v":8333.3333333333339},{"$f":"IF(CI$11=\"\",0,Calc!CI873)","v":5555.5555555555475},{"$f":"IF(CJ$11=\"\",0,Calc!CJ873)","v":2777.777777777761},{"$f":"IF(CK$11=\"\",0,Calc!CK873)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL873)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM873)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN873)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO873)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP873)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ873)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR873)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS873)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT873)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU873)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV873)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW873)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX873)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY873)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ873)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA873)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB873)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC873)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD873)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE873)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF873)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG873)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH873)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI873)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ873)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK873)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL873)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM873)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN873)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO873)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP873)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ873)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR873)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS873)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT873)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU873)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV873)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW873)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX873)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY873)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ873)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA873)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB873)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC873)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED873)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE873)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF873)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG873)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH873)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI873)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ873)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK873)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL873)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM873)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN873)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO873)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP873)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ873)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER873)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES873)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET873)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU873)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV873)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW873)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX873)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY873)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ873)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA873)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB873)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC873)","v":0}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X296-(X282+X284+X290-X286-X288-X292-X294))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B296=Lists!$CU$24,SUMIFS($Z296:$FD296,$Z$2:$FD$2,Periods!$Q$18),SUM($Z296:$FD296))","v":14324113.973498523},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$281:AA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AA$281:AA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$281:AB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AB$281:AB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$281:AC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AC$281:AC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$281:AD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AD$281:AD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$281:AE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AE$281:AE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$281:AF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AF$281:AF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$281:AG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AG$281:AG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$281:AH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AH$281:AH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$281:AI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AI$281:AI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$281:AJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AJ$281:AJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$281:AK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AK$281:AK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$281:AL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AL$281:AL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-133333.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$281:AM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AM$281:AM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":60506.239076097409},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$281:AN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AN$281:AN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":466744.78717039118},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$281:AO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AO$281:AO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":325905.88021722808},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$281:AP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AP$281:AP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":218412.14105434332},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$281:AQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AQ$281:AQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":78664.875717131887},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$281:AR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AR$281:AR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-55105.791730525671},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$281:AS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AS$281:AS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-175649.24299828138},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$281:AT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AT$281:AT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-266775.70107286249},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$281:AU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AU$281:AU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-367241.90730717068},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$281:AV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AV$281:AV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-458934.8616414736},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$281:AW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AW$281:AW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-536573.14128381736},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$281:AX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AX$281:AX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":45254.995362428017},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$281:AY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AY$281:AY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":368211.47590356017},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$281:AZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(AZ$281:AZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-711542.37466990342},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$281:BA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BA$281:BA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-779874.35277175414},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$281:BB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BB$281:BB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-857702.98168607696},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$281:BC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BC$281:BC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-942206.66335128259},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$281:BD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BD$281:BD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1029804.6904668951},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$281:BE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BE$281:BE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1120026.6094086072},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$281:BF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BF$281:BF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1180641.4781875105},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$281:BG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BG$281:BG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1274579.2054293556},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$281:BH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BH$281:BH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1373557.3247812076},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$281:BI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BI$281:BI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1464024.6491404085},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$281:BJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BJ$281:BJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-488614.28706844203},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$281:BK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BK$281:BK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-182691.12882191024},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$281:BL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BL$281:BL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-1763215.2392287282},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$281:BM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BM$281:BM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-660824.78995642846},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$281:BN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BN$281:BN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-480555.55555555556},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$281:BO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BO$281:BO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-477777.77777777787},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$281:BP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BP$281:BP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-475000.00000000012},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$281:BQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BQ$281:BQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-472222.22222222236},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$281:BR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BR$281:BR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-469444.44444444461},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$281:BS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BS$281:BS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-466666.66666666686},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$281:BT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BT$281:BT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-463888.88888888917},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$281:BU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BU$281:BU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-461111.11111111147},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$281:BV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BV$281:BV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-458333.3333333336},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$281:BW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BW$281:BW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-455555.55555555591},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$281:BX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BX$281:BX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-452777.77777777816},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$281:BY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BY$281:BY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-450000.00000000035},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$281:BZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(BZ$281:BZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-447222.22222222248},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$281:CA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CA$281:CA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-444444.44444444479},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$281:CB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CB$281:CB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-441666.66666666709},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$281:CC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CC$281:CC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-438888.88888888923},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$281:CD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CD$281:CD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-436111.1111111113},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$281:CE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CE$281:CE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-433333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$281:CF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CF$281:CF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-430555.55555555527},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$281:CG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CG$281:CG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-427777.77777777717},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$281:CH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CH$281:CH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-425000},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$281:CI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CI$281:CI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-422222.22222222161},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$281:CJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CJ$281:CJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":-419444.44444444194},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$281:CK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CK$281:CK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$281:CL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CL$281:CL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$281:CM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CM$281:CM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$281:CN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CN$281:CN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$281:CO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CO$281:CO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$281:CP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CP$281:CP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$281:CQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CQ$281:CQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$281:CR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CR$281:CR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$281:CS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CS$281:CS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$281:CT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CT$281:CT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$281:CU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CU$281:CU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$281:CV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CV$281:CV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$281:CW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CW$281:CW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$281:CX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CX$281:CX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$281:CY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CY$281:CY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$281:CZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(CZ$281:CZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$281:DA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DA$281:DA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$281:DB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DB$281:DB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$281:DC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DC$281:DC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$281:DD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DD$281:DD295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$281:DE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DE$281:DE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$281:DF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DF$281:DF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$281:DG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DG$281:DG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$281:DH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DH$281:DH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$281:DI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DI$281:DI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$281:DJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DJ$281:DJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$281:DK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DK$281:DK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$281:DL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DL$281:DL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$281:DM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DM$281:DM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$281:DN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DN$281:DN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$281:DO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DO$281:DO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$281:DP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DP$281:DP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$281:DQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DQ$281:DQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$281:DR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DR$281:DR295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$281:DS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DS$281:DS295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$281:DT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DT$281:DT295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$281:DU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DU$281:DU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$281:DV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DV$281:DV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$281:DW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DW$281:DW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$281:DX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DX$281:DX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$281:DY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DY$281:DY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$281:DZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(DZ$281:DZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$281:EA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EA$281:EA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$281:EB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EB$281:EB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$281:EC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EC$281:EC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$281:ED295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(ED$281:ED295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$281:EE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EE$281:EE295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$281:EF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EF$281:EF295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$281:EG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EG$281:EG295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$281:EH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EH$281:EH295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$281:EI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EI$281:EI295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$281:EJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EJ$281:EJ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$281:EK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EK$281:EK295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$281:EL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EL$281:EL295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$281:EM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EM$281:EM295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$281:EN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EN$281:EN295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$281:EO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EO$281:EO295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$281:EP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EP$281:EP295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$281:EQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EQ$281:EQ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$281:ER295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(ER$281:ER295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$281:ES295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(ES$281:ES295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$281:ET295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(ET$281:ET295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$281:EU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EU$281:EU295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$281:EV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EV$281:EV295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$281:EW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EW$281:EW295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$281:EX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EX$281:EX295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$281:EY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EY$281:EY295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$281:EZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(EZ$281:EZ295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$281:FA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(FA$281:FA295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$281:FB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(FB$281:FB295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$281:FC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$21)-SUMIFS(FC$281:FC295,$H$281:$H295,\"<>\"&\"\",$I$281:$I295,\"\",$B$281:$B295,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":301},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X301-$X299)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B301=Lists!$CU$24,SUMIFS($Z301:$FD301,$Z$2:$FD$2,Periods!$Q$18),SUM($Z301:$FD301))","v":436787672.50140393},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z299:AA299))","v":9489689.2208432108},{"$f":"IF(AB$11=\"\",0,SUM($Z299:AB299))","v":911966.68549114279},{"$f":"IF(AC$11=\"\",0,SUM($Z299:AC299))","v":12220035.701199459},{"$f":"IF(AD$11=\"\",0,SUM($Z299:AD299))","v":5161281.2408873122},{"$f":"IF(AE$11=\"\",0,SUM($Z299:AE299))","v":3503680.6165871331},{"$f":"IF(AF$11=\"\",0,SUM($Z299:AF299))","v":2262861.2743317625},{"$f":"IF(AG$11=\"\",0,SUM($Z299:AG299))","v":1079188.8536327423},{"$f":"IF(AH$11=\"\",0,SUM($Z299:AH299))","v":1203979.9464182456},{"$f":"IF(AI$11=\"\",0,SUM($Z299:AI299))","v":1418064.6005549158},{"$f":"IF(AJ$11=\"\",0,SUM($Z299:AJ299))","v":1713160.9185637839},{"$f":"IF(AK$11=\"\",0,SUM($Z299:AK299))","v":2080011.2531771183},{"$f":"IF(AL$11=\"\",0,SUM($Z299:AL299))","v":1142808.0644789489},{"$f":"IF(AM$11=\"\",0,SUM($Z299:AM299))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z299:AN299))","v":2.3283064365386963E-10},{"$f":"IF(AO$11=\"\",0,SUM($Z299:AO299))","v":2.3283064365386963E-10},{"$f":"IF(AP$11=\"\",0,SUM($Z299:AP299))","v":2.3283064365386963E-10},{"$f":"IF(AQ$11=\"\",0,SUM($Z299:AQ299))","v":2.3283064365386963E-10},{"$f":"IF(AR$11=\"\",0,SUM($Z299:AR299))","v":2.3283064365386963E-10},{"$f":"IF(AS$11=\"\",0,SUM($Z299:AS299))","v":2.3283064365386963E-10},{"$f":"IF(AT$11=\"\",0,SUM($Z299:AT299))","v":2.3283064365386963E-10},{"$f":"IF(AU$11=\"\",0,SUM($Z299:AU299))","v":2.3283064365386963E-10},{"$f":"IF(AV$11=\"\",0,SUM($Z299:AV299))","v":2.3283064365386963E-10},{"$f":"IF(AW$11=\"\",0,SUM($Z299:AW299))","v":2.3283064365386963E-10},{"$f":"IF(AX$11=\"\",0,SUM($Z299:AX299))","v":2.3283064365386963E-10},{"$f":"IF(AY$11=\"\",0,SUM($Z299:AY299))","v":2.3283064365386963E-10},{"$f":"IF(AZ$11=\"\",0,SUM($Z299:AZ299))","v":2.3283064365386963E-10},{"$f":"IF(BA$11=\"\",0,SUM($Z299:BA299))","v":2.3283064365386963E-10},{"$f":"IF(BB$11=\"\",0,SUM($Z299:BB299))","v":2.3283064365386963E-10},{"$f":"IF(BC$11=\"\",0,SUM($Z299:BC299))","v":2.3283064365386963E-10},{"$f":"IF(BD$11=\"\",0,SUM($Z299:BD299))","v":2.3283064365386963E-10},{"$f":"IF(BE$11=\"\",0,SUM($Z299:BE299))","v":2.3283064365386963E-10},{"$f":"IF(BF$11=\"\",0,SUM($Z299:BF299))","v":2.3283064365386963E-10},{"$f":"IF(BG$11=\"\",0,SUM($Z299:BG299))","v":2.3283064365386963E-10},{"$f":"IF(BH$11=\"\",0,SUM($Z299:BH299))","v":2.3283064365386963E-10},{"$f":"IF(BI$11=\"\",0,SUM($Z299:BI299))","v":2.3283064365386963E-10},{"$f":"IF(BJ$11=\"\",0,SUM($Z299:BJ299))","v":2.3283064365386963E-10},{"$f":"IF(BK$11=\"\",0,SUM($Z299:BK299))","v":2.3283064365386963E-10},{"$f":"IF(BL$11=\"\",0,SUM($Z299:BL299))","v":2.3283064365386963E-10},{"$f":"IF(BM$11=\"\",0,SUM($Z299:BM299))","v":1204595.7958780194},{"$f":"IF(BN$11=\"\",0,SUM($Z299:BN299))","v":2706958.3325826395},{"$f":"IF(BO$11=\"\",0,SUM($Z299:BO299))","v":4331939.5049407966},{"$f":"IF(BP$11=\"\",0,SUM($Z299:BP299))","v":6078886.2235346921},{"$f":"IF(BQ$11=\"\",0,SUM($Z299:BQ299))","v":7942285.719266098},{"$f":"IF(BR$11=\"\",0,SUM($Z299:BR299))","v":9667591.1382870115},{"$f":"IF(BS$11=\"\",0,SUM($Z299:BS299))","v":11325419.707755461},{"$f":"IF(BT$11=\"\",0,SUM($Z299:BT299))","v":13088781.96239803},{"$f":"IF(BU$11=\"\",0,SUM($Z299:BU299))","v":14950357.792090882},{"$f":"IF(BV$11=\"\",0,SUM($Z299:BV299))","v":15374878.659537271},{"$f":"IF(BW$11=\"\",0,SUM($Z299:BW299))","v":15465117.470468976},{"$f":"IF(BX$11=\"\",0,SUM($Z299:BX299))","v":17707332.36940591},{"$f":"IF(BY$11=\"\",0,SUM($Z299:BY299))","v":20012988.142323174},{"$f":"IF(BZ$11=\"\",0,SUM($Z299:BZ299))","v":22428110.289723098},{"$f":"IF(CA$11=\"\",0,SUM($Z299:CA299))","v":24952706.999552622},{"$f":"IF(CB$11=\"\",0,SUM($Z299:CB299))","v":27577511.978167042},{"$f":"IF(CC$11=\"\",0,SUM($Z299:CC299))","v":30292234.635834515},{"$f":"IF(CD$11=\"\",0,SUM($Z299:CD299))","v":33076758.569565937},{"$f":"IF(CE$11=\"\",0,SUM($Z299:CE299))","v":35971156.696839049},{"$f":"IF(CF$11=\"\",0,SUM($Z299:CF299))","v":38972207.40089383},{"$f":"IF(CG$11=\"\",0,SUM($Z299:CG299))","v":42071012.186969303},{"$f":"IF(CH$11=\"\",0,SUM($Z299:CH299))","v":43191295.059549935},{"$f":"IF(CI$11=\"\",0,SUM($Z299:CI299))","v":44004587.59029679},{"$f":"IF(CJ$11=\"\",0,SUM($Z299:CJ299))","v":47558355.633191518},{"$f":"IF(CK$11=\"\",0,SUM($Z299:CK299))","v":51574281.572112456},{"$f":"IF(CL$11=\"\",0,SUM($Z299:CL299))","v":55700148.971569285},{"$f":"IF(CM$11=\"\",0,SUM($Z299:CM299))","v":59935963.752639689},{"$f":"IF(CN$11=\"\",0,SUM($Z299:CN299))","v":64269809.378846854},{"$f":"IF(CO$11=\"\",0,SUM($Z299:CO299))","v":68688616.022142187},{"$f":"IF(CP$11=\"\",0,SUM($Z299:CP299))","v":73166885.996155292},{"$f":"IF(CQ$11=\"\",0,SUM($Z299:CQ299))","v":77755769.461296871},{"$f":"IF(CR$11=\"\",0,SUM($Z299:CR299))","v":82451485.440717727},{"$f":"IF(CS$11=\"\",0,SUM($Z299:CS299))","v":87243238.495937347},{"$f":"IF(CT$11=\"\",0,SUM($Z299:CT299))","v":89482216.544682771},{"$f":"IF(CU$11=\"\",0,SUM($Z299:CU299))","v":91444287.511584789},{"$f":"IF(CV$11=\"\",0,SUM($Z299:CV299))","v":96768740.775290474},{"$f":"IF(CW$11=\"\",0,SUM($Z299:CW299))","v":102116743.25191103},{"$f":"IF(CX$11=\"\",0,SUM($Z299:CX299))","v":107577567.44476339},{"$f":"IF(CY$11=\"\",0,SUM($Z299:CY299))","v":113151219.98514479},{"$f":"IF(CZ$11=\"\",0,SUM($Z299:CZ299))","v":118822937.89744505},{"$f":"IF(DA$11=\"\",0,SUM($Z299:DA299))","v":124576657.51667574},{"$f":"IF(DB$11=\"\",0,SUM($Z299:DB299))","v":130380988.80051057},{"$f":"IF(DC$11=\"\",0,SUM($Z299:DC299))","v":136299151.40608266},{"$f":"IF(DD$11=\"\",0,SUM($Z299:DD299))","v":142326698.41586137},{"$f":"IF(DE$11=\"\",0,SUM($Z299:DE299))","v":148450552.73947233},{"$f":"IF(DF$11=\"\",0,SUM($Z299:DF299))","v":151416262.54967687},{"$f":"IF(DG$11=\"\",0,SUM($Z299:DG299))","v":154141500.98126805},{"$f":"IF(DH$11=\"\",0,SUM($Z299:DH299))","v":160891537.4545303},{"$f":"IF(DI$11=\"\",0,SUM($Z299:DI299))","v":167643515.46651387},{"$f":"IF(DJ$11=\"\",0,SUM($Z299:DJ299))","v":174511400.16677749},{"$f":"IF(DK$11=\"\",0,SUM($Z299:DK299))","v":181495198.20257178},{"$f":"IF(DL$11=\"\",0,SUM($Z299:DL299))","v":188577088.90481994},{"$f":"IF(DM$11=\"\",0,SUM($Z299:DM299))","v":195737783.03876632},{"$f":"IF(DN$11=\"\",0,SUM($Z299:DN299))","v":202939429.29575554},{"$f":"IF(DO$11=\"\",0,SUM($Z299:DO299))","v":210258401.77268708},{"$f":"IF(DP$11=\"\",0,SUM($Z299:DP299))","v":217689458.56019124},{"$f":"IF(DQ$11=\"\",0,SUM($Z299:DQ299))","v":225216778.1922124},{"$f":"IF(DR$11=\"\",0,SUM($Z299:DR299))","v":228944819.63682815},{"$f":"IF(DS$11=\"\",0,SUM($Z299:DS299))","v":232473290.34552741},{"$f":"IF(DT$11=\"\",0,SUM($Z299:DT299))","v":240730070.57844341},{"$f":"IF(DU$11=\"\",0,SUM($Z299:DU299))","v":248965151.37733969},{"$f":"IF(DV$11=\"\",0,SUM($Z299:DV299))","v":257319436.60282362},{"$f":"IF(DW$11=\"\",0,SUM($Z299:DW299))","v":265792932.9021458},{"$f":"IF(DX$11=\"\",0,SUM($Z299:DX299))","v":274364538.95061094},{"$f":"IF(DY$11=\"\",0,SUM($Z299:DY299))","v":283011493.49395037},{"$f":"IF(DZ$11=\"\",0,SUM($Z299:DZ299))","v":291688851.72564572},{"$f":"IF(EA$11=\"\",0,SUM($Z299:EA299))","v":300487334.49968684},{"$f":"IF(EB$11=\"\",0,SUM($Z299:EB299))","v":309400750.70255303},{"$f":"IF(EC$11=\"\",0,SUM($Z299:EC299))","v":318409979.23596334},{"$f":"IF(ED$11=\"\",0,SUM($Z299:ED299))","v":322940456.27361643},{"$f":"IF(EE$11=\"\",0,SUM($Z299:EE299))","v":327317091.98638046},{"$f":"IF(EF$11=\"\",0,SUM($Z299:EF299))","v":337169644.61625367},{"$f":"IF(EG$11=\"\",0,SUM($Z299:EG299))","v":346974673.38520741},{"$f":"IF(EH$11=\"\",0,SUM($Z299:EH299))","v":356902429.83974671},{"$f":"IF(EI$11=\"\",0,SUM($Z299:EI299))","v":366952920.62712216},{"$f":"IF(EJ$11=\"\",0,SUM($Z299:EJ299))","v":377101527.78707868},{"$f":"IF(EK$11=\"\",0,SUM($Z299:EK299))","v":387321755.20308816},{"$f":"IF(EL$11=\"\",0,SUM($Z299:EL299))","v":397560858.63454592},{"$f":"IF(EM$11=\"\",0,SUM($Z299:EM299))","v":407925219.62275529},{"$f":"IF(EN$11=\"\",0,SUM($Z299:EN299))","v":418407513.03457296},{"$f":"IF(EO$11=\"\",0,SUM($Z299:EO299))","v":428984651.51256943},{"$f":"IF(EP$11=\"\",0,SUM($Z299:EP299))","v":436787672.50140393},{"$f":"IF(EQ$11=\"\",0,SUM($Z299:EQ299))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z299:ER299))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z299:ES299))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z299:ET299))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z299:EU299))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z299:EV299))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z299:EW299))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z299:EX299))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z299:EY299))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z299:EZ299))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z299:FA299))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z299:FB299))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z299:FC299))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,{"$f":"H304","v":0},{"$f":"Calc!I770","v":"Внеоборотные активы"},null,null,null,{"$f":"M304","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z306:$FD306,$Z$2:$FD$2,Periods!$Q$18)","v":22229856.578477532},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA770)","v":6279166.666666667},{"$f":"IF(AB$11=\"\",0,Calc!AB770)","v":12590416.489406651},{"$f":"IF(AC$11=\"\",0,Calc!AC770)","v":18907496.024262361},{"$f":"IF(AD$11=\"\",0,Calc!AD770)","v":25230400.85947061},{"$f":"IF(AE$11=\"\",0,Calc!AE770)","v":25100791.625449087},{"$f":"IF(AF$11=\"\",0,Calc!AF770)","v":24976993.278699983},{"$f":"IF(AG$11=\"\",0,Calc!AG770)","v":24858994.365294632},{"$f":"IF(AH$11=\"\",0,Calc!AH770)","v":24746780.270124223},{"$f":"IF(AI$11=\"\",0,Calc!AI770)","v":24640333.148095641},{"$f":"IF(AJ$11=\"\",0,Calc!AJ770)","v":24539631.870605785},{"$f":"IF(AK$11=\"\",0,Calc!AK770)","v":24444651.987294283},{"$f":"IF(AL$11=\"\",0,Calc!AL770)","v":24355365.70307469},{"$f":"IF(AM$11=\"\",0,Calc!AM770)","v":24271741.870444149},{"$f":"IF(AN$11=\"\",0,Calc!AN770)","v":24193745.997071456},{"$f":"IF(AO$11=\"\",0,Calc!AO770)","v":24121340.268663615},{"$f":"IF(AP$11=\"\",0,Calc!AP770)","v":24054488.754922099},{"$f":"IF(AQ$11=\"\",0,Calc!AQ770)","v":23993153.708326392},{"$f":"IF(AR$11=\"\",0,Calc!AR770)","v":23937296.474057414},{"$f":"IF(AS$11=\"\",0,Calc!AS770)","v":23886878.490357589},{"$f":"IF(AT$11=\"\",0,Calc!AT770)","v":23841862.379327636},{"$f":"IF(AU$11=\"\",0,Calc!AU770)","v":23802211.991241571},{"$f":"IF(AV$11=\"\",0,Calc!AV770)","v":23767892.425606549},{"$f":"IF(AW$11=\"\",0,Calc!AW770)","v":23738870.028967574},{"$f":"IF(AX$11=\"\",0,Calc!AX770)","v":23715112.369457081},{"$f":"IF(AY$11=\"\",0,Calc!AY770)","v":23696588.18808927},{"$f":"IF(AZ$11=\"\",0,Calc!AZ770)","v":23683265.55419926},{"$f":"IF(BA$11=\"\",0,Calc!BA770)","v":23675113.055362277},{"$f":"IF(BB$11=\"\",0,Calc!BB770)","v":23672099.33769707},{"$f":"IF(BC$11=\"\",0,Calc!BC770)","v":23674192.59189368},{"$f":"IF(BD$11=\"\",0,Calc!BD770)","v":23681359.984965567},{"$f":"IF(BE$11=\"\",0,Calc!BE770)","v":23693567.660249576},{"$f":"IF(BF$11=\"\",0,Calc!BF770)","v":23710780.745382674},{"$f":"IF(BG$11=\"\",0,Calc!BG770)","v":23732963.368255332},{"$f":"IF(BH$11=\"\",0,Calc!BH770)","v":23760078.680941619},{"$f":"IF(BI$11=\"\",0,Calc!BI770)","v":23792088.891606033},{"$f":"IF(BJ$11=\"\",0,Calc!BJ770)","v":23828955.304386977},{"$f":"IF(BK$11=\"\",0,Calc!BK770)","v":23870638.367256977},{"$f":"IF(BL$11=\"\",0,Calc!BL770)","v":23917097.72785959},{"$f":"IF(BM$11=\"\",0,Calc!BM770)","v":23968292.297322989},{"$f":"IF(BN$11=\"\",0,Calc!BN770)","v":24024180.322050307},{"$f":"IF(BO$11=\"\",0,Calc!BO770)","v":24084719.383719601},{"$f":"IF(BP$11=\"\",0,Calc!BP770)","v":24146949.732617196},{"$f":"IF(BQ$11=\"\",0,Calc!BQ770)","v":24207910.972030375},{"$f":"IF(BR$11=\"\",0,Calc!BR770)","v":24267559.049811166},{"$f":"IF(BS$11=\"\",0,Calc!BS770)","v":24325849.65422795},{"$f":"IF(BT$11=\"\",0,Calc!BT770)","v":24382738.335899878},{"$f":"IF(BU$11=\"\",0,Calc!BU770)","v":24438180.689147525},{"$f":"IF(BV$11=\"\",0,Calc!BV770)","v":24492132.588859968},{"$f":"IF(BW$11=\"\",0,Calc!BW770)","v":24544550.412083477},{"$f":"IF(BX$11=\"\",0,Calc!BX770)","v":24595391.24433168},{"$f":"IF(BY$11=\"\",0,Calc!BY770)","v":24644613.070617355},{"$f":"IF(BZ$11=\"\",0,Calc!BZ770)","v":24692174.951205727},{"$f":"IF(CA$11=\"\",0,Calc!CA770)","v":24738037.182089299},{"$f":"IF(CB$11=\"\",0,Calc!CB770)","v":24782161.440184303},{"$f":"IF(CC$11=\"\",0,Calc!CC770)","v":24824510.913248613},{"$f":"IF(CD$11=\"\",0,Calc!CD770)","v":24865050.414521284},{"$f":"IF(CE$11=\"\",0,Calc!CE770)","v":24903745.965302467},{"$f":"IF(CF$11=\"\",0,Calc!CF770)","v":24940564.789396994},{"$f":"IF(CG$11=\"\",0,Calc!CG770)","v":24975475.217121266},{"$f":"IF(CH$11=\"\",0,Calc!CH770)","v":25008446.498873428},{"$f":"IF(CI$11=\"\",0,Calc!CI770)","v":25039448.528266862},{"$f":"IF(CJ$11=\"\",0,Calc!CJ770)","v":25068451.588518851},{"$f":"IF(CK$11=\"\",0,Calc!CK770)","v":25095426.122094326},{"$f":"IF(CL$11=\"\",0,Calc!CL770)","v":25120342.523604844},{"$f":"IF(CM$11=\"\",0,Calc!CM770)","v":25143170.955962665},{"$f":"IF(CN$11=\"\",0,Calc!CN770)","v":25163881.189789992},{"$f":"IF(CO$11=\"\",0,Calc!CO770)","v":25182442.643343396},{"$f":"IF(CP$11=\"\",0,Calc!CP770)","v":25198824.299453855},{"$f":"IF(CQ$11=\"\",0,Calc!CQ770)","v":25212994.676742427},{"$f":"IF(CR$11=\"\",0,Calc!CR770)","v":25224921.855111659},{"$f":"IF(CS$11=\"\",0,Calc!CS770)","v":25234573.555512551},{"$f":"IF(CT$11=\"\",0,Calc!CT770)","v":25241917.211734876},{"$f":"IF(CU$11=\"\",0,Calc!CU770)","v":25246920.0342208},{"$f":"IF(CV$11=\"\",0,Calc!CV770)","v":25249549.065901745},{"$f":"IF(CW$11=\"\",0,Calc!CW770)","v":25249771.230058648},{"$f":"IF(CX$11=\"\",0,Calc!CX770)","v":25247553.370205428},{"$f":"IF(CY$11=\"\",0,Calc!CY770)","v":25242862.281995803},{"$f":"IF(CZ$11=\"\",0,Calc!CZ770)","v":25235664.737153389},{"$f":"IF(DA$11=\"\",0,Calc!DA770)","v":25225927.499425091},{"$f":"IF(DB$11=\"\",0,Calc!DB770)","v":25213617.332557827},{"$f":"IF(DC$11=\"\",0,Calc!DC770)","v":25198701.000298511},{"$f":"IF(DD$11=\"\",0,Calc!DD770)","v":25181145.266394056},{"$f":"IF(DE$11=\"\",0,Calc!DE770)","v":25160916.894591372},{"$f":"IF(DF$11=\"\",0,Calc!DF770)","v":25137982.648637377},{"$f":"IF(DG$11=\"\",0,Calc!DG770)","v":25112309.292278979},{"$f":"IF(DH$11=\"\",0,Calc!DH770)","v":25083863.589263096},{"$f":"IF(DI$11=\"\",0,Calc!DI770)","v":25052612.303336639},{"$f":"IF(DJ$11=\"\",0,Calc!DJ770)","v":25018522.198246516},{"$f":"IF(DK$11=\"\",0,Calc!DK770)","v":24981560.037739649},{"$f":"IF(DL$11=\"\",0,Calc!DL770)","v":24941692.585562944},{"$f":"IF(DM$11=\"\",0,Calc!DM770)","v":24898886.605463322},{"$f":"IF(DN$11=\"\",0,Calc!DN770)","v":24853108.861187689},{"$f":"IF(DO$11=\"\",0,Calc!DO770)","v":24804326.116482954},{"$f":"IF(DP$11=\"\",0,Calc!DP770)","v":24752505.135096043},{"$f":"IF(DQ$11=\"\",0,Calc!DQ770)","v":24697612.680773862},{"$f":"IF(DR$11=\"\",0,Calc!DR770)","v":24639615.517263323},{"$f":"IF(DS$11=\"\",0,Calc!DS770)","v":24578480.408311341},{"$f":"IF(DT$11=\"\",0,Calc!DT770)","v":24514174.117664829},{"$f":"IF(DU$11=\"\",0,Calc!DU770)","v":24446663.409070697},{"$f":"IF(DV$11=\"\",0,Calc!DV770)","v":24375915.046275865},{"$f":"IF(DW$11=\"\",0,Calc!DW770)","v":24301895.793027241},{"$f":"IF(DX$11=\"\",0,Calc!DX770)","v":24224572.413071737},{"$f":"IF(DY$11=\"\",0,Calc!DY770)","v":24143911.67015627},{"$f":"IF(DZ$11=\"\",0,Calc!DZ770)","v":24059880.328027751},{"$f":"IF(EA$11=\"\",0,Calc!EA770)","v":23972445.150433097},{"$f":"IF(EB$11=\"\",0,Calc!EB770)","v":23881572.901119214},{"$f":"IF(EC$11=\"\",0,Calc!EC770)","v":23787230.343833018},{"$f":"IF(ED$11=\"\",0,Calc!ED770)","v":23689384.242321424},{"$f":"IF(EE$11=\"\",0,Calc!EE770)","v":23588001.360331342},{"$f":"IF(EF$11=\"\",0,Calc!EF770)","v":23483048.461609688},{"$f":"IF(EG$11=\"\",0,Calc!EG770)","v":23374492.309903376},{"$f":"IF(EH$11=\"\",0,Calc!EH770)","v":23262299.668959316},{"$f":"IF(EI$11=\"\",0,Calc!EI770)","v":23146437.302524421},{"$f":"IF(EJ$11=\"\",0,Calc!EJ770)","v":23026871.974345606},{"$f":"IF(EK$11=\"\",0,Calc!EK770)","v":22903570.448169786},{"$f":"IF(EL$11=\"\",0,Calc!EL770)","v":22776499.487743869},{"$f":"IF(EM$11=\"\",0,Calc!EM770)","v":22645625.856814772},{"$f":"IF(EN$11=\"\",0,Calc!EN770)","v":22510916.319129411},{"$f":"IF(EO$11=\"\",0,Calc!EO770)","v":22372337.638434693},{"$f":"IF(EP$11=\"\",0,Calc!EP770)","v":22229856.578477532},{"$f":"IF(EQ$11=\"\",0,Calc!EQ770)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER770)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES770)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET770)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU770)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV770)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW770)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX770)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY770)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ770)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA770)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB770)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC770)","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,{"$f":"H309","v":"АКТИВЫ"},{"$f":"Calc!I776","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M309","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z312:$FD312,$Z$2:$FD$2,Periods!$Q$18)","v":408333.33333333768},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA776)","v":1255833.333333333},{"$f":"IF(AB$11=\"\",0,Calc!AB776)","v":2518083.333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC776)","v":3781500},{"$f":"IF(AD$11=\"\",0,Calc!AD776)","v":5046083.333333333},{"$f":"IF(AE$11=\"\",0,Calc!AE776)","v":5061833.333333333},{"$f":"IF(AF$11=\"\",0,Calc!AF776)","v":5078750},{"$f":"IF(AG$11=\"\",0,Calc!AG776)","v":5096833.333333333},{"$f":"IF(AH$11=\"\",0,Calc!AH776)","v":3860250},{"$f":"IF(AI$11=\"\",0,Calc!AI776)","v":2618416.666666667},{"$f":"IF(AJ$11=\"\",0,Calc!AJ776)","v":1376583.333333333},{"$f":"IF(AK$11=\"\",0,Calc!AK776)","v":134750},{"$f":"IF(AL$11=\"\",0,Calc!AL776)","v":142916.66666666698},{"$f":"IF(AM$11=\"\",0,Calc!AM776)","v":151083.33333333302},{"$f":"IF(AN$11=\"\",0,Calc!AN776)","v":159250},{"$f":"IF(AO$11=\"\",0,Calc!AO776)","v":167416.66666666698},{"$f":"IF(AP$11=\"\",0,Calc!AP776)","v":175583.33333333302},{"$f":"IF(AQ$11=\"\",0,Calc!AQ776)","v":183750},{"$f":"IF(AR$11=\"\",0,Calc!AR776)","v":191916.66666666698},{"$f":"IF(AS$11=\"\",0,Calc!AS776)","v":200083.33333333302},{"$f":"IF(AT$11=\"\",0,Calc!AT776)","v":208250},{"$f":"IF(AU$11=\"\",0,Calc!AU776)","v":216416.66666666698},{"$f":"IF(AV$11=\"\",0,Calc!AV776)","v":224583.33333333302},{"$f":"IF(AW$11=\"\",0,Calc!AW776)","v":232750},{"$f":"IF(AX$11=\"\",0,Calc!AX776)","v":240916.66666666698},{"$f":"IF(AY$11=\"\",0,Calc!AY776)","v":249083.33333333302},{"$f":"IF(AZ$11=\"\",0,Calc!AZ776)","v":257250},{"$f":"IF(BA$11=\"\",0,Calc!BA776)","v":265416.66666666698},{"$f":"IF(BB$11=\"\",0,Calc!BB776)","v":273583.33333333302},{"$f":"IF(BC$11=\"\",0,Calc!BC776)","v":281750},{"$f":"IF(BD$11=\"\",0,Calc!BD776)","v":289916.66666666698},{"$f":"IF(BE$11=\"\",0,Calc!BE776)","v":298083.33333333302},{"$f":"IF(BF$11=\"\",0,Calc!BF776)","v":306250},{"$f":"IF(BG$11=\"\",0,Calc!BG776)","v":314416.66666666698},{"$f":"IF(BH$11=\"\",0,Calc!BH776)","v":322583.33333333302},{"$f":"IF(BI$11=\"\",0,Calc!BI776)","v":330750},{"$f":"IF(BJ$11=\"\",0,Calc!BJ776)","v":338916.66666666698},{"$f":"IF(BK$11=\"\",0,Calc!BK776)","v":347083.33333333302},{"$f":"IF(BL$11=\"\",0,Calc!BL776)","v":355250},{"$f":"IF(BM$11=\"\",0,Calc!BM776)","v":363416.66666666698},{"$f":"IF(BN$11=\"\",0,Calc!BN776)","v":371583.33333333302},{"$f":"IF(BO$11=\"\",0,Calc!BO776)","v":379750},{"$f":"IF(BP$11=\"\",0,Calc!BP776)","v":387333.33333333302},{"$f":"IF(BQ$11=\"\",0,Calc!BQ776)","v":393749.99999999907},{"$f":"IF(BR$11=\"\",0,Calc!BR776)","v":398999.99999999907},{"$f":"IF(BS$11=\"\",0,Calc!BS776)","v":403083.33333333209},{"$f":"IF(BT$11=\"\",0,Calc!BT776)","v":405999.99999999814},{"$f":"IF(BU$11=\"\",0,Calc!BU776)","v":407749.99999999814},{"$f":"IF(BV$11=\"\",0,Calc!BV776)","v":408333.33333333116},{"$f":"IF(BW$11=\"\",0,Calc!BW776)","v":408333.33333333116},{"$f":"IF(BX$11=\"\",0,Calc!BX776)","v":408333.33333333116},{"$f":"IF(BY$11=\"\",0,Calc!BY776)","v":408333.33333333116},{"$f":"IF(BZ$11=\"\",0,Calc!BZ776)","v":408333.33333333116},{"$f":"IF(CA$11=\"\",0,Calc!CA776)","v":408333.33333333116},{"$f":"IF(CB$11=\"\",0,Calc!CB776)","v":408333.33333333116},{"$f":"IF(CC$11=\"\",0,Calc!CC776)","v":408333.33333333116},{"$f":"IF(CD$11=\"\",0,Calc!CD776)","v":408333.33333333116},{"$f":"IF(CE$11=\"\",0,Calc!CE776)","v":408333.33333333116},{"$f":"IF(CF$11=\"\",0,Calc!CF776)","v":408333.33333333116},{"$f":"IF(CG$11=\"\",0,Calc!CG776)","v":408333.33333333116},{"$f":"IF(CH$11=\"\",0,Calc!CH776)","v":408333.33333333116},{"$f":"IF(CI$11=\"\",0,Calc!CI776)","v":408333.33333333116},{"$f":"IF(CJ$11=\"\",0,Calc!CJ776)","v":408333.33333333116},{"$f":"IF(CK$11=\"\",0,Calc!CK776)","v":408333.33333333116},{"$f":"IF(CL$11=\"\",0,Calc!CL776)","v":408333.33333333116},{"$f":"IF(CM$11=\"\",0,Calc!CM776)","v":408333.33333333116},{"$f":"IF(CN$11=\"\",0,Calc!CN776)","v":408333.33333333116},{"$f":"IF(CO$11=\"\",0,Calc!CO776)","v":408333.33333333116},{"$f":"IF(CP$11=\"\",0,Calc!CP776)","v":408333.33333333116},{"$f":"IF(CQ$11=\"\",0,Calc!CQ776)","v":408333.33333333116},{"$f":"IF(CR$11=\"\",0,Calc!CR776)","v":408333.33333333116},{"$f":"IF(CS$11=\"\",0,Calc!CS776)","v":408333.33333333116},{"$f":"IF(CT$11=\"\",0,Calc!CT776)","v":408333.33333333116},{"$f":"IF(CU$11=\"\",0,Calc!CU776)","v":408333.33333333116},{"$f":"IF(CV$11=\"\",0,Calc!CV776)","v":408333.33333333116},{"$f":"IF(CW$11=\"\",0,Calc!CW776)","v":408333.33333333209},{"$f":"IF(CX$11=\"\",0,Calc!CX776)","v":408333.33333333302},{"$f":"IF(CY$11=\"\",0,Calc!CY776)","v":408333.33333333395},{"$f":"IF(CZ$11=\"\",0,Calc!CZ776)","v":408333.33333333489},{"$f":"IF(DA$11=\"\",0,Calc!DA776)","v":408333.33333333582},{"$f":"IF(DB$11=\"\",0,Calc!DB776)","v":408333.33333333675},{"$f":"IF(DC$11=\"\",0,Calc!DC776)","v":408333.33333333768},{"$f":"IF(DD$11=\"\",0,Calc!DD776)","v":408333.33333333768},{"$f":"IF(DE$11=\"\",0,Calc!DE776)","v":408333.33333333768},{"$f":"IF(DF$11=\"\",0,Calc!DF776)","v":408333.33333333768},{"$f":"IF(DG$11=\"\",0,Calc!DG776)","v":408333.33333333768},{"$f":"IF(DH$11=\"\",0,Calc!DH776)","v":408333.33333333768},{"$f":"IF(DI$11=\"\",0,Calc!DI776)","v":408333.33333333768},{"$f":"IF(DJ$11=\"\",0,Calc!DJ776)","v":408333.33333333768},{"$f":"IF(DK$11=\"\",0,Calc!DK776)","v":408333.33333333768},{"$f":"IF(DL$11=\"\",0,Calc!DL776)","v":408333.33333333768},{"$f":"IF(DM$11=\"\",0,Calc!DM776)","v":408333.33333333768},{"$f":"IF(DN$11=\"\",0,Calc!DN776)","v":408333.33333333768},{"$f":"IF(DO$11=\"\",0,Calc!DO776)","v":408333.33333333768},{"$f":"IF(DP$11=\"\",0,Calc!DP776)","v":408333.33333333768},{"$f":"IF(DQ$11=\"\",0,Calc!DQ776)","v":408333.33333333768},{"$f":"IF(DR$11=\"\",0,Calc!DR776)","v":408333.33333333768},{"$f":"IF(DS$11=\"\",0,Calc!DS776)","v":408333.33333333768},{"$f":"IF(DT$11=\"\",0,Calc!DT776)","v":408333.33333333768},{"$f":"IF(DU$11=\"\",0,Calc!DU776)","v":408333.33333333768},{"$f":"IF(DV$11=\"\",0,Calc!DV776)","v":408333.33333333768},{"$f":"IF(DW$11=\"\",0,Calc!DW776)","v":408333.33333333768},{"$f":"IF(DX$11=\"\",0,Calc!DX776)","v":408333.33333333768},{"$f":"IF(DY$11=\"\",0,Calc!DY776)","v":408333.33333333768},{"$f":"IF(DZ$11=\"\",0,Calc!DZ776)","v":408333.33333333768},{"$f":"IF(EA$11=\"\",0,Calc!EA776)","v":408333.33333333768},{"$f":"IF(EB$11=\"\",0,Calc!EB776)","v":408333.33333333768},{"$f":"IF(EC$11=\"\",0,Calc!EC776)","v":408333.33333333768},{"$f":"IF(ED$11=\"\",0,Calc!ED776)","v":408333.33333333768},{"$f":"IF(EE$11=\"\",0,Calc!EE776)","v":408333.33333333768},{"$f":"IF(EF$11=\"\",0,Calc!EF776)","v":408333.33333333768},{"$f":"IF(EG$11=\"\",0,Calc!EG776)","v":408333.33333333768},{"$f":"IF(EH$11=\"\",0,Calc!EH776)","v":408333.33333333768},{"$f":"IF(EI$11=\"\",0,Calc!EI776)","v":408333.33333333768},{"$f":"IF(EJ$11=\"\",0,Calc!EJ776)","v":408333.33333333768},{"$f":"IF(EK$11=\"\",0,Calc!EK776)","v":408333.33333333768},{"$f":"IF(EL$11=\"\",0,Calc!EL776)","v":408333.33333333768},{"$f":"IF(EM$11=\"\",0,Calc!EM776)","v":408333.33333333768},{"$f":"IF(EN$11=\"\",0,Calc!EN776)","v":408333.33333333768},{"$f":"IF(EO$11=\"\",0,Calc!EO776)","v":408333.33333333768},{"$f":"IF(EP$11=\"\",0,Calc!EP776)","v":408333.33333333768},{"$f":"IF(EQ$11=\"\",0,Calc!EQ776)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER776)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES776)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET776)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU776)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV776)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW776)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX776)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY776)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ776)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA776)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB776)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC776)","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X318-SUM(X319:X338))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z318:$FD318,$Z$2:$FD$2,Periods!$Q$18)","v":480157614.79406357},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA319:AA338))","v":17053976.159176543},{"$f":"IF(AB$11=\"\",0,SUM(AB319:AB338))","v":16083823.62539779},34981909.693070792,35519505.65269766,33755911.070968576,32414866.989020228,31140104.502383739,29928606.298163239,28810068.281916026,27781431.924563263,26835447.825162776,{"$f":"IF(AL$11=\"\",0,SUM(AL319:AL338))","v":25844682.99766827},{"$f":"IF(AM$11=\"\",0,SUM(AM319:AM338))","v":24659919.599272568},24628150.90006309,24607404.065108169,24596437.830821928,24595084.138795592,24603591.556239747,24622152.870710261,24649749.442042973,24685334.250220187,24728185.362056572,24778948.937891714,24835901.547207851,24901522.293616071,24973067.376491744,25051297.092469987,25135406.990960926,25225372.208303493,25322197.191204354,25426495.823024634,25538099.553764716,25656147.128056049,25779936.235568777,25912870.689090811,26051264.651619945,26199331.241504814,26353924.299286224,27720078.855005875,29390941.251093756,31191338.115133096,33114993.547860902,35155936.364642113,37058712.758842722,38893895.645889111,40834451.111127019,42873014.638753168,43474273.566359922,43744515.059999518,46167514.813996531,48654695.599338874,51252041.976794049,53959522.430301517,56767832.343132846,59669577.508228019,62641818.722314522,65724594.924170308,68914651.720840156,72203058.947879463,73513509.860170901,74521206.413979933,78269833.05822134,82481042.619238347,86802589.056152225,91234448.452952936,95764674.043785855,100383831.20245467,105062877.83080399,109852932.60786563,114750182.63669293,119743800.19975629,122184940.64857261,124353919.39580429,129885458.34737164,135440691.34266675,141108857.72852045,{"$f":"IF(CY$11=\"\",0,SUM(CY319:CY338))","v":146889930.93188375},152769114.74887002,158734765.06512797,164751165.33308753,170881501.97362882,177121294.832968,183457433.58447772,186635433.1646663,189578250.54990056,196545747.39607307,203515033.96398079,210600042.16692936,217800745.41591635,225099289.80561194,232481650.27124768,239904811.84512269,247445115.38788342,255097285.75390697,262845468.24088475,266794088.58064112,270549035.21641535,279031880.10070312,287492581.03901488,296072008.65570486,304770136.36177069,313565829.596264,322442496.88163835,331349131.9638027,340376422.4604938,349518144.02193773,358755142.31360048,363512820.27292776,368123230.07558614,378208857.0591352,388246227.20929331,398405558.83631229,408686825.35118949,419065375.55741698,429521853.25902545,439996490.81166816,450595636.52039546,461311932.01581073,472122256.70423132,480157614.79406357,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,{"$f":"H320","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M320","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z325:$FD325,$Z$2:$FD$2,Periods!$Q$18)","v":2395247.0242741518},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA785)","v":124343.96124999999},{"$f":"IF(AB$11=\"\",0,Calc!AB785)","v":126396.07737499999},{"$f":"IF(AC$11=\"\",0,Calc!AC785)","v":131562.4369014423},{"$f":"IF(AD$11=\"\",0,Calc!AD785)","v":137469.97701923078},{"$f":"IF(AE$11=\"\",0,Calc!AE785)","v":144656.08222596155},{"$f":"IF(AF$11=\"\",0,Calc!AF785)","v":153658.13701923075},{"$f":"IF(AG$11=\"\",0,Calc!AG785)","v":164978.25522163464},{"$f":"IF(AH$11=\"\",0,Calc!AH785)","v":178478.2522480769},{"$f":"IF(AI$11=\"\",0,Calc!AI785)","v":194019.94351346153},{"$f":"IF(AJ$11=\"\",0,Calc!AJ785)","v":211465.14443269229},{"$f":"IF(AK$11=\"\",0,Calc!AK785)","v":230675.67042067304},{"$f":"IF(AL$11=\"\",0,Calc!AL785)","v":251513.33689230774},{"$f":"IF(AM$11=\"\",0,Calc!AM785)","v":282055.15804037498},{"$f":"IF(AN$11=\"\",0,Calc!AN785)","v":306442.87353453849},{"$f":"IF(AO$11=\"\",0,Calc!AO785)","v":332079.55335891829},{"$f":"IF(AP$11=\"\",0,Calc!AP785)","v":354008.66690144222},{"$f":"IF(AQ$11=\"\",0,Calc!AQ785)","v":376067.03033317311},{"$f":"IF(AR$11=\"\",0,Calc!AR785)","v":397412.15856846166},{"$f":"IF(AS$11=\"\",0,Calc!AS785)","v":417201.56652165862},{"$f":"IF(AT$11=\"\",0,Calc!AT785)","v":434592.76910711528},{"$f":"IF(AU$11=\"\",0,Calc!AU785)","v":449802.40534685581},{"$f":"IF(AV$11=\"\",0,Calc!AV785)","v":463047.11426290404},{"$f":"IF(AW$11=\"\",0,Calc!AW785)","v":474543.53487728385},{"$f":"IF(AX$11=\"\",0,Calc!AX785)","v":484508.30621201918},{"$f":"IF(AY$11=\"\",0,Calc!AY785)","v":507952.80930780782},{"$f":"IF(AZ$11=\"\",0,Calc!AZ785)","v":517431.5889858224},{"$f":"IF(BA$11=\"\",0,Calc!BA785)","v":526299.83290857717},{"$f":"IF(BB$11=\"\",0,Calc!BB785)","v":535078.32769347436},{"$f":"IF(BC$11=\"\",0,Calc!BC785)","v":544287.85995791841},{"$f":"IF(BD$11=\"\",0,Calc!BD785)","v":554449.21631931223},{"$f":"IF(BE$11=\"\",0,Calc!BE785)","v":565485.85861129896},{"$f":"IF(BF$11=\"\",0,Calc!BF785)","v":577321.24866752489},{"$f":"IF(BG$11=\"\",0,Calc!BG785)","v":589878.84832163085},{"$f":"IF(BH$11=\"\",0,Calc!BH785)","v":603082.11940726219},{"$f":"IF(BI$11=\"\",0,Calc!BI785)","v":616854.52375806193},{"$f":"IF(BJ$11=\"\",0,Calc!BJ785)","v":631119.52320767427},{"$f":"IF(BK$11=\"\",0,Calc!BK785)","v":665174.59697743529},{"$f":"IF(BL$11=\"\",0,Calc!BL785)","v":680645.78938004863},{"$f":"IF(BM$11=\"\",0,Calc!BM785)","v":696387.8518003996},{"$f":"IF(BN$11=\"\",0,Calc!BN785)","v":712321.94992713956},{"$f":"IF(BO$11=\"\",0,Calc!BO785)","v":728448.08376026759},{"$f":"IF(BP$11=\"\",0,Calc!BP785)","v":744619.39502530149},{"$f":"IF(BQ$11=\"\",0,Calc!BQ785)","v":760790.70629033446},{"$f":"IF(BR$11=\"\",0,Calc!BR785)","v":776962.01755537046},{"$f":"IF(BS$11=\"\",0,Calc!BS785)","v":793133.32882040367},{"$f":"IF(BT$11=\"\",0,Calc!BT785)","v":809304.6400854378},{"$f":"IF(BU$11=\"\",0,Calc!BU785)","v":825475.95135047333},{"$f":"IF(BV$11=\"\",0,Calc!BV785)","v":841647.262615507},{"$f":"IF(BW$11=\"\",0,Calc!BW785)","v":883553.13109695772},{"$f":"IF(BX$11=\"\",0,Calc!BX785)","v":900209.58169994224},{"$f":"IF(BY$11=\"\",0,Calc!BY785)","v":916866.03230292909},{"$f":"IF(BZ$11=\"\",0,Calc!BZ785)","v":933522.48290591547},{"$f":"IF(CA$11=\"\",0,Calc!CA785)","v":950178.93350889953},{"$f":"IF(CB$11=\"\",0,Calc!CB785)","v":966835.38411188545},{"$f":"IF(CC$11=\"\",0,Calc!CC785)","v":983491.83471487137},{"$f":"IF(CD$11=\"\",0,Calc!CD785)","v":1000148.2853178545},{"$f":"IF(CE$11=\"\",0,Calc!CE785)","v":1016804.7359208409},{"$f":"IF(CF$11=\"\",0,Calc!CF785)","v":1033461.1865238277},{"$f":"IF(CG$11=\"\",0,Calc!CG785)","v":1050117.6371268136},{"$f":"IF(CH$11=\"\",0,Calc!CH785)","v":1066774.0877297958},{"$f":"IF(CI$11=\"\",0,Calc!CI785)","v":1115933.4544827677},{"$f":"IF(CJ$11=\"\",0,Calc!CJ785)","v":1133089.5986038381},{"$f":"IF(CK$11=\"\",0,Calc!CK785)","v":1150245.7427249141},{"$f":"IF(CL$11=\"\",0,Calc!CL785)","v":1167401.8868459882},{"$f":"IF(CM$11=\"\",0,Calc!CM785)","v":1184558.0309670642},{"$f":"IF(CN$11=\"\",0,Calc!CN785)","v":1201714.1750881383},{"$f":"IF(CO$11=\"\",0,Calc!CO785)","v":1218870.3192092143},{"$f":"IF(CP$11=\"\",0,Calc!CP785)","v":1236026.4633302884},{"$f":"IF(CQ$11=\"\",0,Calc!CQ785)","v":1253182.6074513653},{"$f":"IF(CR$11=\"\",0,Calc!CR785)","v":1270338.7515724394},{"$f":"IF(CS$11=\"\",0,Calc!CS785)","v":1287494.8956935145},{"$f":"IF(CT$11=\"\",0,Calc!CT785)","v":1304651.0398145905},{"$f":"IF(CU$11=\"\",0,Calc!CU785)","v":1361461.399453734},{"$f":"IF(CV$11=\"\",0,Calc!CV785)","v":1379132.2278984422},{"$f":"IF(CW$11=\"\",0,Calc!CW785)","v":1396803.0563431485},{"$f":"IF(CX$11=\"\",0,Calc!CX785)","v":1414473.8847878538},{"$f":"IF(CY$11=\"\",0,Calc!CY785)","v":1432144.713232561},{"$f":"IF(CZ$11=\"\",0,Calc!CZ785)","v":1449815.5416772673},{"$f":"IF(DA$11=\"\",0,Calc!DA785)","v":1467486.3701219745},{"$f":"IF(DB$11=\"\",0,Calc!DB785)","v":1485157.1985666826},{"$f":"IF(DC$11=\"\",0,Calc!DC785)","v":1502828.0270113871},{"$f":"IF(DD$11=\"\",0,Calc!DD785)","v":1520498.8554560952},{"$f":"IF(DE$11=\"\",0,Calc!DE785)","v":1538169.6839008033},{"$f":"IF(DF$11=\"\",0,Calc!DF785)","v":1555840.5123455096},{"$f":"IF(DG$11=\"\",0,Calc!DG785)","v":1620716.681013925},{"$f":"IF(DH$11=\"\",0,Calc!DH785)","v":1638917.634311974},{"$f":"IF(DI$11=\"\",0,Calc!DI785)","v":1657118.5876100212},{"$f":"IF(DJ$11=\"\",0,Calc!DJ785)","v":1675319.5409080703},{"$f":"IF(DK$11=\"\",0,Calc!DK785)","v":1693520.4942061156},{"$f":"IF(DL$11=\"\",0,Calc!DL785)","v":1711721.4475041665},{"$f":"IF(DM$11=\"\",0,Calc!DM785)","v":1729922.4008022118},{"$f":"IF(DN$11=\"\",0,Calc!DN785)","v":1748123.3541002609},{"$f":"IF(DO$11=\"\",0,Calc!DO785)","v":1766324.3073983155},{"$f":"IF(DP$11=\"\",0,Calc!DP785)","v":1784525.2606963646},{"$f":"IF(DQ$11=\"\",0,Calc!DQ785)","v":1802726.2139944099},{"$f":"IF(DR$11=\"\",0,Calc!DR785)","v":1820927.1672924589},{"$f":"IF(DS$11=\"\",0,Calc!DS785)","v":1894301.9642082173},{"$f":"IF(DT$11=\"\",0,Calc!DT785)","v":1913048.9461052101},{"$f":"IF(DU$11=\"\",0,Calc!DU785)","v":1931795.9280021954},{"$f":"IF(DV$11=\"\",0,Calc!DV785)","v":1950542.9098991901},{"$f":"IF(DW$11=\"\",0,Calc!DW785)","v":1969289.8917961735},{"$f":"IF(DX$11=\"\",0,Calc!DX785)","v":1988036.8736931738},{"$f":"IF(DY$11=\"\",0,Calc!DY785)","v":2006783.8555901609},{"$f":"IF(DZ$11=\"\",0,Calc!DZ785)","v":2025530.8374871444},{"$f":"IF(EA$11=\"\",0,Calc!EA785)","v":2044277.8193841446},{"$f":"IF(EB$11=\"\",0,Calc!EB785)","v":2063024.8012811318},{"$f":"IF(EC$11=\"\",0,Calc!EC785)","v":2081771.7831781171},{"$f":"IF(ED$11=\"\",0,Calc!ED785)","v":2100518.7650750987},{"$f":"IF(EE$11=\"\",0,Calc!EE785)","v":2182843.7193812579},{"$f":"IF(EF$11=\"\",0,Calc!EF785)","v":2202153.1107351631},{"$f":"IF(EG$11=\"\",0,Calc!EG785)","v":2221462.5020890534},{"$f":"IF(EH$11=\"\",0,Calc!EH785)","v":2240771.8934429623},{"$f":"IF(EI$11=\"\",0,Calc!EI785)","v":2260081.2847968489},{"$f":"IF(EJ$11=\"\",0,Calc!EJ785)","v":2279390.6761507578},{"$f":"IF(EK$11=\"\",0,Calc!EK785)","v":2298700.0675046667},{"$f":"IF(EL$11=\"\",0,Calc!EL785)","v":2318009.4588585533},{"$f":"IF(EM$11=\"\",0,Calc!EM785)","v":2337318.8502124622},{"$f":"IF(EN$11=\"\",0,Calc!EN785)","v":2356628.2415663488},{"$f":"IF(EO$11=\"\",0,Calc!EO785)","v":2375937.6329202577},{"$f":"IF(EP$11=\"\",0,Calc!EP785)","v":2395247.0242741518},{"$f":"IF(EQ$11=\"\",0,Calc!EQ785)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER785)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES785)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET785)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU785)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV785)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW785)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX785)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY785)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ785)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA785)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB785)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC785)","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z326:$FD326,$Z$2:$FD$2,Periods!$Q$18)","v":245000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA786)","v":-1357850},{"$f":"IF(AB$11=\"\",0,Calc!AB786)","v":-1331600},{"$f":"IF(AC$11=\"\",0,Calc!AC786)","v":-1327400},{"$f":"IF(AD$11=\"\",0,Calc!AD786)","v":426800},{"$f":"IF(AE$11=\"\",0,Calc!AE786)","v":56000},{"$f":"IF(AF$11=\"\",0,Calc!AF786)","v":60200},{"$f":"IF(AG$11=\"\",0,Calc!AG786)","v":64400},{"$f":"IF(AH$11=\"\",0,Calc!AH786)","v":68600},{"$f":"IF(AI$11=\"\",0,Calc!AI786)","v":72800},{"$f":"IF(AJ$11=\"\",0,Calc!AJ786)","v":77000},{"$f":"IF(AK$11=\"\",0,Calc!AK786)","v":81200},{"$f":"IF(AL$11=\"\",0,Calc!AL786)","v":85400},{"$f":"IF(AM$11=\"\",0,Calc!AM786)","v":89600},{"$f":"IF(AN$11=\"\",0,Calc!AN786)","v":93800},{"$f":"IF(AO$11=\"\",0,Calc!AO786)","v":98000},{"$f":"IF(AP$11=\"\",0,Calc!AP786)","v":102200},{"$f":"IF(AQ$11=\"\",0,Calc!AQ786)","v":106400},{"$f":"IF(AR$11=\"\",0,Calc!AR786)","v":110600},{"$f":"IF(AS$11=\"\",0,Calc!AS786)","v":114800},{"$f":"IF(AT$11=\"\",0,Calc!AT786)","v":119000},{"$f":"IF(AU$11=\"\",0,Calc!AU786)","v":123200},{"$f":"IF(AV$11=\"\",0,Calc!AV786)","v":127400},{"$f":"IF(AW$11=\"\",0,Calc!AW786)","v":131600},{"$f":"IF(AX$11=\"\",0,Calc!AX786)","v":135800},{"$f":"IF(AY$11=\"\",0,Calc!AY786)","v":140000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ786)","v":144200},{"$f":"IF(BA$11=\"\",0,Calc!BA786)","v":148400},{"$f":"IF(BB$11=\"\",0,Calc!BB786)","v":152600},{"$f":"IF(BC$11=\"\",0,Calc!BC786)","v":156800},{"$f":"IF(BD$11=\"\",0,Calc!BD786)","v":161000},{"$f":"IF(BE$11=\"\",0,Calc!BE786)","v":165200},{"$f":"IF(BF$11=\"\",0,Calc!BF786)","v":169400},{"$f":"IF(BG$11=\"\",0,Calc!BG786)","v":173600},{"$f":"IF(BH$11=\"\",0,Calc!BH786)","v":177800},{"$f":"IF(BI$11=\"\",0,Calc!BI786)","v":182000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ786)","v":186200},{"$f":"IF(BK$11=\"\",0,Calc!BK786)","v":190400},{"$f":"IF(BL$11=\"\",0,Calc!BL786)","v":194600},{"$f":"IF(BM$11=\"\",0,Calc!BM786)","v":198800},{"$f":"IF(BN$11=\"\",0,Calc!BN786)","v":203000},{"$f":"IF(BO$11=\"\",0,Calc!BO786)","v":207550},{"$f":"IF(BP$11=\"\",0,Calc!BP786)","v":210000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ786)","v":210000},{"$f":"IF(BR$11=\"\",0,Calc!BR786)","v":210000},{"$f":"IF(BS$11=\"\",0,Calc!BS786)","v":210000},{"$f":"IF(BT$11=\"\",0,Calc!BT786)","v":210000},{"$f":"IF(BU$11=\"\",0,Calc!BU786)","v":210000},{"$f":"IF(BV$11=\"\",0,Calc!BV786)","v":210000},{"$f":"IF(BW$11=\"\",0,Calc!BW786)","v":210000},{"$f":"IF(BX$11=\"\",0,Calc!BX786)","v":210000},{"$f":"IF(BY$11=\"\",0,Calc!BY786)","v":210000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ786)","v":210000},{"$f":"IF(CA$11=\"\",0,Calc!CA786)","v":210000},{"$f":"IF(CB$11=\"\",0,Calc!CB786)","v":210000},{"$f":"IF(CC$11=\"\",0,Calc!CC786)","v":210000},{"$f":"IF(CD$11=\"\",0,Calc!CD786)","v":210000},{"$f":"IF(CE$11=\"\",0,Calc!CE786)","v":210000},{"$f":"IF(CF$11=\"\",0,Calc!CF786)","v":210000},{"$f":"IF(CG$11=\"\",0,Calc!CG786)","v":210000},{"$f":"IF(CH$11=\"\",0,Calc!CH786)","v":210000},{"$f":"IF(CI$11=\"\",0,Calc!CI786)","v":210000},{"$f":"IF(CJ$11=\"\",0,Calc!CJ786)","v":210000},{"$f":"IF(CK$11=\"\",0,Calc!CK786)","v":210000},{"$f":"IF(CL$11=\"\",0,Calc!CL786)","v":210000},{"$f":"IF(CM$11=\"\",0,Calc!CM786)","v":210000},{"$f":"IF(CN$11=\"\",0,Calc!CN786)","v":210000},{"$f":"IF(CO$11=\"\",0,Calc!CO786)","v":210000},{"$f":"IF(CP$11=\"\",0,Calc!CP786)","v":210000},{"$f":"IF(CQ$11=\"\",0,Calc!CQ786)","v":210000},{"$f":"IF(CR$11=\"\",0,Calc!CR786)","v":210000},{"$f":"IF(CS$11=\"\",0,Calc!CS786)","v":210000},{"$f":"IF(CT$11=\"\",0,Calc!CT786)","v":210000},{"$f":"IF(CU$11=\"\",0,Calc!CU786)","v":210000},{"$f":"IF(CV$11=\"\",0,Calc!CV786)","v":210000},{"$f":"IF(CW$11=\"\",0,Calc!CW786)","v":210000},{"$f":"IF(CX$11=\"\",0,Calc!CX786)","v":210000},{"$f":"IF(CY$11=\"\",0,Calc!CY786)","v":210000},{"$f":"IF(CZ$11=\"\",0,Calc!CZ786)","v":210000},{"$f":"IF(DA$11=\"\",0,Calc!DA786)","v":210000},{"$f":"IF(DB$11=\"\",0,Calc!DB786)","v":210000},{"$f":"IF(DC$11=\"\",0,Calc!DC786)","v":210000},{"$f":"IF(DD$11=\"\",0,Calc!DD786)","v":210000},{"$f":"IF(DE$11=\"\",0,Calc!DE786)","v":210000},{"$f":"IF(DF$11=\"\",0,Calc!DF786)","v":210000},{"$f":"IF(DG$11=\"\",0,Calc!DG786)","v":210000},{"$f":"IF(DH$11=\"\",0,Calc!DH786)","v":210000},{"$f":"IF(DI$11=\"\",0,Calc!DI786)","v":210000},{"$f":"IF(DJ$11=\"\",0,Calc!DJ786)","v":210000},{"$f":"IF(DK$11=\"\",0,Calc!DK786)","v":210000},{"$f":"IF(DL$11=\"\",0,Calc!DL786)","v":210000},{"$f":"IF(DM$11=\"\",0,Calc!DM786)","v":210000},{"$f":"IF(DN$11=\"\",0,Calc!DN786)","v":210000},{"$f":"IF(DO$11=\"\",0,Calc!DO786)","v":210000},{"$f":"IF(DP$11=\"\",0,Calc!DP786)","v":210000},{"$f":"IF(DQ$11=\"\",0,Calc!DQ786)","v":210000},{"$f":"IF(DR$11=\"\",0,Calc!DR786)","v":210000},{"$f":"IF(DS$11=\"\",0,Calc!DS786)","v":210000},{"$f":"IF(DT$11=\"\",0,Calc!DT786)","v":210000},{"$f":"IF(DU$11=\"\",0,Calc!DU786)","v":210000},{"$f":"IF(DV$11=\"\",0,Calc!DV786)","v":210000},{"$f":"IF(DW$11=\"\",0,Calc!DW786)","v":210000},{"$f":"IF(DX$11=\"\",0,Calc!DX786)","v":210000},{"$f":"IF(DY$11=\"\",0,Calc!DY786)","v":210000},{"$f":"IF(DZ$11=\"\",0,Calc!DZ786)","v":210000},{"$f":"IF(EA$11=\"\",0,Calc!EA786)","v":210000},{"$f":"IF(EB$11=\"\",0,Calc!EB786)","v":210000},{"$f":"IF(EC$11=\"\",0,Calc!EC786)","v":210000},{"$f":"IF(ED$11=\"\",0,Calc!ED786)","v":210000},{"$f":"IF(EE$11=\"\",0,Calc!EE786)","v":210000},{"$f":"IF(EF$11=\"\",0,Calc!EF786)","v":210000},{"$f":"IF(EG$11=\"\",0,Calc!EG786)","v":210000},{"$f":"IF(EH$11=\"\",0,Calc!EH786)","v":210000},{"$f":"IF(EI$11=\"\",0,Calc!EI786)","v":210000},{"$f":"IF(EJ$11=\"\",0,Calc!EJ786)","v":210000},{"$f":"IF(EK$11=\"\",0,Calc!EK786)","v":210000},{"$f":"IF(EL$11=\"\",0,Calc!EL786)","v":210000},{"$f":"IF(EM$11=\"\",0,Calc!EM786)","v":210000},{"$f":"IF(EN$11=\"\",0,Calc!EN786)","v":210000},{"$f":"IF(EO$11=\"\",0,Calc!EO786)","v":210000},{"$f":"IF(EP$11=\"\",0,Calc!EP786)","v":245000},{"$f":"IF(EQ$11=\"\",0,Calc!EQ786)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER786)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES786)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET786)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU786)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV786)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW786)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX786)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY786)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ786)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA786)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB786)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC786)","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z327:$FD327,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA787)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB787)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC787)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD787)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE787)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF787)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG787)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH787)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI787)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ787)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK787)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL787)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM787)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN787)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO787)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP787)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ787)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR787)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS787)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT787)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU787)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV787)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW787)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX787)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY787)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ787)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA787)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB787)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC787)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD787)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE787)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF787)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG787)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH787)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI787)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ787)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK787)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL787)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM787)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN787)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO787)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP787)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ787)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR787)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS787)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT787)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU787)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV787)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW787)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX787)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY787)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ787)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA787)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB787)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC787)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD787)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE787)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF787)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG787)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH787)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI787)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ787)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK787)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL787)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM787)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN787)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO787)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP787)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ787)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR787)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS787)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT787)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU787)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV787)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW787)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX787)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY787)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ787)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA787)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB787)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC787)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD787)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE787)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF787)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG787)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH787)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI787)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ787)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK787)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL787)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM787)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN787)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO787)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP787)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ787)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR787)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS787)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT787)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU787)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV787)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW787)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX787)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY787)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ787)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA787)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB787)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC787)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED787)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE787)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF787)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG787)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH787)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI787)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ787)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK787)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL787)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM787)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN787)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO787)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP787)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ787)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER787)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES787)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET787)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU787)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV787)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW787)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX787)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY787)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ787)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA787)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB787)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC787)","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,null,{"$f":"H323","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M323","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z328:$FD328,$Z$2:$FD$2,Periods!$Q$18)","v":4661644.7569388747},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA788)","v":-160234.17109105099},{"$f":"IF(AB$11=\"\",0,Calc!AB788)","v":-34375.376179160288},{"$f":"IF(AC$11=\"\",0,Calc!AC788)","v":-29880.151105711178},{"$f":"IF(AD$11=\"\",0,Calc!AD788)","v":-22062.225699044589},{"$f":"IF(AE$11=\"\",0,Calc!AE788)","v":-11813.25898095977},{"$f":"IF(AF$11=\"\",0,Calc!AF788)","v":2141.1602945861814},{"$f":"IF(AG$11=\"\",0,Calc!AG788)","v":19560.244097966701},{"$f":"IF(AH$11=\"\",0,Calc!AH788)","v":39312.298633634666},{"$f":"IF(AI$11=\"\",0,Calc!AI788)","v":65610.734912456508},{"$f":"IF(AJ$11=\"\",0,Calc!AJ788)","v":93897.240304406179},{"$f":"IF(AK$11=\"\",0,Calc!AK788)","v":122282.30064818653},{"$f":"IF(AL$11=\"\",0,Calc!AL788)","v":159812.6192162006},{"$f":"IF(AM$11=\"\",0,Calc!AM788)","v":189154.13391548896},{"$f":"IF(AN$11=\"\",0,Calc!AN788)","v":235412.42459057237},{"$f":"IF(AO$11=\"\",0,Calc!AO788)","v":282136.61920102662},{"$f":"IF(AP$11=\"\",0,Calc!AP788)","v":331018.03528810595},{"$f":"IF(AQ$11=\"\",0,Calc!AQ788)","v":377719.68695964827},{"$f":"IF(AR$11=\"\",0,Calc!AR788)","v":424000.34728763648},{"$f":"IF(AS$11=\"\",0,Calc!AS788)","v":463232.64560399204},{"$f":"IF(AT$11=\"\",0,Calc!AT788)","v":503328.2438937095},{"$f":"IF(AU$11=\"\",0,Calc!AU788)","v":540055.57296615932},{"$f":"IF(AV$11=\"\",0,Calc!AV788)","v":573217.37047178531},{"$f":"IF(AW$11=\"\",0,Calc!AW788)","v":602044.63911528233},{"$f":"IF(AX$11=\"\",0,Calc!AX788)","v":629391.71022838447},{"$f":"IF(AY$11=\"\",0,Calc!AY788)","v":648048.54286549427},{"$f":"IF(AZ$11=\"\",0,Calc!AZ788)","v":678793.21206364129},{"$f":"IF(BA$11=\"\",0,Calc!BA788)","v":702696.69787677098},{"$f":"IF(BB$11=\"\",0,Calc!BB788)","v":726418.69321049191},{"$f":"IF(BC$11=\"\",0,Calc!BC788)","v":750944.1890348196},{"$f":"IF(BD$11=\"\",0,Calc!BD788)","v":776905.32418853417},{"$f":"IF(BE$11=\"\",0,Calc!BE788)","v":797180.04592227563},{"$f":"IF(BF$11=\"\",0,Calc!BF788)","v":823792.49914838374},{"$f":"IF(BG$11=\"\",0,Calc!BG788)","v":852243.7720441781},{"$f":"IF(BH$11=\"\",0,Calc!BH788)","v":882348.9262901172},{"$f":"IF(BI$11=\"\",0,Calc!BI788)","v":911767.87868457288},{"$f":"IF(BJ$11=\"\",0,Calc!BJ788)","v":944206.47269400209},{"$f":"IF(BK$11=\"\",0,Calc!BK788)","v":973562.02934245765},{"$f":"IF(BL$11=\"\",0,Calc!BL788)","v":1022718.1136649661},{"$f":"IF(BM$11=\"\",0,Calc!BM788)","v":1058883.123400338},{"$f":"IF(BN$11=\"\",0,Calc!BN788)","v":1095648.2032327168},{"$f":"IF(BO$11=\"\",0,Calc!BO788)","v":1132952.271707572},{"$f":"IF(BP$11=\"\",0,Calc!BP788)","v":1171458.9781424999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ788)","v":1198520.7834745795},{"$f":"IF(BR$11=\"\",0,Calc!BR788)","v":1236097.5174138285},{"$f":"IF(BS$11=\"\",0,Calc!BS788)","v":1274346.2513530776},{"$f":"IF(BT$11=\"\",0,Calc!BT788)","v":1312359.1102923267},{"$f":"IF(BU$11=\"\",0,Calc!BU788)","v":1349071.8442315757},{"$f":"IF(BV$11=\"\",0,Calc!BV788)","v":1387320.5781708248},{"$f":"IF(BW$11=\"\",0,Calc!BW788)","v":1427459.3717890829},{"$f":"IF(BX$11=\"\",0,Calc!BX788)","v":1489994.2005067132},{"$f":"IF(BY$11=\"\",0,Calc!BY788)","v":1529520.4804719053},{"$f":"IF(BZ$11=\"\",0,Calc!BZ788)","v":1569046.7604371011},{"$f":"IF(CA$11=\"\",0,Calc!CA788)","v":1608573.0404022932},{"$f":"IF(CB$11=\"\",0,Calc!CB788)","v":1648099.3203674853},{"$f":"IF(CC$11=\"\",0,Calc!CC788)","v":1672028.2243843079},{"$f":"IF(CD$11=\"\",0,Calc!CD788)","v":1710444.5898923874},{"$f":"IF(CE$11=\"\",0,Calc!CE788)","v":1749667.3554004654},{"$f":"IF(CF$11=\"\",0,Calc!CF788)","v":1788620.852158539},{"$f":"IF(CG$11=\"\",0,Calc!CG788)","v":1826000.4176666141},{"$f":"IF(CH$11=\"\",0,Calc!CH788)","v":1865223.1831746921},{"$f":"IF(CI$11=\"\",0,Calc!CI788)","v":1913050.0268314332},{"$f":"IF(CJ$11=\"\",0,Calc!CJ788)","v":1986950.3516216353},{"$f":"IF(CK$11=\"\",0,Calc!CK788)","v":2027517.4054660574},{"$f":"IF(CL$11=\"\",0,Calc!CL788)","v":2068084.4593104795},{"$f":"IF(CM$11=\"\",0,Calc!CM788)","v":2108651.5131548941},{"$f":"IF(CN$11=\"\",0,Calc!CN788)","v":2149218.5669993162},{"$f":"IF(CO$11=\"\",0,Calc!CO788)","v":2169754.1303256154},{"$f":"IF(CP$11=\"\",0,Calc!CP788)","v":2209037.7277288511},{"$f":"IF(CQ$11=\"\",0,Calc!CQ788)","v":2249289.0051320791},{"$f":"IF(CR$11=\"\",0,Calc!CR788)","v":2289231.6303478181},{"$f":"IF(CS$11=\"\",0,Calc!CS788)","v":2327271.0677510649},{"$f":"IF(CT$11=\"\",0,Calc!CT788)","v":2367522.3451543003},{"$f":"IF(CU$11=\"\",0,Calc!CU788)","v":2423827.3084228784},{"$f":"IF(CV$11=\"\",0,Calc!CV788)","v":2510126.0131499171},{"$f":"IF(CW$11=\"\",0,Calc!CW788)","v":2551791.7738903761},{"$f":"IF(CX$11=\"\",0,Calc!CX788)","v":2593457.5346308351},{"$f":"IF(CY$11=\"\",0,Calc!CY788)","v":2635123.295371294},{"$f":"IF(CZ$11=\"\",0,Calc!CZ788)","v":2676789.056111753},{"$f":"IF(DA$11=\"\",0,Calc!DA788)","v":2693654.8604067117},{"$f":"IF(DB$11=\"\",0,Calc!DB788)","v":2733830.8713377714},{"$f":"IF(DC$11=\"\",0,Calc!DC788)","v":2775168.0982688218},{"$f":"IF(DD$11=\"\",0,Calc!DD788)","v":2816150.1364029944},{"$f":"IF(DE$11=\"\",0,Calc!DE788)","v":2854833.1553340554},{"$f":"IF(DF$11=\"\",0,Calc!DF788)","v":2896170.3822651058},{"$f":"IF(DG$11=\"\",0,Calc!DG788)","v":2961805.5807047933},{"$f":"IF(DH$11=\"\",0,Calc!DH788)","v":3061610.3671188354},{"$f":"IF(DI$11=\"\",0,Calc!DI788)","v":3104435.9023787826},{"$f":"IF(DJ$11=\"\",0,Calc!DJ788)","v":3147261.4376387447},{"$f":"IF(DK$11=\"\",0,Calc!DK788)","v":3190086.9728987068},{"$f":"IF(DL$11=\"\",0,Calc!DL788)","v":3232912.5081586689},{"$f":"IF(DM$11=\"\",0,Calc!DM788)","v":3245815.2692506164},{"$f":"IF(DN$11=\"\",0,Calc!DN788)","v":3286905.5387352705},{"$f":"IF(DO$11=\"\",0,Calc!DO788)","v":3329389.2674199194},{"$f":"IF(DP$11=\"\",0,Calc!DP788)","v":3371462.7230678499},{"$f":"IF(DQ$11=\"\",0,Calc!DQ788)","v":3410761.4021525085},{"$f":"IF(DR$11=\"\",0,Calc!DR788)","v":3453245.1308371425},{"$f":"IF(DS$11=\"\",0,Calc!DS788)","v":3529129.0149710774},{"$f":"IF(DT$11=\"\",0,Calc!DT788)","v":3643627.2999992669},{"$f":"IF(DU$11=\"\",0,Calc!DU788)","v":3687676.9783490598},{"$f":"IF(DV$11=\"\",0,Calc!DV788)","v":3731726.6566988826},{"$f":"IF(DW$11=\"\",0,Calc!DW788)","v":3775776.3350486755},{"$f":"IF(DX$11=\"\",0,Calc!DX788)","v":3819826.0133984983},{"$f":"IF(DY$11=\"\",0,Calc!DY788)","v":3828454.6451323032},{"$f":"IF(DZ$11=\"\",0,Calc!DZ788)","v":3870476.5568811595},{"$f":"IF(EA$11=\"\",0,Calc!EA788)","v":3914170.6196700037},{"$f":"IF(EB$11=\"\",0,Calc!EB788)","v":3957389.1060103178},{"$f":"IF(EC$11=\"\",0,Calc!EC788)","v":3997261.1092791557},{"$f":"IF(ED$11=\"\",0,Calc!ED788)","v":4040955.1720680296},{"$f":"IF(EE$11=\"\",0,Calc!EE788)","v":4128077.0894010961},{"$f":"IF(EF$11=\"\",0,Calc!EF788)","v":4258541.2050306499},{"$f":"IF(EG$11=\"\",0,Calc!EG788)","v":4303882.8710329831},{"$f":"IF(EH$11=\"\",0,Calc!EH788)","v":4349224.5370353162},{"$f":"IF(EI$11=\"\",0,Calc!EI788)","v":4394566.2030376494},{"$f":"IF(EJ$11=\"\",0,Calc!EJ788)","v":4439907.8690399826},{"$f":"IF(EK$11=\"\",0,Calc!EK788)","v":4443932.4947302341},{"$f":"IF(EL$11=\"\",0,Calc!EL788)","v":4486897.5970549583},{"$f":"IF(EM$11=\"\",0,Calc!EM788)","v":4531869.2806276679},{"$f":"IF(EN$11=\"\",0,Calc!EN788)","v":4576287.8612174094},{"$f":"IF(EO$11=\"\",0,Calc!EO788)","v":4616673.0733661354},{"$f":"IF(EP$11=\"\",0,Calc!EP788)","v":4661644.7569388747},{"$f":"IF(EQ$11=\"\",0,Calc!EQ788)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER788)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES788)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET788)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU788)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV788)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW788)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX788)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY788)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ788)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA788)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB788)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC788)","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z329:$FD329,$Z$2:$FD$2,Periods!$Q$18)","v":2456859.9348446727},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA803)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB803)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC803)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD803)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE803)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF803)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG803)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH803)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI803)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ803)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK803)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL803)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM803)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN803)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO803)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP803)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ803)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR803)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS803)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT803)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU803)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV803)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW803)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX803)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY803)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ803)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA803)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB803)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC803)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD803)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE803)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF803)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG803)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH803)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI803)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ803)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK803)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL803)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM803)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN803)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO803)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP803)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ803)","v":230726.74573043606},{"$f":"IF(BR$11=\"\",0,Calc!BR803)","v":430823.68533511169},{"$f":"IF(BS$11=\"\",0,Calc!BS803)","v":455822.84021320264},{"$f":"IF(BT$11=\"\",0,Calc!BT803)","v":480577.23021512525},{"$f":"IF(BU$11=\"\",0,Calc!BU803)","v":504022.61408116086},{"$f":"IF(BV$11=\"\",0,Calc!BV803)","v":528995.17292501358},{"$f":"IF(BW$11=\"\",0,Calc!BW803)","v":531200.16556740738},{"$f":"IF(BX$11=\"\",0,Calc!BX803)","v":580011.39378844667},{"$f":"IF(BY$11=\"\",0,Calc!BY803)","v":605805.6702596033},{"$f":"IF(BZ$11=\"\",0,Calc!BZ803)","v":631591.75878380332},{"$f":"IF(CA$11=\"\",0,Calc!CA803)","v":657369.90650650673},{"$f":"IF(CB$11=\"\",0,Calc!CB803)","v":683140.38961245399},{"$f":"IF(CC$11=\"\",0,Calc!CC803)","v":693892.77330440562},{"$f":"IF(CD$11=\"\",0,Calc!CD803)","v":718568.05843093246},{"$f":"IF(CE$11=\"\",0,Calc!CE803)","v":744042.94781748857},{"$f":"IF(CF$11=\"\",0,Calc!CF803)","v":769242.01321501285},{"$f":"IF(CG$11=\"\",0,Calc!CG803)","v":792860.8134258166},{"$f":"IF(CH$11=\"\",0,Calc!CH803)","v":818316.66371624731},{"$f":"IF(CI$11=\"\",0,Calc!CI803)","v":821912.73087187484},{"$f":"IF(CJ$11=\"\",0,Calc!CJ803)","v":881590.86863625795},{"$f":"IF(CK$11=\"\",0,Calc!CK803)","v":907374.2683923021},{"$f":"IF(CL$11=\"\",0,Calc!CL803)","v":933151.7470706515},{"$f":"IF(CM$11=\"\",0,Calc!CM803)","v":958923.25833145715},{"$f":"IF(CN$11=\"\",0,Calc!CN803)","v":984688.72371670045},{"$f":"IF(CO$11=\"\",0,Calc!CO803)","v":991149.73895427957},{"$f":"IF(CP$11=\"\",0,Calc!CP803)","v":1015649.9059118032},{"$f":"IF(CQ$11=\"\",0,Calc!CQ803)","v":1041111.4565935358},{"$f":"IF(CR$11=\"\",0,Calc!CR803)","v":1066257.9710682817},{"$f":"IF(CS$11=\"\",0,Calc!CS803)","v":1089494.841920726},{"$f":"IF(CT$11=\"\",0,Calc!CT803)","v":1114937.0395311229},{"$f":"IF(CU$11=\"\",0,Calc!CU803)","v":1119835.8272969276},{"$f":"IF(CV$11=\"\",0,Calc!CV803)","v":1190855.3955449387},{"$f":"IF(CW$11=\"\",0,Calc!CW803)","v":1217235.4044625722},{"$f":"IF(CX$11=\"\",0,Calc!CX803)","v":1243608.7820829786},{"$f":"IF(CY$11=\"\",0,Calc!CY803)","v":1269975.5188341402},{"$f":"IF(CZ$11=\"\",0,Calc!CZ803)","v":1296335.6099300124},{"$f":"IF(DA$11=\"\",0,Calc!DA803)","v":1298779.6547077894},{"$f":"IF(DB$11=\"\",0,Calc!DB803)","v":1323668.6050729342},{"$f":"IF(DC$11=\"\",0,Calc!DC803)","v":1349712.124187462},{"$f":"IF(DD$11=\"\",0,Calc!DD803)","v":1375393.8072545007},{"$f":"IF(DE$11=\"\",0,Calc!DE803)","v":1398769.8238677904},{"$f":"IF(DF$11=\"\",0,Calc!DF803)","v":1424793.4012304693},{"$f":"IF(DG$11=\"\",0,Calc!DG803)","v":1432047.2288260758},{"$f":"IF(DH$11=\"\",0,Calc!DH803)","v":1516054.1395685375},{"$f":"IF(DI$11=\"\",0,Calc!DI803)","v":1543075.1519063041},{"$f":"IF(DJ$11=\"\",0,Calc!DJ803)","v":1570089.5169934556},{"$f":"IF(DK$11=\"\",0,Calc!DK803)","v":1597097.2348299921},{"$f":"IF(DL$11=\"\",0,Calc!DL803)","v":1624098.305415906},{"$f":"IF(DM$11=\"\",0,Calc!DM803)","v":1622229.4358313009},{"$f":"IF(DN$11=\"\",0,Calc!DN803)","v":1647515.3428302482},{"$f":"IF(DO$11=\"\",0,Calc!DO803)","v":1674188.0617785975},{"$f":"IF(DP$11=\"\",0,Calc!DP803)","v":1700443.860439606},{"$f":"IF(DQ$11=\"\",0,Calc!DQ803)","v":1723918.2352867126},{"$f":"IF(DR$11=\"\",0,Calc!DR803)","v":1750571.0124832019},{"$f":"IF(DS$11=\"\",0,Calc!DS803)","v":1760733.2217718065},{"$f":"IF(DT$11=\"\",0,Calc!DT803)","v":1858901.8673486114},{"$f":"IF(DU$11=\"\",0,Calc!DU803)","v":1886615.2589964345},{"$f":"IF(DV$11=\"\",0,Calc!DV803)","v":1914322.0033936501},{"$f":"IF(DW$11=\"\",0,Calc!DW803)","v":1942022.1005402431},{"$f":"IF(DX$11=\"\",0,Calc!DX803)","v":1969715.5504362285},{"$f":"IF(DY$11=\"\",0,Calc!DY803)","v":1963221.9090606719},{"$f":"IF(DZ$11=\"\",0,Calc!DZ803)","v":1988909.2581855953},{"$f":"IF(EA$11=\"\",0,Calc!EA803)","v":2016262.1110999286},{"$f":"IF(EB$11=\"\",0,Calc!EB803)","v":2043132.7403150797},{"$f":"IF(EC$11=\"\",0,Calc!EC803)","v":2066650.2392081618},{"$f":"IF(ED$11=\"\",0,Calc!ED803)","v":2093983.1503706276},{"$f":"IF(EE$11=\"\",0,Calc!EE803)","v":2107662.5293267369},{"$f":"IF(EF$11=\"\",0,Calc!EF803)","v":2221251.8918725252},{"$f":"IF(EG$11=\"\",0,Calc!EG803)","v":2249712.1575405002},{"$f":"IF(EH$11=\"\",0,Calc!EH803)","v":2278165.7759578526},{"$f":"IF(EI$11=\"\",0,Calc!EI803)","v":2306612.7471245825},{"$f":"IF(EJ$11=\"\",0,Calc!EJ803)","v":2335053.0710407048},{"$f":"IF(EK$11=\"\",0,Calc!EK803)","v":2323604.3387565017},{"$f":"IF(EL$11=\"\",0,Calc!EL803)","v":2349691.402358368},{"$f":"IF(EM$11=\"\",0,Calc!EM803)","v":2377778.3999576122},{"$f":"IF(EN$11=\"\",0,Calc!EN803)","v":2405305.6473232508},{"$f":"IF(EO$11=\"\",0,Calc!EO803)","v":2428792.8789972812},{"$f":"IF(EP$11=\"\",0,Calc!EP803)","v":2456859.9348446727},{"$f":"IF(EQ$11=\"\",0,Calc!EQ803)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER803)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES803)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET803)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU803)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV803)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW803)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX803)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY803)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ803)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA803)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB803)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC803)","v":0}]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z330:$FD330,$Z$2:$FD$2,Periods!$Q$18)","v":20000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(Calc!$Z839:AA839))","v":20000000},{"$f":"IF(AB$11=\"\",0,SUM(Calc!$Z839:AB839))","v":20000000},{"$f":"IF(AC$11=\"\",0,SUM(Calc!$Z839:AC839))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUM(Calc!$Z839:AD839))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUM(Calc!$Z839:AE839))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUM(Calc!$Z839:AF839))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUM(Calc!$Z839:AG839))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUM(Calc!$Z839:AH839))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUM(Calc!$Z839:AI839))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUM(Calc!$Z839:AJ839))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUM(Calc!$Z839:AK839))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUM(Calc!$Z839:AL839))","v":20000000},{"$f":"IF(AM$11=\"\",0,SUM(Calc!$Z839:AM839))","v":20000000},{"$f":"IF(AN$11=\"\",0,SUM(Calc!$Z839:AN839))","v":20000000},{"$f":"IF(AO$11=\"\",0,SUM(Calc!$Z839:AO839))","v":20000000},{"$f":"IF(AP$11=\"\",0,SUM(Calc!$Z839:AP839))","v":20000000},{"$f":"IF(AQ$11=\"\",0,SUM(Calc!$Z839:AQ839))","v":20000000},{"$f":"IF(AR$11=\"\",0,SUM(Calc!$Z839:AR839))","v":20000000},{"$f":"IF(AS$11=\"\",0,SUM(Calc!$Z839:AS839))","v":20000000},{"$f":"IF(AT$11=\"\",0,SUM(Calc!$Z839:AT839))","v":20000000},{"$f":"IF(AU$11=\"\",0,SUM(Calc!$Z839:AU839))","v":20000000},{"$f":"IF(AV$11=\"\",0,SUM(Calc!$Z839:AV839))","v":20000000},{"$f":"IF(AW$11=\"\",0,SUM(Calc!$Z839:AW839))","v":20000000},{"$f":"IF(AX$11=\"\",0,SUM(Calc!$Z839:AX839))","v":20000000},{"$f":"IF(AY$11=\"\",0,SUM(Calc!$Z839:AY839))","v":20000000},{"$f":"IF(AZ$11=\"\",0,SUM(Calc!$Z839:AZ839))","v":20000000},{"$f":"IF(BA$11=\"\",0,SUM(Calc!$Z839:BA839))","v":20000000},{"$f":"IF(BB$11=\"\",0,SUM(Calc!$Z839:BB839))","v":20000000},{"$f":"IF(BC$11=\"\",0,SUM(Calc!$Z839:BC839))","v":20000000},{"$f":"IF(BD$11=\"\",0,SUM(Calc!$Z839:BD839))","v":20000000},{"$f":"IF(BE$11=\"\",0,SUM(Calc!$Z839:BE839))","v":20000000},{"$f":"IF(BF$11=\"\",0,SUM(Calc!$Z839:BF839))","v":20000000},{"$f":"IF(BG$11=\"\",0,SUM(Calc!$Z839:BG839))","v":20000000},{"$f":"IF(BH$11=\"\",0,SUM(Calc!$Z839:BH839))","v":20000000},{"$f":"IF(BI$11=\"\",0,SUM(Calc!$Z839:BI839))","v":20000000},{"$f":"IF(BJ$11=\"\",0,SUM(Calc!$Z839:BJ839))","v":20000000},{"$f":"IF(BK$11=\"\",0,SUM(Calc!$Z839:BK839))","v":20000000},{"$f":"IF(BL$11=\"\",0,SUM(Calc!$Z839:BL839))","v":20000000},{"$f":"IF(BM$11=\"\",0,SUM(Calc!$Z839:BM839))","v":20000000},{"$f":"IF(BN$11=\"\",0,SUM(Calc!$Z839:BN839))","v":20000000},{"$f":"IF(BO$11=\"\",0,SUM(Calc!$Z839:BO839))","v":20000000},{"$f":"IF(BP$11=\"\",0,SUM(Calc!$Z839:BP839))","v":20000000},{"$f":"IF(BQ$11=\"\",0,SUM(Calc!$Z839:BQ839))","v":20000000},{"$f":"IF(BR$11=\"\",0,SUM(Calc!$Z839:BR839))","v":20000000},{"$f":"IF(BS$11=\"\",0,SUM(Calc!$Z839:BS839))","v":20000000},{"$f":"IF(BT$11=\"\",0,SUM(Calc!$Z839:BT839))","v":20000000},{"$f":"IF(BU$11=\"\",0,SUM(Calc!$Z839:BU839))","v":20000000},{"$f":"IF(BV$11=\"\",0,SUM(Calc!$Z839:BV839))","v":20000000},{"$f":"IF(BW$11=\"\",0,SUM(Calc!$Z839:BW839))","v":20000000},{"$f":"IF(BX$11=\"\",0,SUM(Calc!$Z839:BX839))","v":20000000},{"$f":"IF(BY$11=\"\",0,SUM(Calc!$Z839:BY839))","v":20000000},{"$f":"IF(BZ$11=\"\",0,SUM(Calc!$Z839:BZ839))","v":20000000},{"$f":"IF(CA$11=\"\",0,SUM(Calc!$Z839:CA839))","v":20000000},{"$f":"IF(CB$11=\"\",0,SUM(Calc!$Z839:CB839))","v":20000000},{"$f":"IF(CC$11=\"\",0,SUM(Calc!$Z839:CC839))","v":20000000},{"$f":"IF(CD$11=\"\",0,SUM(Calc!$Z839:CD839))","v":20000000},{"$f":"IF(CE$11=\"\",0,SUM(Calc!$Z839:CE839))","v":20000000},{"$f":"IF(CF$11=\"\",0,SUM(Calc!$Z839:CF839))","v":20000000},{"$f":"IF(CG$11=\"\",0,SUM(Calc!$Z839:CG839))","v":20000000},{"$f":"IF(CH$11=\"\",0,SUM(Calc!$Z839:CH839))","v":20000000},{"$f":"IF(CI$11=\"\",0,SUM(Calc!$Z839:CI839))","v":20000000},{"$f":"IF(CJ$11=\"\",0,SUM(Calc!$Z839:CJ839))","v":20000000},{"$f":"IF(CK$11=\"\",0,SUM(Calc!$Z839:CK839))","v":20000000},{"$f":"IF(CL$11=\"\",0,SUM(Calc!$Z839:CL839))","v":20000000},{"$f":"IF(CM$11=\"\",0,SUM(Calc!$Z839:CM839))","v":20000000},{"$f":"IF(CN$11=\"\",0,SUM(Calc!$Z839:CN839))","v":20000000},{"$f":"IF(CO$11=\"\",0,SUM(Calc!$Z839:CO839))","v":20000000},{"$f":"IF(CP$11=\"\",0,SUM(Calc!$Z839:CP839))","v":20000000},{"$f":"IF(CQ$11=\"\",0,SUM(Calc!$Z839:CQ839))","v":20000000},{"$f":"IF(CR$11=\"\",0,SUM(Calc!$Z839:CR839))","v":20000000},{"$f":"IF(CS$11=\"\",0,SUM(Calc!$Z839:CS839))","v":20000000},{"$f":"IF(CT$11=\"\",0,SUM(Calc!$Z839:CT839))","v":20000000},{"$f":"IF(CU$11=\"\",0,SUM(Calc!$Z839:CU839))","v":20000000},{"$f":"IF(CV$11=\"\",0,SUM(Calc!$Z839:CV839))","v":20000000},{"$f":"IF(CW$11=\"\",0,SUM(Calc!$Z839:CW839))","v":20000000},{"$f":"IF(CX$11=\"\",0,SUM(Calc!$Z839:CX839))","v":20000000},{"$f":"IF(CY$11=\"\",0,SUM(Calc!$Z839:CY839))","v":20000000},{"$f":"IF(CZ$11=\"\",0,SUM(Calc!$Z839:CZ839))","v":20000000},{"$f":"IF(DA$11=\"\",0,SUM(Calc!$Z839:DA839))","v":20000000},{"$f":"IF(DB$11=\"\",0,SUM(Calc!$Z839:DB839))","v":20000000},{"$f":"IF(DC$11=\"\",0,SUM(Calc!$Z839:DC839))","v":20000000},{"$f":"IF(DD$11=\"\",0,SUM(Calc!$Z839:DD839))","v":20000000},{"$f":"IF(DE$11=\"\",0,SUM(Calc!$Z839:DE839))","v":20000000},{"$f":"IF(DF$11=\"\",0,SUM(Calc!$Z839:DF839))","v":20000000},{"$f":"IF(DG$11=\"\",0,SUM(Calc!$Z839:DG839))","v":20000000},{"$f":"IF(DH$11=\"\",0,SUM(Calc!$Z839:DH839))","v":20000000},{"$f":"IF(DI$11=\"\",0,SUM(Calc!$Z839:DI839))","v":20000000},{"$f":"IF(DJ$11=\"\",0,SUM(Calc!$Z839:DJ839))","v":20000000},{"$f":"IF(DK$11=\"\",0,SUM(Calc!$Z839:DK839))","v":20000000},{"$f":"IF(DL$11=\"\",0,SUM(Calc!$Z839:DL839))","v":20000000},{"$f":"IF(DM$11=\"\",0,SUM(Calc!$Z839:DM839))","v":20000000},{"$f":"IF(DN$11=\"\",0,SUM(Calc!$Z839:DN839))","v":20000000},{"$f":"IF(DO$11=\"\",0,SUM(Calc!$Z839:DO839))","v":20000000},{"$f":"IF(DP$11=\"\",0,SUM(Calc!$Z839:DP839))","v":20000000},{"$f":"IF(DQ$11=\"\",0,SUM(Calc!$Z839:DQ839))","v":20000000},{"$f":"IF(DR$11=\"\",0,SUM(Calc!$Z839:DR839))","v":20000000},{"$f":"IF(DS$11=\"\",0,SUM(Calc!$Z839:DS839))","v":20000000},{"$f":"IF(DT$11=\"\",0,SUM(Calc!$Z839:DT839))","v":20000000},{"$f":"IF(DU$11=\"\",0,SUM(Calc!$Z839:DU839))","v":20000000},{"$f":"IF(DV$11=\"\",0,SUM(Calc!$Z839:DV839))","v":20000000},{"$f":"IF(DW$11=\"\",0,SUM(Calc!$Z839:DW839))","v":20000000},{"$f":"IF(DX$11=\"\",0,SUM(Calc!$Z839:DX839))","v":20000000},{"$f":"IF(DY$11=\"\",0,SUM(Calc!$Z839:DY839))","v":20000000},{"$f":"IF(DZ$11=\"\",0,SUM(Calc!$Z839:DZ839))","v":20000000},{"$f":"IF(EA$11=\"\",0,SUM(Calc!$Z839:EA839))","v":20000000},{"$f":"IF(EB$11=\"\",0,SUM(Calc!$Z839:EB839))","v":20000000},{"$f":"IF(EC$11=\"\",0,SUM(Calc!$Z839:EC839))","v":20000000},{"$f":"IF(ED$11=\"\",0,SUM(Calc!$Z839:ED839))","v":20000000},{"$f":"IF(EE$11=\"\",0,SUM(Calc!$Z839:EE839))","v":20000000},{"$f":"IF(EF$11=\"\",0,SUM(Calc!$Z839:EF839))","v":20000000},{"$f":"IF(EG$11=\"\",0,SUM(Calc!$Z839:EG839))","v":20000000},{"$f":"IF(EH$11=\"\",0,SUM(Calc!$Z839:EH839))","v":20000000},{"$f":"IF(EI$11=\"\",0,SUM(Calc!$Z839:EI839))","v":20000000},{"$f":"IF(EJ$11=\"\",0,SUM(Calc!$Z839:EJ839))","v":20000000},{"$f":"IF(EK$11=\"\",0,SUM(Calc!$Z839:EK839))","v":20000000},{"$f":"IF(EL$11=\"\",0,SUM(Calc!$Z839:EL839))","v":20000000},{"$f":"IF(EM$11=\"\",0,SUM(Calc!$Z839:EM839))","v":20000000},{"$f":"IF(EN$11=\"\",0,SUM(Calc!$Z839:EN839))","v":20000000},{"$f":"IF(EO$11=\"\",0,SUM(Calc!$Z839:EO839))","v":20000000},{"$f":"IF(EP$11=\"\",0,SUM(Calc!$Z839:EP839))","v":20000000},{"$f":"IF(EQ$11=\"\",0,SUM(Calc!$Z839:EQ839))","v":0},{"$f":"IF(ER$11=\"\",0,SUM(Calc!$Z839:ER839))","v":0},{"$f":"IF(ES$11=\"\",0,SUM(Calc!$Z839:ES839))","v":0},{"$f":"IF(ET$11=\"\",0,SUM(Calc!$Z839:ET839))","v":0},{"$f":"IF(EU$11=\"\",0,SUM(Calc!$Z839:EU839))","v":0},{"$f":"IF(EV$11=\"\",0,SUM(Calc!$Z839:EV839))","v":0},{"$f":"IF(EW$11=\"\",0,SUM(Calc!$Z839:EW839))","v":0},{"$f":"IF(EX$11=\"\",0,SUM(Calc!$Z839:EX839))","v":0},{"$f":"IF(EY$11=\"\",0,SUM(Calc!$Z839:EY839))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM(Calc!$Z839:EZ839))","v":0},{"$f":"IF(FA$11=\"\",0,SUM(Calc!$Z839:FA839))","v":0},{"$f":"IF(FB$11=\"\",0,SUM(Calc!$Z839:FB839))","v":0},{"$f":"IF(FC$11=\"\",0,SUM(Calc!$Z839:FC839))","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z331:$FD331,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA869)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB869)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC869)","v":20000000},{"$f":"IF(AD$11=\"\",0,Calc!AD869)","v":20000000},{"$f":"IF(AE$11=\"\",0,Calc!AE869)","v":20000000},{"$f":"IF(AF$11=\"\",0,Calc!AF869)","v":20000000},{"$f":"IF(AG$11=\"\",0,Calc!AG869)","v":20000000},{"$f":"IF(AH$11=\"\",0,Calc!AH869)","v":20000000},{"$f":"IF(AI$11=\"\",0,Calc!AI869)","v":20000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ869)","v":20000000},{"$f":"IF(AK$11=\"\",0,Calc!AK869)","v":20000000},{"$f":"IF(AL$11=\"\",0,Calc!AL869)","v":20000000},{"$f":"IF(AM$11=\"\",0,Calc!AM869)","v":20000000},{"$f":"IF(AN$11=\"\",0,Calc!AN869)","v":20000000},{"$f":"IF(AO$11=\"\",0,Calc!AO869)","v":19583333.333333332},{"$f":"IF(AP$11=\"\",0,Calc!AP869)","v":19166666.666666668},{"$f":"IF(AQ$11=\"\",0,Calc!AQ869)","v":18750000},{"$f":"IF(AR$11=\"\",0,Calc!AR869)","v":18333333.333333332},{"$f":"IF(AS$11=\"\",0,Calc!AS869)","v":17916666.666666668},{"$f":"IF(AT$11=\"\",0,Calc!AT869)","v":17500000},{"$f":"IF(AU$11=\"\",0,Calc!AU869)","v":17083333.333333332},{"$f":"IF(AV$11=\"\",0,Calc!AV869)","v":16666666.666666668},{"$f":"IF(AW$11=\"\",0,Calc!AW869)","v":16250000},{"$f":"IF(AX$11=\"\",0,Calc!AX869)","v":15833333.333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY869)","v":15416666.666666668},{"$f":"IF(AZ$11=\"\",0,Calc!AZ869)","v":15000000},{"$f":"IF(BA$11=\"\",0,Calc!BA869)","v":14583333.333333332},{"$f":"IF(BB$11=\"\",0,Calc!BB869)","v":14166666.666666666},{"$f":"IF(BC$11=\"\",0,Calc!BC869)","v":13750000},{"$f":"IF(BD$11=\"\",0,Calc!BD869)","v":13333333.333333332},{"$f":"IF(BE$11=\"\",0,Calc!BE869)","v":12916666.666666664},{"$f":"IF(BF$11=\"\",0,Calc!BF869)","v":12499999.999999998},{"$f":"IF(BG$11=\"\",0,Calc!BG869)","v":12083333.333333332},{"$f":"IF(BH$11=\"\",0,Calc!BH869)","v":11666666.666666664},{"$f":"IF(BI$11=\"\",0,Calc!BI869)","v":11249999.999999998},{"$f":"IF(BJ$11=\"\",0,Calc!BJ869)","v":10833333.333333332},{"$f":"IF(BK$11=\"\",0,Calc!BK869)","v":10416666.666666666},{"$f":"IF(BL$11=\"\",0,Calc!BL869)","v":10000000},{"$f":"IF(BM$11=\"\",0,Calc!BM869)","v":9583333.333333334},{"$f":"IF(BN$11=\"\",0,Calc!BN869)","v":9166666.6666666679},{"$f":"IF(BO$11=\"\",0,Calc!BO869)","v":8750000.0000000019},{"$f":"IF(BP$11=\"\",0,Calc!BP869)","v":8333333.3333333358},{"$f":"IF(BQ$11=\"\",0,Calc!BQ869)","v":7916666.6666666698},{"$f":"IF(BR$11=\"\",0,Calc!BR869)","v":7500000.0000000037},{"$f":"IF(BS$11=\"\",0,Calc!BS869)","v":7083333.3333333377},{"$f":"IF(BT$11=\"\",0,Calc!BT869)","v":6666666.6666666716},{"$f":"IF(BU$11=\"\",0,Calc!BU869)","v":6250000.0000000037},{"$f":"IF(BV$11=\"\",0,Calc!BV869)","v":5833333.3333333377},{"$f":"IF(BW$11=\"\",0,Calc!BW869)","v":5416666.6666666716},{"$f":"IF(BX$11=\"\",0,Calc!BX869)","v":5000000.0000000037},{"$f":"IF(BY$11=\"\",0,Calc!BY869)","v":4583333.3333333358},{"$f":"IF(BZ$11=\"\",0,Calc!BZ869)","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,Calc!CA869)","v":3750000.0000000037},{"$f":"IF(CB$11=\"\",0,Calc!CB869)","v":3333333.3333333358},{"$f":"IF(CC$11=\"\",0,Calc!CC869)","v":2916666.6666666679},{"$f":"IF(CD$11=\"\",0,Calc!CD869)","v":2500000},{"$f":"IF(CE$11=\"\",0,Calc!CE869)","v":2083333.3333333321},{"$f":"IF(CF$11=\"\",0,Calc!CF869)","v":1666666.6666666642},{"$f":"IF(CG$11=\"\",0,Calc!CG869)","v":1250000},{"$f":"IF(CH$11=\"\",0,Calc!CH869)","v":833333.33333333209},{"$f":"IF(CI$11=\"\",0,Calc!CI869)","v":416666.66666666418},{"$f":"IF(CJ$11=\"\",0,Calc!CJ869)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK869)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL869)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM869)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN869)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO869)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP869)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ869)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR869)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS869)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT869)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU869)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV869)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW869)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX869)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY869)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ869)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA869)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB869)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC869)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD869)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE869)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF869)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG869)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH869)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI869)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ869)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK869)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL869)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM869)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN869)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO869)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP869)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ869)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR869)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS869)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT869)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU869)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV869)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW869)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX869)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY869)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ869)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA869)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB869)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC869)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED869)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE869)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF869)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG869)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH869)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI869)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ869)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK869)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL869)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM869)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN869)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO869)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP869)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ869)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER869)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES869)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET869)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU869)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV869)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW869)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX869)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY869)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ869)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA869)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB869)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC869)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z332:$FD332,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA875)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB875)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC875)","v":133333.33333333334},{"$f":"IF(AD$11=\"\",0,Calc!AD875)","v":133333.33333333334},{"$f":"IF(AE$11=\"\",0,Calc!AE875)","v":133333.33333333331},{"$f":"IF(AF$11=\"\",0,Calc!AF875)","v":133333.33333333337},{"$f":"IF(AG$11=\"\",0,Calc!AG875)","v":133333.33333333337},{"$f":"IF(AH$11=\"\",0,Calc!AH875)","v":133333.33333333337},{"$f":"IF(AI$11=\"\",0,Calc!AI875)","v":133333.33333333337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ875)","v":133333.33333333326},{"$f":"IF(AK$11=\"\",0,Calc!AK875)","v":133333.33333333326},{"$f":"IF(AL$11=\"\",0,Calc!AL875)","v":133333.33333333326},{"$f":"IF(AM$11=\"\",0,Calc!AM875)","v":133333.33333333326},{"$f":"IF(AN$11=\"\",0,Calc!AN875)","v":133333.33333333326},{"$f":"IF(AO$11=\"\",0,Calc!AO875)","v":130555.5555555555},{"$f":"IF(AP$11=\"\",0,Calc!AP875)","v":127777.77777777775},{"$f":"IF(AQ$11=\"\",0,Calc!AQ875)","v":125000},{"$f":"IF(AR$11=\"\",0,Calc!AR875)","v":122222.22222222202},{"$f":"IF(AS$11=\"\",0,Calc!AS875)","v":119444.4444444445},{"$f":"IF(AT$11=\"\",0,Calc!AT875)","v":116666.66666666651},{"$f":"IF(AU$11=\"\",0,Calc!AU875)","v":113888.88888888899},{"$f":"IF(AV$11=\"\",0,Calc!AV875)","v":111111.11111111101},{"$f":"IF(AW$11=\"\",0,Calc!AW875)","v":108333.33333333349},{"$f":"IF(AX$11=\"\",0,Calc!AX875)","v":105555.5555555555},{"$f":"IF(AY$11=\"\",0,Calc!AY875)","v":102777.77777777798},{"$f":"IF(AZ$11=\"\",0,Calc!AZ875)","v":100000},{"$f":"IF(BA$11=\"\",0,Calc!BA875)","v":97222.222222222015},{"$f":"IF(BB$11=\"\",0,Calc!BB875)","v":94444.444444444496},{"$f":"IF(BC$11=\"\",0,Calc!BC875)","v":91666.666666666511},{"$f":"IF(BD$11=\"\",0,Calc!BD875)","v":88888.888888888992},{"$f":"IF(BE$11=\"\",0,Calc!BE875)","v":86111.111111111008},{"$f":"IF(BF$11=\"\",0,Calc!BF875)","v":83333.333333333489},{"$f":"IF(BG$11=\"\",0,Calc!BG875)","v":80555.555555555504},{"$f":"IF(BH$11=\"\",0,Calc!BH875)","v":77777.777777777985},{"$f":"IF(BI$11=\"\",0,Calc!BI875)","v":75000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ875)","v":72222.222222222015},{"$f":"IF(BK$11=\"\",0,Calc!BK875)","v":69444.444444444496},{"$f":"IF(BL$11=\"\",0,Calc!BL875)","v":66666.666666666511},{"$f":"IF(BM$11=\"\",0,Calc!BM875)","v":63888.888888888992},{"$f":"IF(BN$11=\"\",0,Calc!BN875)","v":61111.111111111008},{"$f":"IF(BO$11=\"\",0,Calc!BO875)","v":58333.333333333489},{"$f":"IF(BP$11=\"\",0,Calc!BP875)","v":55555.555555555504},{"$f":"IF(BQ$11=\"\",0,Calc!BQ875)","v":52777.777777777985},{"$f":"IF(BR$11=\"\",0,Calc!BR875)","v":50000},{"$f":"IF(BS$11=\"\",0,Calc!BS875)","v":47222.222222222015},{"$f":"IF(BT$11=\"\",0,Calc!BT875)","v":44444.444444444031},{"$f":"IF(BU$11=\"\",0,Calc!BU875)","v":41666.666666666977},{"$f":"IF(BV$11=\"\",0,Calc!BV875)","v":38888.888888888992},{"$f":"IF(BW$11=\"\",0,Calc!BW875)","v":36111.111111111008},{"$f":"IF(BX$11=\"\",0,Calc!BX875)","v":33333.333333333023},{"$f":"IF(BY$11=\"\",0,Calc!BY875)","v":30555.555555555969},{"$f":"IF(BZ$11=\"\",0,Calc!BZ875)","v":27777.777777777985},{"$f":"IF(CA$11=\"\",0,Calc!CA875)","v":25000},{"$f":"IF(CB$11=\"\",0,Calc!CB875)","v":22222.222222222015},{"$f":"IF(CC$11=\"\",0,Calc!CC875)","v":19444.444444444031},{"$f":"IF(CD$11=\"\",0,Calc!CD875)","v":16666.666666666977},{"$f":"IF(CE$11=\"\",0,Calc!CE875)","v":13888.888888888992},{"$f":"IF(CF$11=\"\",0,Calc!CF875)","v":11111.111111111008},{"$f":"IF(CG$11=\"\",0,Calc!CG875)","v":8333.3333333330229},{"$f":"IF(CH$11=\"\",0,Calc!CH875)","v":5555.5555555559695},{"$f":"IF(CI$11=\"\",0,Calc!CI875)","v":2777.7777777779847},{"$f":"IF(CJ$11=\"\",0,Calc!CJ875)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK875)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL875)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM875)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN875)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO875)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP875)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ875)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR875)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS875)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT875)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU875)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV875)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW875)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX875)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY875)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ875)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA875)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB875)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC875)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD875)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE875)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF875)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG875)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH875)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI875)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ875)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK875)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL875)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM875)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN875)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO875)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP875)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ875)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR875)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS875)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT875)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU875)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV875)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW875)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX875)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY875)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ875)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA875)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB875)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC875)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED875)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE875)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF875)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG875)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH875)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI875)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ875)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK875)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL875)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM875)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN875)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO875)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP875)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ875)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER875)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES875)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET875)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU875)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV875)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW875)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX875)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY875)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ875)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA875)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB875)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC875)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$897","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z333:$FD333,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA897)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB897)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC897)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD897)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE897)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF897)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG897)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH897)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI897)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ897)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK897)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL897)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM897)","v":193839.57240943075},{"$f":"IF(AN$11=\"\",0,Calc!AN897)","v":793917.6929131553},{"$f":"IF(AO$11=\"\",0,Calc!AO897)","v":1669823.5731303834},{"$f":"IF(AP$11=\"\",0,Calc!AP897)","v":2435457.9364069486},{"$f":"IF(AQ$11=\"\",0,Calc!AQ897)","v":3058567.256568525},{"$f":"IF(AR$11=\"\",0,Calc!AR897)","v":3545128.1315046661},{"$f":"IF(AS$11=\"\",0,Calc!AS897)","v":3908367.7773952736},{"$f":"IF(AT$11=\"\",0,Calc!AT897)","v":4177703.1874335222},{"$f":"IF(AU$11=\"\",0,Calc!AU897)","v":4343794.6134596849},{"$f":"IF(AV$11=\"\",0,Calc!AV897)","v":4415415.3073737668},{"$f":"IF(AW$11=\"\",0,Calc!AW897)","v":4415415.3073737668},{"$f":"IF(AX$11=\"\",0,Calc!AX897)","v":4985670.3027361948},{"$f":"IF(AY$11=\"\",0,Calc!AY897)","v":5876104.0008619772},{"$f":"IF(AZ$11=\"\",0,Calc!AZ897)","v":5876104.0008619772},{"$f":"IF(BA$11=\"\",0,Calc!BA897)","v":5876104.0008619772},{"$f":"IF(BB$11=\"\",0,Calc!BB897)","v":5682664.0948497355},{"$f":"IF(BC$11=\"\",0,Calc!BC897)","v":5308395.1835580617},{"$f":"IF(BD$11=\"\",0,Calc!BD897)","v":4840007.7782600801},{"$f":"IF(BE$11=\"\",0,Calc!BE897)","v":4273936.8021896295},{"$f":"IF(BF$11=\"\",0,Calc!BF897)","v":3638812.4698017929},{"$f":"IF(BG$11=\"\",0,Calc!BG897)","v":2900621.389070455},{"$f":"IF(BH$11=\"\",0,Calc!BH897)","v":2053292.5004021742},{"$f":"IF(BI$11=\"\",0,Calc!BI897)","v":1104245.2207102317},{"$f":"IF(BJ$11=\"\",0,Calc!BJ897)","v":1107297.6003084562},{"$f":"IF(BK$11=\"\",0,Calc!BK897)","v":1413495.3603754349},{"$f":"IF(BL$11=\"\",0,Calc!BL897)","v":175734.11546841101},{"$f":"IF(BM$11=\"\",0,Calc!BM897)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN897)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO897)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP897)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ897)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR897)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS897)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT897)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU897)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV897)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW897)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX897)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY897)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ897)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA897)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB897)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC897)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD897)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE897)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF897)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG897)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH897)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI897)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ897)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK897)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL897)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM897)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN897)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO897)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP897)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ897)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR897)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS897)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT897)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU897)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV897)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW897)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX897)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY897)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ897)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA897)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB897)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC897)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD897)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE897)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF897)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG897)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH897)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI897)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ897)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK897)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL897)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM897)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN897)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO897)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP897)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ897)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR897)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS897)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT897)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU897)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV897)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW897)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX897)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY897)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ897)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA897)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB897)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC897)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED897)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE897)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF897)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG897)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH897)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI897)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ897)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK897)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL897)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM897)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN897)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO897)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP897)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ897)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER897)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES897)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET897)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU897)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV897)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW897)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX897)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY897)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ897)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA897)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB897)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC897)","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$905","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z334:$FD334,$Z$2:$FD$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA905)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB905)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC905)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD905)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE905)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF905)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG905)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH905)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI905)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ905)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK905)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL905)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM905)","v":1938.3957240943073},{"$f":"IF(AN$11=\"\",0,Calc!AN905)","v":9877.5726532258595},{"$f":"IF(AO$11=\"\",0,Calc!AO905)","v":26575.80838452969},{"$f":"IF(AP$11=\"\",0,Calc!AP905)","v":50930.387748599169},{"$f":"IF(AQ$11=\"\",0,Calc!AQ905)","v":81516.060314284419},{"$f":"IF(AR$11=\"\",0,Calc!AR905)","v":116967.34162933109},{"$f":"IF(AS$11=\"\",0,Calc!AS905)","v":156051.01940328383},{"$f":"IF(AT$11=\"\",0,Calc!AT905)","v":197828.05127761906},{"$f":"IF(AU$11=\"\",0,Calc!AU905)","v":241265.99741221592},{"$f":"IF(AV$11=\"\",0,Calc!AV905)","v":285420.15048595361},{"$f":"IF(AW$11=\"\",0,Calc!AW905)","v":320778.94005365169},{"$f":"IF(AX$11=\"\",0,Calc!AX905)","v":370635.64308101364},{"$f":"IF(AY$11=\"\",0,Calc!AY905)","v":429396.68308963341},{"$f":"IF(AZ$11=\"\",0,Calc!AZ905)","v":296059.79287279426},{"$f":"IF(BA$11=\"\",0,Calc!BA905)","v":91613.146776326583},{"$f":"IF(BB$11=\"\",0,Calc!BB905)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC905)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD905)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE905)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF905)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG905)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH905)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI905)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ905)","v":11072.976003084565},{"$f":"IF(BK$11=\"\",0,Calc!BK905)","v":25207.929606838967},{"$f":"IF(BL$11=\"\",0,Calc!BL905)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM905)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN905)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO905)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP905)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ905)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR905)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS905)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT905)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU905)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV905)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW905)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX905)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY905)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ905)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA905)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB905)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC905)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD905)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE905)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF905)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG905)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH905)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI905)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ905)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK905)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL905)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM905)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN905)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO905)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP905)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ905)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR905)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS905)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT905)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU905)","v":0},{"$f":"IF(CV$11=\"\",0,Calc!CV905)","v":0},{"$f":"IF(CW$11=\"\",0,Calc!CW905)","v":0},{"$f":"IF(CX$11=\"\",0,Calc!CX905)","v":0},{"$f":"IF(CY$11=\"\",0,Calc!CY905)","v":0},{"$f":"IF(CZ$11=\"\",0,Calc!CZ905)","v":0},{"$f":"IF(DA$11=\"\",0,Calc!DA905)","v":0},{"$f":"IF(DB$11=\"\",0,Calc!DB905)","v":0},{"$f":"IF(DC$11=\"\",0,Calc!DC905)","v":0},{"$f":"IF(DD$11=\"\",0,Calc!DD905)","v":0},{"$f":"IF(DE$11=\"\",0,Calc!DE905)","v":0},{"$f":"IF(DF$11=\"\",0,Calc!DF905)","v":0},{"$f":"IF(DG$11=\"\",0,Calc!DG905)","v":0},{"$f":"IF(DH$11=\"\",0,Calc!DH905)","v":0},{"$f":"IF(DI$11=\"\",0,Calc!DI905)","v":0},{"$f":"IF(DJ$11=\"\",0,Calc!DJ905)","v":0},{"$f":"IF(DK$11=\"\",0,Calc!DK905)","v":0},{"$f":"IF(DL$11=\"\",0,Calc!DL905)","v":0},{"$f":"IF(DM$11=\"\",0,Calc!DM905)","v":0},{"$f":"IF(DN$11=\"\",0,Calc!DN905)","v":0},{"$f":"IF(DO$11=\"\",0,Calc!DO905)","v":0},{"$f":"IF(DP$11=\"\",0,Calc!DP905)","v":0},{"$f":"IF(DQ$11=\"\",0,Calc!DQ905)","v":0},{"$f":"IF(DR$11=\"\",0,Calc!DR905)","v":0},{"$f":"IF(DS$11=\"\",0,Calc!DS905)","v":0},{"$f":"IF(DT$11=\"\",0,Calc!DT905)","v":0},{"$f":"IF(DU$11=\"\",0,Calc!DU905)","v":0},{"$f":"IF(DV$11=\"\",0,Calc!DV905)","v":0},{"$f":"IF(DW$11=\"\",0,Calc!DW905)","v":0},{"$f":"IF(DX$11=\"\",0,Calc!DX905)","v":0},{"$f":"IF(DY$11=\"\",0,Calc!DY905)","v":0},{"$f":"IF(DZ$11=\"\",0,Calc!DZ905)","v":0},{"$f":"IF(EA$11=\"\",0,Calc!EA905)","v":0},{"$f":"IF(EB$11=\"\",0,Calc!EB905)","v":0},{"$f":"IF(EC$11=\"\",0,Calc!EC905)","v":0},{"$f":"IF(ED$11=\"\",0,Calc!ED905)","v":0},{"$f":"IF(EE$11=\"\",0,Calc!EE905)","v":0},{"$f":"IF(EF$11=\"\",0,Calc!EF905)","v":0},{"$f":"IF(EG$11=\"\",0,Calc!EG905)","v":0},{"$f":"IF(EH$11=\"\",0,Calc!EH905)","v":0},{"$f":"IF(EI$11=\"\",0,Calc!EI905)","v":0},{"$f":"IF(EJ$11=\"\",0,Calc!EJ905)","v":0},{"$f":"IF(EK$11=\"\",0,Calc!EK905)","v":0},{"$f":"IF(EL$11=\"\",0,Calc!EL905)","v":0},{"$f":"IF(EM$11=\"\",0,Calc!EM905)","v":0},{"$f":"IF(EN$11=\"\",0,Calc!EN905)","v":0},{"$f":"IF(EO$11=\"\",0,Calc!EO905)","v":0},{"$f":"IF(EP$11=\"\",0,Calc!EP905)","v":0},{"$f":"IF(EQ$11=\"\",0,Calc!EQ905)","v":0},{"$f":"IF(ER$11=\"\",0,Calc!ER905)","v":0},{"$f":"IF(ES$11=\"\",0,Calc!ES905)","v":0},{"$f":"IF(ET$11=\"\",0,Calc!ET905)","v":0},{"$f":"IF(EU$11=\"\",0,Calc!EU905)","v":0},{"$f":"IF(EV$11=\"\",0,Calc!EV905)","v":0},{"$f":"IF(EW$11=\"\",0,Calc!EW905)","v":0},{"$f":"IF(EX$11=\"\",0,Calc!EX905)","v":0},{"$f":"IF(EY$11=\"\",0,Calc!EY905)","v":0},{"$f":"IF(EZ$11=\"\",0,Calc!EZ905)","v":0},{"$f":"IF(FA$11=\"\",0,Calc!FA905)","v":0},{"$f":"IF(FB$11=\"\",0,Calc!FB905)","v":0},{"$f":"IF(FC$11=\"\",0,Calc!FC905)","v":0}]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336}]
[{"$f":"ROW()","v":337}]
[{"$f":"ROW()","v":338},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X340)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z340:$FD340))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X305-X318","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,AA305-AA318)","v":0},{"$f":"IF(AB$11=\"\",0,AB305-AB318)","v":3.7252902984619141E-9},0,7.4505805969238281E-9,0,7.4505805969238281E-9,-3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,{"$f":"IF(AM$11=\"\",0,AM305-AM318)","v":-3.7252902984619141E-9},7.4505805969238281E-9,0,-7.4505805969238281E-9,7.4505805969238281E-9,1.862645149230957E-8,3.7252902984619141E-9,-3.7252902984619141E-9,3.7252902984619141E-9,-7.4505805969238281E-9,3.7252902984619141E-9,7.4505805969238281E-9,1.1175870895385742E-8,1.862645149230957E-8,1.862645149230957E-8,1.4901161193847656E-8,3.7252902984619141E-9,1.1175870895385742E-8,7.4505805969238281E-9,7.4505805969238281E-9,1.4901161193847656E-8,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-2.6077032089233398E-8,-2.6077032089233398E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-7.4505805969238281E-9,-3.7252902984619141E-9,7.4505805969238281E-9,0,-2.2351741790771484E-8,-2.9802322387695313E-8,7.4505805969238281E-9,0,-2.2351741790771484E-8,-2.2351741790771484E-8,-2.9802322387695313E-8,7.4505805969238281E-9,2.9802322387695313E-8,-2.2351741790771484E-8,0,2.2351741790771484E-8,-7.4505805969238281E-9,-1.4901161193847656E-8,1.4901161193847656E-8,-2.9802322387695313E-8,-4.4703483581542969E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,4.4703483581542969E-8,2.9802322387695313E-8,7.4505805969238281E-8,8.9406967163085938E-8,1.0430812835693359E-7,8.9406967163085938E-8,1.1920928955078125E-7,8.9406967163085938E-8,{"$f":"IF(CY$11=\"\",0,CY305-CY318)","v":1.1920928955078125E-7},1.4901161193847656E-7,8.9406967163085938E-8,8.9406967163085938E-8,0,1.4901161193847656E-7,1.4901161193847656E-7,1.4901161193847656E-7,2.0861625671386719E-7,1.1920928955078125E-7,2.9802322387695313E-8,5.9604644775390625E-8,0,-1.4901161193847656E-7,-8.9406967163085938E-8,-1.4901161193847656E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.9802322387695313E-7,-2.6822090148925781E-7,-4.1723251342773438E-7,-3.5762786865234375E-7,-4.1723251342773438E-7,-4.1723251342773438E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-6.5565109252929688E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-1.7881393432617188E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-2.9802322387695313E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-5.3644180297851563E-7,-5.3644180297851563E-7,-4.76837158203125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calc","index":29,"n_rows":932,"n_cols":159,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CY11=\"\",\"\",DAY(CY11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY11=\"\",\"\",MONTH(CY11))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":22},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY11=\"\",\"\",YEAR(CY11)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"IF(CY12=\"\",\"\",DAY(CY12))","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"IF(CY12=\"\",\"\",MONTH(CY12))","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},22,22,22,22,22,22,23,23,23,23,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":23},23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,{"$f":"IF(CY12=\"\",\"\",YEAR(CY12)-2000)","v":28},28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,"","","","","","","","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I54\")","v":"Calc"},null,null,{"$f":"INDIRECT(\"START!K54\")","v":"Функционал финансовой модели. Все расчеты"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2022-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2032-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2031-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2031-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2031-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2032-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2032-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2032-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2031-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2031-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2032-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2032-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99380)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99380)","v":0},{"$f":"SUM(T$15:T$99380)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!AA$22","v":"ОСНО"},{"$f":"Macro!AB$22","v":"ОСНО"},{"$f":"Macro!AC$22","v":"ОСНО"},{"$f":"Macro!AD$22","v":"ОСНО"},{"$f":"Macro!AE$22","v":"ОСНО"},{"$f":"Macro!AF$22","v":"ОСНО"},{"$f":"Macro!AG$22","v":"ОСНО"},{"$f":"Macro!AH$22","v":"ОСНО"},{"$f":"Macro!AI$22","v":"ОСНО"},{"$f":"Macro!AJ$22","v":"ОСНО"},{"$f":"Macro!AK$22","v":"ОСНО"},{"$f":"Macro!AL$22","v":"ОСНО"},{"$f":"Macro!AM$22","v":"ОСНО"},{"$f":"Macro!AN$22","v":"ОСНО"},{"$f":"Macro!AO$22","v":"ОСНО"},{"$f":"Macro!AP$22","v":"ОСНО"},{"$f":"Macro!AQ$22","v":"ОСНО"},{"$f":"Macro!AR$22","v":"ОСНО"},{"$f":"Macro!AS$22","v":"ОСНО"},{"$f":"Macro!AT$22","v":"ОСНО"},{"$f":"Macro!AU$22","v":"ОСНО"},{"$f":"Macro!AV$22","v":"ОСНО"},{"$f":"Macro!AW$22","v":"ОСНО"},{"$f":"Macro!AX$22","v":"ОСНО"},{"$f":"Macro!AY$22","v":"ОСНО"},{"$f":"Macro!AZ$22","v":"ОСНО"},{"$f":"Macro!BA$22","v":"ОСНО"},{"$f":"Macro!BB$22","v":"ОСНО"},{"$f":"Macro!BC$22","v":"ОСНО"},{"$f":"Macro!BD$22","v":"ОСНО"},{"$f":"Macro!BE$22","v":"ОСНО"},{"$f":"Macro!BF$22","v":"ОСНО"},{"$f":"Macro!BG$22","v":"ОСНО"},{"$f":"Macro!BH$22","v":"ОСНО"},{"$f":"Macro!BI$22","v":"ОСНО"},{"$f":"Macro!BJ$22","v":"ОСНО"},{"$f":"Macro!BK$22","v":"ОСНО"},{"$f":"Macro!BL$22","v":"ОСНО"},{"$f":"Macro!BM$22","v":"ОСНО"},{"$f":"Macro!BN$22","v":"ОСНО"},{"$f":"Macro!BO$22","v":"ОСНО"},{"$f":"Macro!BP$22","v":"ОСНО"},{"$f":"Macro!BQ$22","v":"ОСНО"},{"$f":"Macro!BR$22","v":"ОСНО"},{"$f":"Macro!BS$22","v":"ОСНО"},{"$f":"Macro!BT$22","v":"ОСНО"},{"$f":"Macro!BU$22","v":"ОСНО"},{"$f":"Macro!BV$22","v":"ОСНО"},{"$f":"Macro!BW$22","v":"ОСНО"},{"$f":"Macro!BX$22","v":"ОСНО"},{"$f":"Macro!BY$22","v":"ОСНО"},{"$f":"Macro!BZ$22","v":"ОСНО"},{"$f":"Macro!CA$22","v":"ОСНО"},{"$f":"Macro!CB$22","v":"ОСНО"},{"$f":"Macro!CC$22","v":"ОСНО"},{"$f":"Macro!CD$22","v":"ОСНО"},{"$f":"Macro!CE$22","v":"ОСНО"},{"$f":"Macro!CF$22","v":"ОСНО"},{"$f":"Macro!CG$22","v":"ОСНО"},{"$f":"Macro!CH$22","v":"ОСНО"},{"$f":"Macro!CI$22","v":"ОСНО"},{"$f":"Macro!CJ$22","v":"ОСНО"},{"$f":"Macro!CK$22","v":"ОСНО"},{"$f":"Macro!CL$22","v":"ОСНО"},{"$f":"Macro!CM$22","v":"ОСНО"},{"$f":"Macro!CN$22","v":"ОСНО"},{"$f":"Macro!CO$22","v":"ОСНО"},{"$f":"Macro!CP$22","v":"ОСНО"},{"$f":"Macro!CQ$22","v":"ОСНО"},{"$f":"Macro!CR$22","v":"ОСНО"},{"$f":"Macro!CS$22","v":"ОСНО"},{"$f":"Macro!CT$22","v":"ОСНО"},{"$f":"Macro!CU$22","v":"ОСНО"},{"$f":"Macro!CV$22","v":"ОСНО"},{"$f":"Macro!CW$22","v":"ОСНО"},{"$f":"Macro!CX$22","v":"ОСНО"},{"$f":"Macro!CY$22","v":"ОСНО"},{"$f":"Macro!CZ$22","v":"ОСНО"},{"$f":"Macro!DA$22","v":"ОСНО"},{"$f":"Macro!DB$22","v":"ОСНО"},{"$f":"Macro!DC$22","v":"ОСНО"},{"$f":"Macro!DD$22","v":"ОСНО"},{"$f":"Macro!DE$22","v":"ОСНО"},{"$f":"Macro!DF$22","v":"ОСНО"},{"$f":"Macro!DG$22","v":"ОСНО"},{"$f":"Macro!DH$22","v":"ОСНО"},{"$f":"Macro!DI$22","v":"ОСНО"},{"$f":"Macro!DJ$22","v":"ОСНО"},{"$f":"Macro!DK$22","v":"ОСНО"},{"$f":"Macro!DL$22","v":"ОСНО"},{"$f":"Macro!DM$22","v":"ОСНО"},{"$f":"Macro!DN$22","v":"ОСНО"},{"$f":"Macro!DO$22","v":"ОСНО"},{"$f":"Macro!DP$22","v":"ОСНО"},{"$f":"Macro!DQ$22","v":"ОСНО"},{"$f":"Macro!DR$22","v":"ОСНО"},{"$f":"Macro!DS$22","v":"ОСНО"},{"$f":"Macro!DT$22","v":"ОСНО"},{"$f":"Macro!DU$22","v":"ОСНО"},{"$f":"Macro!DV$22","v":"ОСНО"},{"$f":"Macro!DW$22","v":"ОСНО"},{"$f":"Macro!DX$22","v":"ОСНО"},{"$f":"Macro!DY$22","v":"ОСНО"},{"$f":"Macro!DZ$22","v":"ОСНО"},{"$f":"Macro!EA$22","v":"ОСНО"},{"$f":"Macro!EB$22","v":"ОСНО"},{"$f":"Macro!EC$22","v":"ОСНО"},{"$f":"Macro!ED$22","v":"ОСНО"},{"$f":"Macro!EE$22","v":"ОСНО"},{"$f":"Macro!EF$22","v":"ОСНО"},{"$f":"Macro!EG$22","v":"ОСНО"},{"$f":"Macro!EH$22","v":"ОСНО"},{"$f":"Macro!EI$22","v":"ОСНО"},{"$f":"Macro!EJ$22","v":"ОСНО"},{"$f":"Macro!EK$22","v":"ОСНО"},{"$f":"Macro!EL$22","v":"ОСНО"},{"$f":"Macro!EM$22","v":"ОСНО"},{"$f":"Macro!EN$22","v":"ОСНО"},{"$f":"Macro!EO$22","v":"ОСНО"},{"$f":"Macro!EP$22","v":"ОСНО"},{"$f":"Macro!EQ$22","v":""},{"$f":"Macro!ER$22","v":""},{"$f":"Macro!ES$22","v":""},{"$f":"Macro!ET$22","v":""},{"$f":"Macro!EU$22","v":""},{"$f":"Macro!EV$22","v":""},{"$f":"Macro!EW$22","v":""},{"$f":"Macro!EX$22","v":""},{"$f":"Macro!EY$22","v":""},{"$f":"Macro!EZ$22","v":""},{"$f":"Macro!FA$22","v":""},{"$f":"Macro!FB$22","v":""},{"$f":"Macro!FC$22","v":""}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток потенциальных поставщиков (Sup)"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,null,{"$f":"Mrkting!$Q$19","v":"запуски процесса"},null,null,null,null,null,null,{"$f":"SUM($Z16:$FD16)","v":5180},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":10},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":11},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":12},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":13},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":14},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":15},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":16},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":17},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":18},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":19},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":20},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":21},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":22},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":23},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":24},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":25},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":26},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":27},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":28},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":29},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":30},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":31},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":32},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":33},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":34},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":35},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":36},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":37},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":38},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":39},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":40},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":41},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":42},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":43},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":44},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":45},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":46},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":47},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":48},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":49},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":50},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Mrkting!$H$32","v":"Кол-во поставщиков на площадке накопительно"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во Sup"},null,null,null,"нарастающим итогом",null,null,{"$f":"X18-X16","v":0},null,null,null,{"$f":"SUMIFS($Z18:$FD18,$Z$2:$FD$2,Periods!$Q$18)","v":5180},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z16:AA16))","v":10},{"$f":"IF(AB$11=\"\",0,SUM($Z16:AB16))","v":21},{"$f":"IF(AC$11=\"\",0,SUM($Z16:AC16))","v":33},{"$f":"IF(AD$11=\"\",0,SUM($Z16:AD16))","v":46},{"$f":"IF(AE$11=\"\",0,SUM($Z16:AE16))","v":60},{"$f":"IF(AF$11=\"\",0,SUM($Z16:AF16))","v":75},{"$f":"IF(AG$11=\"\",0,SUM($Z16:AG16))","v":91},{"$f":"IF(AH$11=\"\",0,SUM($Z16:AH16))","v":108},{"$f":"IF(AI$11=\"\",0,SUM($Z16:AI16))","v":126},{"$f":"IF(AJ$11=\"\",0,SUM($Z16:AJ16))","v":145},{"$f":"IF(AK$11=\"\",0,SUM($Z16:AK16))","v":165},{"$f":"IF(AL$11=\"\",0,SUM($Z16:AL16))","v":186},{"$f":"IF(AM$11=\"\",0,SUM($Z16:AM16))","v":208},{"$f":"IF(AN$11=\"\",0,SUM($Z16:AN16))","v":231},{"$f":"IF(AO$11=\"\",0,SUM($Z16:AO16))","v":255},{"$f":"IF(AP$11=\"\",0,SUM($Z16:AP16))","v":280},{"$f":"IF(AQ$11=\"\",0,SUM($Z16:AQ16))","v":306},{"$f":"IF(AR$11=\"\",0,SUM($Z16:AR16))","v":333},{"$f":"IF(AS$11=\"\",0,SUM($Z16:AS16))","v":361},{"$f":"IF(AT$11=\"\",0,SUM($Z16:AT16))","v":390},{"$f":"IF(AU$11=\"\",0,SUM($Z16:AU16))","v":420},{"$f":"IF(AV$11=\"\",0,SUM($Z16:AV16))","v":451},{"$f":"IF(AW$11=\"\",0,SUM($Z16:AW16))","v":483},{"$f":"IF(AX$11=\"\",0,SUM($Z16:AX16))","v":516},{"$f":"IF(AY$11=\"\",0,SUM($Z16:AY16))","v":550},{"$f":"IF(AZ$11=\"\",0,SUM($Z16:AZ16))","v":585},{"$f":"IF(BA$11=\"\",0,SUM($Z16:BA16))","v":621},{"$f":"IF(BB$11=\"\",0,SUM($Z16:BB16))","v":658},{"$f":"IF(BC$11=\"\",0,SUM($Z16:BC16))","v":696},{"$f":"IF(BD$11=\"\",0,SUM($Z16:BD16))","v":735},{"$f":"IF(BE$11=\"\",0,SUM($Z16:BE16))","v":775},{"$f":"IF(BF$11=\"\",0,SUM($Z16:BF16))","v":816},{"$f":"IF(BG$11=\"\",0,SUM($Z16:BG16))","v":858},{"$f":"IF(BH$11=\"\",0,SUM($Z16:BH16))","v":901},{"$f":"IF(BI$11=\"\",0,SUM($Z16:BI16))","v":945},{"$f":"IF(BJ$11=\"\",0,SUM($Z16:BJ16))","v":990},{"$f":"IF(BK$11=\"\",0,SUM($Z16:BK16))","v":1036},{"$f":"IF(BL$11=\"\",0,SUM($Z16:BL16))","v":1083},{"$f":"IF(BM$11=\"\",0,SUM($Z16:BM16))","v":1131},{"$f":"IF(BN$11=\"\",0,SUM($Z16:BN16))","v":1180},{"$f":"IF(BO$11=\"\",0,SUM($Z16:BO16))","v":1230},{"$f":"IF(BP$11=\"\",0,SUM($Z16:BP16))","v":1280},{"$f":"IF(BQ$11=\"\",0,SUM($Z16:BQ16))","v":1330},{"$f":"IF(BR$11=\"\",0,SUM($Z16:BR16))","v":1380},{"$f":"IF(BS$11=\"\",0,SUM($Z16:BS16))","v":1430},{"$f":"IF(BT$11=\"\",0,SUM($Z16:BT16))","v":1480},{"$f":"IF(BU$11=\"\",0,SUM($Z16:BU16))","v":1530},{"$f":"IF(BV$11=\"\",0,SUM($Z16:BV16))","v":1580},{"$f":"IF(BW$11=\"\",0,SUM($Z16:BW16))","v":1630},{"$f":"IF(BX$11=\"\",0,SUM($Z16:BX16))","v":1680},{"$f":"IF(BY$11=\"\",0,SUM($Z16:BY16))","v":1730},{"$f":"IF(BZ$11=\"\",0,SUM($Z16:BZ16))","v":1780},{"$f":"IF(CA$11=\"\",0,SUM($Z16:CA16))","v":1830},{"$f":"IF(CB$11=\"\",0,SUM($Z16:CB16))","v":1880},{"$f":"IF(CC$11=\"\",0,SUM($Z16:CC16))","v":1930},{"$f":"IF(CD$11=\"\",0,SUM($Z16:CD16))","v":1980},{"$f":"IF(CE$11=\"\",0,SUM($Z16:CE16))","v":2030},{"$f":"IF(CF$11=\"\",0,SUM($Z16:CF16))","v":2080},{"$f":"IF(CG$11=\"\",0,SUM($Z16:CG16))","v":2130},{"$f":"IF(CH$11=\"\",0,SUM($Z16:CH16))","v":2180},{"$f":"IF(CI$11=\"\",0,SUM($Z16:CI16))","v":2230},{"$f":"IF(CJ$11=\"\",0,SUM($Z16:CJ16))","v":2280},{"$f":"IF(CK$11=\"\",0,SUM($Z16:CK16))","v":2330},{"$f":"IF(CL$11=\"\",0,SUM($Z16:CL16))","v":2380},{"$f":"IF(CM$11=\"\",0,SUM($Z16:CM16))","v":2430},{"$f":"IF(CN$11=\"\",0,SUM($Z16:CN16))","v":2480},{"$f":"IF(CO$11=\"\",0,SUM($Z16:CO16))","v":2530},{"$f":"IF(CP$11=\"\",0,SUM($Z16:CP16))","v":2580},{"$f":"IF(CQ$11=\"\",0,SUM($Z16:CQ16))","v":2630},{"$f":"IF(CR$11=\"\",0,SUM($Z16:CR16))","v":2680},{"$f":"IF(CS$11=\"\",0,SUM($Z16:CS16))","v":2730},{"$f":"IF(CT$11=\"\",0,SUM($Z16:CT16))","v":2780},{"$f":"IF(CU$11=\"\",0,SUM($Z16:CU16))","v":2830},{"$f":"IF(CV$11=\"\",0,SUM($Z16:CV16))","v":2880},{"$f":"IF(CW$11=\"\",0,SUM($Z16:CW16))","v":2930},{"$f":"IF(CX$11=\"\",0,SUM($Z16:CX16))","v":2980},{"$f":"IF(CY$11=\"\",0,SUM($Z16:CY16))","v":3030},{"$f":"IF(CZ$11=\"\",0,SUM($Z16:CZ16))","v":3080},{"$f":"IF(DA$11=\"\",0,SUM($Z16:DA16))","v":3130},{"$f":"IF(DB$11=\"\",0,SUM($Z16:DB16))","v":3180},{"$f":"IF(DC$11=\"\",0,SUM($Z16:DC16))","v":3230},{"$f":"IF(DD$11=\"\",0,SUM($Z16:DD16))","v":3280},{"$f":"IF(DE$11=\"\",0,SUM($Z16:DE16))","v":3330},{"$f":"IF(DF$11=\"\",0,SUM($Z16:DF16))","v":3380},{"$f":"IF(DG$11=\"\",0,SUM($Z16:DG16))","v":3430},{"$f":"IF(DH$11=\"\",0,SUM($Z16:DH16))","v":3480},{"$f":"IF(DI$11=\"\",0,SUM($Z16:DI16))","v":3530},{"$f":"IF(DJ$11=\"\",0,SUM($Z16:DJ16))","v":3580},{"$f":"IF(DK$11=\"\",0,SUM($Z16:DK16))","v":3630},{"$f":"IF(DL$11=\"\",0,SUM($Z16:DL16))","v":3680},{"$f":"IF(DM$11=\"\",0,SUM($Z16:DM16))","v":3730},{"$f":"IF(DN$11=\"\",0,SUM($Z16:DN16))","v":3780},{"$f":"IF(DO$11=\"\",0,SUM($Z16:DO16))","v":3830},{"$f":"IF(DP$11=\"\",0,SUM($Z16:DP16))","v":3880},{"$f":"IF(DQ$11=\"\",0,SUM($Z16:DQ16))","v":3930},{"$f":"IF(DR$11=\"\",0,SUM($Z16:DR16))","v":3980},{"$f":"IF(DS$11=\"\",0,SUM($Z16:DS16))","v":4030},{"$f":"IF(DT$11=\"\",0,SUM($Z16:DT16))","v":4080},{"$f":"IF(DU$11=\"\",0,SUM($Z16:DU16))","v":4130},{"$f":"IF(DV$11=\"\",0,SUM($Z16:DV16))","v":4180},{"$f":"IF(DW$11=\"\",0,SUM($Z16:DW16))","v":4230},{"$f":"IF(DX$11=\"\",0,SUM($Z16:DX16))","v":4280},{"$f":"IF(DY$11=\"\",0,SUM($Z16:DY16))","v":4330},{"$f":"IF(DZ$11=\"\",0,SUM($Z16:DZ16))","v":4380},{"$f":"IF(EA$11=\"\",0,SUM($Z16:EA16))","v":4430},{"$f":"IF(EB$11=\"\",0,SUM($Z16:EB16))","v":4480},{"$f":"IF(EC$11=\"\",0,SUM($Z16:EC16))","v":4530},{"$f":"IF(ED$11=\"\",0,SUM($Z16:ED16))","v":4580},{"$f":"IF(EE$11=\"\",0,SUM($Z16:EE16))","v":4630},{"$f":"IF(EF$11=\"\",0,SUM($Z16:EF16))","v":4680},{"$f":"IF(EG$11=\"\",0,SUM($Z16:EG16))","v":4730},{"$f":"IF(EH$11=\"\",0,SUM($Z16:EH16))","v":4780},{"$f":"IF(EI$11=\"\",0,SUM($Z16:EI16))","v":4830},{"$f":"IF(EJ$11=\"\",0,SUM($Z16:EJ16))","v":4880},{"$f":"IF(EK$11=\"\",0,SUM($Z16:EK16))","v":4930},{"$f":"IF(EL$11=\"\",0,SUM($Z16:EL16))","v":4980},{"$f":"IF(EM$11=\"\",0,SUM($Z16:EM16))","v":5030},{"$f":"IF(EN$11=\"\",0,SUM($Z16:EN16))","v":5080},{"$f":"IF(EO$11=\"\",0,SUM($Z16:EO16))","v":5130},{"$f":"IF(EP$11=\"\",0,SUM($Z16:EP16))","v":5180},{"$f":"IF(EQ$11=\"\",0,SUM($Z16:EQ16))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z16:ER16))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z16:ES16))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z16:ET16))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z16:EU16))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z16:EV16))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z16:EW16))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z16:EX16))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z16:EY16))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z16:EZ16))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z16:FA16))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z16:FB16))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z16:FC16))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X20-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z20:$FD20)","v":2444127688.8990717},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":23407.691999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":66626.161559999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":166300.66662461538},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":280327.3490769231},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":418430.40546461538},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":590415.34730769228},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":805533.89524246147},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1061559.9119741539},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1356246.3506436923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1687325.2548276922},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2052507.7585384615},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2449484.0862239995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2894011.5397759997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3365078.8546038466},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3847253.0962546151},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4266196.9929384617},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4689992.2961187698},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5103589.6852564607},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5491816.0712401541},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5839374.5963861533},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":6149904.9945738455},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":6427078.825886922},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":6674599.4766133847},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":6896202.1592455376},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7147124.4616099996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7405664.8704351922},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7614039.8874987457},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7822647.8118193988},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8040733.1950301984},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8277614.8685684986},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8532036.3881375007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8787792.4564500004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9054975.8901000004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9334723.6209500004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9625671.0690000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9926453.6542499997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":10338742.614410002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":10747924.652167501},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11078798.044860002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11414232.795612499},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":11754228.904425001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":12096011.807425},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":12437794.710425001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":12779577.613425},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":13121360.516424999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":13463143.419425},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":13804926.322425},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":14146709.225425001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":14658710.08403375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15151338.122996248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15502809.421146249},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15854280.719296249},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16205752.01744625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16557223.315596249},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16908694.613746248},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":17260165.911896251},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":17611637.21004625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":17963108.50819625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":18314579.806346249},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":18666051.104496248},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19262041.018019188},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19828183.725836065},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":20189827.838893563},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":20551471.951951064},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":20913116.065008562},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":21274760.178066064},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":21636404.291123562},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":21998048.404181059},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":22359692.517238561},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":22721336.630296059},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":23082980.743353561},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":23444624.856411062},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":24132092.765693083},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":24778240.076652363},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":25150565.645362739},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":25522891.214073114},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":25895216.782783486},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26267542.351493865},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26639867.920204237},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":27012193.488914613},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":27384519.057624988},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":27756844.626335364},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":28129170.195045736},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":28501495.763756111},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":29288469.531089321},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":30021576.586235706},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":30405117.683381602},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":30788658.780527495},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31172199.877673391},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31555740.974819284},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31939282.071965177},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":32322823.169111069},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":32706364.266256966},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":33089905.363402858},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":33473446.460548751},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":33856987.557694644},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":34752069.136610955},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":35579586.579585753},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":35974903.981588945},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":36370221.383592129},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":36765538.785595328},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":37160856.187598512},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":37556173.589601696},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":37951490.991604879},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":38346808.393608071},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":38742125.795611262},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":39137443.197614446},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":39532760.599617645},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":40545163.37435703},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":41475069.513805218},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":41882752.035908565},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":42290434.558011912},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":42698117.080115259},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43105799.602218606},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43513482.124321952},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43921164.646425307},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":44328847.168528646},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":44736529.690632001},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":45144212.212735355},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":45551894.734838694},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Mrkting!H150","v":"Трафик"},null,null,null,null,{"$f":"Mrkting!M150","v":"кг"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$FD22)","v":460716795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":28460.384615384613},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":60458.461538461532},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":102086.92307692309},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":158038.46153846153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":232697.76923076919},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":324858.15384615381},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":433312.92307692312},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":556855.38461538451},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":694278.84615384613},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":844376.61538461526},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1005941.9999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1177768.3076923077},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1358648.846153846},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1506561.5384615385},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1654035.384615385},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1793927.692307692},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1919095.769230769},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2022396.923076923},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2105667.846153846},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2170745.2307692305},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2219465.769230769},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2253666.1538461535},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2275183.076923077},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2299853.2307692305},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2317963.3076923075},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2333799.9999999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2351650},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2375800},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2405620},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2440480},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2479750},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2522800},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2569000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2617720},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2668330},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2720200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2772700},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2825200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2877700},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2930200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2982700},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3035200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3087700},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3140200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3192700},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3245200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3297700},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3350200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3402700},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3455200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3507700},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3560200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3612700},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3665200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3717699.9999999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3770199.9999999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3822699.9999999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3875199.9999999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3927699.9999999995},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3980199.9999999995},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4032699.9999999995},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4085199.9999999995},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4137699.9999999995},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4190199.9999999995},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4242700},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4295200},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4347700},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4400200},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4452700},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4505200},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4557700},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4610200},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4662700},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4715200},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4767700},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4820200},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4872700},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4925200},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4977700},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5030200},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5082700},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5135200},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5187700},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5240200},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5292700},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5345200},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5397700},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5450200},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5502700},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5555200},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5607700},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5660200},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5712700},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5765200},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5817700},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5870200},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5922700},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5975200},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6027700},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6080200},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6132700},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6185200},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6237700},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6290200},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6342700},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6395200},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6447700},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6500200},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6552700},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6605200},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6657700},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6710200},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6762700},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6815200},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6867700},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6920200},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6972700},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7025200},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Mrkting!H152","v":"Конверсия"},null,null,null,null,{"$f":"Mrkting!M152","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!X152","v":0.95483216071199184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95212978381921864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.80913847651496706},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.65698953842736252},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.58744408210352606},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.52282770241722598},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.43016554498336801},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.44204140987466217},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.40311395862728405},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.39741456266862285},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.37069260324676612},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.37236994785826494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.37449515708209696},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.36630413450367966},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.38554563986371104},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.38374322522486032},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.41248579370404298},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.43283179807524569},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.42778350348876959},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.48572769850540909},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.50142298053837697},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.55454878018269305},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.57231912992976186},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.63119031916712764},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.67299940011997528},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.69255203793081366},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.75764584560989889},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.77318944804249956},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.83957909919360008},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.87953866317168938},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.82999999999999885},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95787465940054328},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.96438885747902592},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"Mrkting!$H$163","v":"Потенциальные поставщики на площадке"},null,null,null,null,{"$f":"Mrkting!$M$163","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$FD26)","v":275260},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":10},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":21},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":33},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":46},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":60},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":91},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":108},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":126},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":145},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":165},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":186},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":208},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":231},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":255},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":280},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":306},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":333},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":361},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":390},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":420},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":451},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":483},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":516},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":550},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":585},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":621},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":658},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":696},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":775},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":816},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":858},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":901},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":945},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":990},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1036},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1083},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1131},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1180},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1230},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1330},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1380},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1430},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1480},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1530},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1580},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1630},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1680},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1730},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1780},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1830},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1880},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1930},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1980},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2030},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2080},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2130},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2180},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2230},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2280},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2330},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2380},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2430},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2480},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2530},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2580},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2630},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2680},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2730},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2780},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2830},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2880},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2930},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2980},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3030},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3080},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3130},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3180},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3230},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3280},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3330},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3380},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3430},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3480},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3530},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3580},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3630},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3680},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3730},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3780},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3830},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3880},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3930},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3980},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4030},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4080},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4130},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4180},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4230},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4280},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4330},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4380},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4430},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4480},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4530},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4580},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4630},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4680},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4730},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4780},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4830},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4880},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4930},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4980},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5030},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5080},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5130},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5180},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,null,{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,247734,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18.900000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":29.7},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":41.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":54},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":67.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":81.900000000000006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":97.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":113.4},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":130.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":148.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":167.4},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":187.20000000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":207.9},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":229.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":252},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":275.40000000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":299.7},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":324.90000000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":351},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":378},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":405.90000000000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":434.7},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":464.40000000000003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":495},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":526.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":558.9},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":592.20000000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":626.4},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":661.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":697.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":734.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":772.2},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":810.9},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":850.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":932.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":974.7},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1017.9},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1062},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1107},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1152},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1197},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1242},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1287},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1377},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1422},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1467},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1512},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1557},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1602},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1647},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1692},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1737},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1782},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1827},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1872},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1917},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1962},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2052},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2097},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2142},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2187},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2232},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2277},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2322},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2367},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2412},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2457},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2502},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2547},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2592},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2637},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2682},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2727},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2772},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2817},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2862},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2907},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2952},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2997},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3042},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3087},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3132},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3177},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3222},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3267},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3312},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3357},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3402},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3447},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3492},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3537},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3582},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3627},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3672},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3717},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3762},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3807},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3852},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3897},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3942},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3987},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4032},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4077},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4122},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4167},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4212},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4257},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4302},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4347},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4392},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4437},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4482},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4527},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4572},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4617},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4662},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H26","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,null,{"$f":"Mrkting!$M$166","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,192682,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":7},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":14.7},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23.099999999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":32.199999999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":42},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":52.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":63.699999999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":75.599999999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":88.199999999999989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":101.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":115.49999999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":130.19999999999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":145.6},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":161.69999999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":178.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":196},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":214.2},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":233.1},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":252.7},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":273},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":294},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":315.7},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":338.09999999999997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":361.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":385},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":409.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":434.7},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":460.59999999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":487.2},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":514.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":542.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":571.19999999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":600.59999999999991},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":630.69999999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":661.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":693},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":725.19999999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":758.09999999999991},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":791.69999999999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":826},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":861},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":896},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":930.99999999999989},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":965.99999999999989},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1000.9999999999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1036},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1071},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1106},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1141},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1176},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1211},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1246},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1281},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1316},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1351},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1386},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1421},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1456},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1491},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1526},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1561},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1596},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1631},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1666},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1701},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1736},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1771},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1805.9999999999998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1840.9999999999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1875.9999999999998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1910.9999999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1945.9999999999998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1980.9999999999998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2015.9999999999998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2051},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2086},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2121},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2156},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2191},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2226},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2261},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2296},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2331},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2366},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2401},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2436},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2471},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2506},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2541},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2576},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2611},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2646},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2681},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2716},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2751},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2786},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2821},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2856},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2891},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2926},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2961},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2996},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3031},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3066},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3101},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3136},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3171},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3206},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3241},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3276},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3311},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3346},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3381},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3416},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3451},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3486},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3521},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3556},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3590.9999999999995},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3625.9999999999995},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H26","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,null,{"$f":"Mrkting!$M$167","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,220208,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":16.8},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":26.400000000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":36.800000000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":48},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":60},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":72.8},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":86.4},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":100.80000000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":132},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":148.80000000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":166.4},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":184.8},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":204},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":224},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":244.8},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":266.40000000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":288.8},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":312},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":336},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":360.8},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":386.40000000000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":412.8},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":440},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":468},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":496.8},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":526.4},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":556.80000000000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":588},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":620},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":652.80000000000007},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":686.40000000000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":720.80000000000007},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":756},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":792},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":828.80000000000007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":866.40000000000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":904.80000000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":944},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":984},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1024},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1064},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1104},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1144},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1184},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1224},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1264},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1304},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1344},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1384},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1424},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1464},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1504},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1544},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1584},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1624},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1664},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1704},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1744},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1784},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1824},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1864},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1904},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1944},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1984},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2024},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2064},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2104},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2144},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2184},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2224},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2264},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2304},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2344},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2384},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2424},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2464},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2504},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2544},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2584},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2624},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2664},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2704},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2744},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2784},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2824},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2864},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2904},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2944},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2984},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3024},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3064},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3104},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3144},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3184},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3224},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3264},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3304},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3344},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3384},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3424},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3464},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3504},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3544},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3584},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3624},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3664},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3704},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3744},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3784},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3824},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3864},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3904},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3944},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3984},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4024},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4064},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4104},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4144},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,null,{"$f":"Mrkting!$M$165","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,27526,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":2.1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":3.3000000000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":4.6000000000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":6},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":7.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":9.1},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":10.8},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":12.600000000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":14.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":16.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":18.600000000000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":20.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":23.1},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":25.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":28},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":30.6},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":33.300000000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":36.1},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":39},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":42},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":45.1},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":48.300000000000004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":51.6},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":55},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":58.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":62.1},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":65.8},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":69.600000000000009},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":73.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":77.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":81.600000000000009},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":85.800000000000011},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":90.100000000000009},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":94.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":99},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":103.60000000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":108.30000000000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":113.10000000000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":118},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":123},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":128},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":133},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":138},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":143},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":148},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":153},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":158},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":163},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":168},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":173},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":178},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":183},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":188},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":193},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":198},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":203},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":213},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":218},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":223},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":228},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":233},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":238},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":243},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":248},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":253},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":258},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":263},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":268},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":273},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":278},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":283},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":288},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":293},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":298},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":303},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":308},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":313},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":318},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":323},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":328},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":333},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":338},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":343},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":348},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":353},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":358},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":363},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":368},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":373},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":378},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":383},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":388},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":393},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":398},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":403},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":408},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":413},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":418},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":423},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":428},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":433},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":438},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":443},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":448},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":453},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":458},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":463},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":468},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":473},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":478},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":483},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":488},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":493},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":498},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":503},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":508},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":513},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":518},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,null,{"$f":"Mrkting!$M$166","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,592350.16500000074,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1.8},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":36.591923076923081},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":77.7323076923077},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":131.25461538461542},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":203.19230769230771},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":299.18284615384613},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":417.67476923076924},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":557.11661538461544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":715.95692307692298},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":892.64423076923083},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1085.6270769230769},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1293.354},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1514.2735384615387},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1746.8342307692308},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1937.0076923076927},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2126.6169230769237},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2306.4784615384615},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2467.4088461538463},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2600.2246153846154},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2707.2872307692305},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2790.9581538461539},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2853.5988461538459},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2897.5707692307692},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2925.2353846153846},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2956.954153846154},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2980.2385384615386},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3000.5999999999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3023.55},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3054.6},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3092.9400000000005},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3137.76},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3188.25},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3243.6},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3303},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3365.64},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3430.71},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3497.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3564.9},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3632.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3699.9},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3767.4},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3834.9},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3902.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3969.9},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4037.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4104.9000000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4172.4000000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4239.9000000000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4307.4000000000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4374.9000000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4442.4000000000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4509.9000000000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4577.4000000000005},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4644.9000000000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4712.4000000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4779.9000000000005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4847.4000000000005},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4914.9000000000005},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4982.4000000000005},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5049.9000000000005},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5117.4000000000005},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5184.9000000000005},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5252.4000000000005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5319.9000000000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5387.4000000000005},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5454.9000000000005},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5522.4000000000005},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5589.9000000000005},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5657.4000000000005},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5724.9000000000005},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5792.4000000000005},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5859.9000000000005},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5927.4000000000005},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5994.9000000000005},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6062.4000000000005},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6129.9000000000005},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6197.4000000000005},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6264.9000000000005},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6332.4000000000005},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6399.9000000000005},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6467.4000000000005},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6534.9000000000005},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6602.4000000000005},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6669.9000000000005},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6737.4000000000005},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6804.9000000000005},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6872.4000000000005},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6939.9000000000005},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7007.4000000000005},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7074.9000000000005},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7142.4000000000005},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7209.9000000000005},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7277.4000000000005},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7344.9000000000005},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7412.4000000000005},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7479.9000000000005},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7547.4000000000005},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7614.9000000000005},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7682.4000000000005},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7749.9000000000005},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7817.4000000000005},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7884.9000000000005},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":7952.4000000000005},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8019.9000000000005},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8087.4000000000005},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8154.9000000000005},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8222.4},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8289.9},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8357.4},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8424.9},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8492.4},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8559.9},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8627.4},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8694.9},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8762.4},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8829.9},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8897.4},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":8964.9},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":9032.4},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Потенциальные поставщики на площадке"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,null,{"$f":"Mrkting!$M$167","v":"кол-во Sup"},null,null,null,null,null,null,null,null,null,null,65816.68499999991,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0.2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":4.0657692307692308},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":8.6369230769230771},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":14.583846153846157},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":22.57692307692308},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":33.242538461538459},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":46.408307692307694},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":61.901846153846158},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":79.55076923076922},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":99.182692307692321},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":120.62523076923077},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":143.70599999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":168.25261538461541},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":194.09269230769232},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":215.22307692307697},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":236.29076923076929},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":256.27538461538461},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":274.15653846153845},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":288.91384615384612},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":300.80969230769227},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":310.10646153846159},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":317.06653846153847},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":321.95230769230773},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":325.02615384615387},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":328.5504615384616},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":331.1376153846154},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":333.4},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":335.95000000000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":339.40000000000003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":343.66000000000008},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":348.64000000000004},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":354.25},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":360.40000000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":367},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":373.96000000000004},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":381.19000000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":388.6},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":396.1},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":403.6},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":411.1},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":418.6},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":426.1},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":433.6},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":441.1},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":448.6},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":456.1},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":463.6},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":471.1},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":478.6},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":486.1},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":493.6},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":501.1},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":508.6},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":516.1},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":523.6},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":531.1},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":538.6},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":546.1},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":553.6},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":561.1},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":568.6},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":576.1},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":583.6},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":591.1},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":598.6},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":606.1},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":613.6},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":621.1},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":628.6},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":636.1},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":643.6},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":651.1},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":658.6},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":666.1},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":673.6},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":681.1},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":688.6},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":696.1},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":703.6},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":711.1},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":718.6},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":726.1},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":733.6},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":741.1},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":748.6},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":756.1},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":763.6},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":771.1},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":778.6},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":786.1},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":793.6},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":801.1},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":808.6},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":816.1},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":823.6},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":831.1},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":838.6},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":846.1},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":853.6},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":861.1},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":868.6},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":876.1},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":883.6},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":891.1},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":898.6},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":906.1},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":913.6},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":921.1},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":928.6},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":936.1},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":943.6},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":951.1},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":958.6},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":966.1},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":973.6},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":981.1},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":988.6},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":996.1},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":1003.6},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"Mrkting!$H$194","v":"Общий оборот (GMV)"},null,null,null,null,{"$f":"Mrkting!$M$194","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X35-SUM(X36:X42))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z35:$FD35)","v":3630266660.1740589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":58800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":128040.00000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":286739.53846153844},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":467401.84615384619},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":685311.69230769249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":955753.84615384624},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":1293009.8769230768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":1693149.4153846153},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":2152242.0923076924},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":2666357.538461538},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":3231565.384615385},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":3843935.2615384618},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":4550288.8},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":5250803.6307692314},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":5986933.384615385},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":6621806.1538461549},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":7261373.5384615399},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":7882370.769230769},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":8461533.0769230779},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":8975595.692307692},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":9430540.9846153837},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":9832351.3230769224},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":10187009.076923076},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":10500496.615384616},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":10919706.307692308},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":11223367.523076922},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":11512041.830769232},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":11799691.599999998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":12100279.199999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":12427767},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":12780103},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":13155235.200000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":13551111.6},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":13965680.199999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":14396889},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":14842686},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":15579713.560000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":16061174.43},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":16551336.510000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":17048147.800000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":17551608.300000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":18055068.800000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":18558529.300000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":19061989.800000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":19565450.300000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":20068910.800000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":20572371.300000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":21075831.800000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":22039702.914999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":22557286.440000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":23074869.965000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":23592453.490000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":24110037.015000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":24627620.539999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":25145204.065000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":25662787.590000004},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":26180371.115000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":26697954.640000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":27215538.164999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":27733121.690000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":28912086.475750003},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":29444499.177000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":29976911.878250003},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":30509324.579500005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":31041737.280749999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":31574149.982000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":32106562.683250003},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":32638975.384500004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":33171388.085750006},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":33703800.787},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":34236213.488250002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":34768626.189500004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":36182336.835287496},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":36730320.171599999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":37278303.507912502},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":37826286.844224997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":38374270.180537499},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":38922253.516850002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":39470236.853162497},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":40018220.189475},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":40566203.525787503},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":41114186.862100005},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":41662170.1984125},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":42210153.534725003},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":43879689.71458938},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":44444022.217717506},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":45008354.720845632},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":45572687.223973751},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":46137019.727101877},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":46701352.230230004},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":47265684.73335813},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":47830017.236486249},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":48394349.739614382},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":48958682.242742509},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":49523014.745870635},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":50087347.248998754},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":52035309.739733219},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":52616808.868017755},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":53198307.996302277},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":53779807.124586813},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":54361306.252871349},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":54942805.381155878},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":55524304.509440407},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":56105803.637724936},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":56687302.766009465},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":57268801.894294001},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":57850301.02257853},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":58431800.150863066},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":60682410.243104979},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":61281934.327803731},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":61881458.41250249},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":62480982.497201256},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":63080506.581900015},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":63680030.666598767},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":64279554.751297526},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":64879078.835996278},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":65478602.920695037},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":66078127.005393796},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":66677651.090092562},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":67277175.174791306},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,1709987313.4801774,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":45000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":94500.000000000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":148500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":207000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":270000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":337500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":409500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":486000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":567000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":652500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":742500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":837000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":982800.00000000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1091475},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1204875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1323000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1445850.0000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1573425},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1705725.0000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1842750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1984500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":2130975},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":2282175},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":2438100},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":2728687.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":2902331.25},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3080936.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3264502.5000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3453030},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3646518.75},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3844968.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4048380},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4256752.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4470086.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4688381.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4911637.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5396847.7500000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5641685.4375000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5891732.4375000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":6146988.7500000009},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":6407454.3750000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":6667920.0000000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":6928385.6250000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7188851.2500000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7449316.8750000009},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7709782.5000000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7970248.1250000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":8230713.7500000009},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":8915738.34375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":9189227.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":9462716.15625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":9736205.0625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":10009693.96875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":10283182.875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":10556671.78125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":10830160.6875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11103649.59375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11377138.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11650627.40625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11924116.3125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":12807485.479687501},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13094648.831250001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13381812.182812501},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13668975.534375001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13956138.885937501},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14243302.237500001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14530465.589062501},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14817628.940625001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":15104792.292187501},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":15391955.643750001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":15679118.995312501},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":15966282.346875001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":17066117.983359374},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":17367639.502499998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":17669161.021640625},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":17970682.540781248},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":18272204.059921876},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":18573725.579062499},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":18875247.098203123},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":19176768.61734375},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":19478290.136484373},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":19779811.655625001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":20081333.174765624},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":20382854.693906248},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":21718595.02369922},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22035192.618796878},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22351790.213894535},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22668387.808992188},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22984985.404089846},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":23301582.999187503},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":23618180.59428516},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":23934778.189382814},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":24251375.784480471},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":24567973.379578128},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":24884570.974675786},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":25201168.569773439},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":26793654.473114647},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":27126081.947967187},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":27458509.422819726},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":27790936.897672266},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":28123364.372524805},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":28455791.847377345},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":28788219.322229885},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":29120646.79708242},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":29453074.27193496},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":29785501.7467875},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":30117929.221640039},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":30450356.696492579},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":32321923.379912376},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":32670972.228507541},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":33020021.07710271},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":33369069.925697874},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":33718118.774293043},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":34067167.622888207},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":34416216.471483372},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":34765265.320078537},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":35114314.168673702},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":35463363.017268874},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":35812411.865864038},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":36161460.714459203},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,53199605.308272213,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2940},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4620},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6439.9999999999991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":10500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":12740},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":15119.999999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":17639.999999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":20300},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":23099.999999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":26039.999999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":30576},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":33957},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":37485},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":41160},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":44982},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":48951},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":53067},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":57330},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":61740},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":66297},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":71001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":75852},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":84892.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":90294.75},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":95851.349999999991},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":101562.29999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":107427.59999999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":113447.25},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":119621.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":125949.59999999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":132432.29999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":139069.34999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":145860.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":152806.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":167901.93000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":175519.10250000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":183298.3425},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":191239.65000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":199343.02500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":207446.40000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":215549.77499999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":223653.15},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":231756.52499999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":239859.90000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":247963.27500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":256066.65000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":277378.52625},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":285887.07},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":294395.61375000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":302904.15749999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":311412.70124999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":319921.245},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":328429.78875000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":336938.33250000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":345446.87624999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":353955.42},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":362463.96375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":370972.50750000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":398455.10381250008},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":407389.07475000003},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":416323.04568750004},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":425257.01662500005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":434190.98756250006},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":443124.95850000007},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":452058.92943750008},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":460992.90037500003},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":469926.87131250004},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":478860.84224999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":487794.8131875},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":496728.78412500001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":530945.89281562495},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":540326.56229999999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":549707.23178437504},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":559087.90126874996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":568468.57075312501},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":577849.24023750005},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":587229.90972187498},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":596610.57920625003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":605991.24869062507},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":615371.918175},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":624752.58765937504},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":634133.25714374997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":675689.62295953138},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":685539.32591812511},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":695389.02887671883},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":705238.73183531256},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":715088.4347939064},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":724938.13775250013},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":734787.84071109386},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":744637.54366968758},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":754487.24662828131},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":764336.94958687515},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":774186.65254546888},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":784036.35550406261},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":833580.36138578912},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":843922.5494923126},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":854264.73759883596},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":864606.92570535943},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":874949.11381188291},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":885291.30191840627},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":895633.49002492975},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":905975.67813145323},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":916317.86623797659},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":926660.05434450007},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":937002.24245102354},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":947344.4305575469},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1005570.949597274},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1016430.2471091235},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1027289.5446209732},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1038148.8421328227},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1049008.1396446724},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1059867.4371565219},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1070726.7346683715},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1081586.0321802213},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1092445.3296920708},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1103304.6272039204},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1114163.9247157699},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1125023.2222276195},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,91199323.385609463,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":2400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":5040},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":7920.0000000000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":11040.000000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":14400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":18000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":21840},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":25920},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":30240.000000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":34800},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":39600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":44640},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":52416},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":58212},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":64260},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":70560},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":77112},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":83916.000000000015},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":90972},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":98280},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":105840},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":113652},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":121716.00000000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":130032},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":145530},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":154791},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":164316.6},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":174106.8},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":184161.60000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":194481},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":205065},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":215913.60000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":227026.80000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":238404.60000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":250047},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":261954},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":287831.88000000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":300889.89000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":314225.73000000004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":327839.40000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":341730.9},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":355622.40000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":369513.9},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":383405.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":397296.9},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":411188.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":425079.9},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":438971.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":475506.04500000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":490092.12},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":504678.19500000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":519264.27},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":533850.34499999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":548436.42000000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":563022.495},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":577608.57000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":592194.64500000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":606780.72},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":621366.79500000004},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":635952.87},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":683065.89225000015},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":698381.27100000007},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":713696.6497500001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":729012.02850000013},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":744327.40725000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":759642.78600000008},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":774958.16475000011},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":790273.54350000015},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":805588.92225000006},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":820904.30100000009},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":836219.67975000013},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":851535.05850000016},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":910192.95911249996},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":926274.10679999995},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":942355.25448749994},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":958436.40217499994},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":974517.54986249993},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":990598.69754999992},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1006679.8452374999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1022760.9929249999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1038842.1406124999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1054923.2882999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1071004.4359875},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1087085.5836749999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1158325.0679306251},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1175210.2730025002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1192095.4780743751},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1208980.6831462502},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1225865.8882181251},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1242751.0932900002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1259636.2983618751},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1276521.5034337502},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1293406.7085056251},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1310291.9135775003},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1327177.1186493752},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1344062.3237212503},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1428994.9052327813},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1446724.37055825},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1464453.8358837187},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1482183.3012091876},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1499912.7665346563},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1517642.231860125},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1535371.6971855937},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1553101.1625110626},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1570830.6278365313},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1588560.0931619999},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1606289.5584874689},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1624019.0238129376},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1723835.9135953267},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1742451.8521870689},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1761067.7907788111},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1779683.7293705533},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1798299.6679622955},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1816915.6065540377},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1835531.5451457798},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1854147.483737522},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1872763.4223292642},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1891379.3609210064},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1909995.2995127486},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1928611.2381044908},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,275260000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":10000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":21000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":33000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":46000.000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":60000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":75000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":91000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":108000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":126000.00000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":145000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":165000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":186000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":208000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":231000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":255000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":280000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":306000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":333000.00000000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":361000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":390000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":420000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":451000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":483000.00000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":516000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":550000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":585000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":621000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":658000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":696000.00000000012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":735000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":775000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":816000.00000000012},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":858000.00000000012},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":901000.00000000012},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":945000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":990000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1036000.0000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1083000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1131000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1180000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1230000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1280000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1330000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1380000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1430000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1480000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1530000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1580000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1630000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1680000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1730000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1780000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1830000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1880000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1930000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1980000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2030000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2080000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2130000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2180000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2230000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2280000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2330000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2380000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2430000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2480000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2530000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2580000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2630000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2680000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2730000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2780000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2830000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2880000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2930000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2980000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3030000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3080000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3130000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3180000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3230000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3280000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3330000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3380000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3430000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3480000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3530000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3580000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3630000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3680000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3730000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3780000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3830000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3880000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3930000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":3980000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4030000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4080000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4130000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4180000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4230000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4280000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4330000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4380000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4430000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4480000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4530000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4580000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4630000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4680000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4730000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4780000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4830000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4880000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4930000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":4980000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5030000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5080000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5130000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5180000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,1303170363,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3960},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":80502.23076923078},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":171011.07692307694},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":288760.15384615393},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":447023.07692307694},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":658202.26153846143},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":918884.4923076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1225656.5538461539},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1575105.2307692305},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1963817.3076923077},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2388379.5692307693},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2845378.8000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3331401.7846153853},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3843035.3076923075},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4261416.9230769239},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4678557.2307692319},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5074252.615384615},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5428299.461538462},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5720494.153846154},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5956031.9076923076},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6140107.9384615384},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6277917.461538461},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6374655.692307692},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6435517.846153846},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6505299.1384615386},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6556524.7846153853},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6601319.9999999991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6651810},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6720120},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6804468.0000000009},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6903072.0000000009},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7014150},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7135920},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7266600},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7404408},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7547562},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7694280},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7842780},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7991280},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8139780},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8288280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8436780},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8585280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8733780},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8882280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9030780.0000000019},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9179280.0000000019},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9327780.0000000019},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9476280.0000000019},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9624780.0000000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9773280.0000000019},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9921780.0000000019},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10070280.000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10218780.000000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10367280.000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10515780.000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10664280.000000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10812780.000000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10961280.000000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11109780.000000002},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11258280.000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11406780.000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11555280.000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11703780.000000002},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11852280.000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12000780.000000002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12149280.000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12297780.000000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12446280.000000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12594780.000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12743280.000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12891780.000000002},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13040280.000000002},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13188780.000000002},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13337280.000000002},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13485780.000000002},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13634280.000000002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13782780.000000002},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13931280.000000002},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14079780.000000002},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14228280.000000002},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14376780.000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14525280.000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14673780.000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14822280.000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14970780.000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15119280.000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15267780.000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15416280.000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15564780.000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15713280.000000002},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15861780.000000002},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16010280.000000002},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16158780.000000002},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16307280.000000002},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16455780.000000002},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16604280.000000002},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16752780.000000002},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16901280},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17049780},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17198280},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17346780},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17495280},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17643780},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17792280},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":17940780},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18089280},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18237780},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18386280},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18534780},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18683280},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18831780},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":18980280},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19128780},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19277280},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19425780},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19574280},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19722780},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":19871280},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,197450055,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":12197.307692307693},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":25910.76923076923},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":43751.538461538468},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":67730.769230769234},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":99727.615384615376},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":139224.92307692309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":185705.53846153847},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":238652.30769230766},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":297548.07692307694},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":361875.69230769231},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":431117.99999999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":504757.84615384624},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":582278.07692307699},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":645669.23076923087},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":708872.30769230786},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":768826.15384615387},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":822469.61538461538},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":866741.53846153838},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":902429.07692307688},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":930319.38461538474},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":951199.61538461538},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":965856.92307692324},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":975078.46153846162},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":985651.38461538486},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":993412.84615384624},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1000199.9999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1007850.0000000001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1018200.0000000001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1030980.0000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1045920.0000000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1062750},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1081200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1101000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1121880},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1143570.0000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1165800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1188300},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1210800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1233300},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1255800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1278300},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1300800},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1323300},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1345800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1368300},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1390800},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1413300},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1435800},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1458300},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1480800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1503300},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1525800},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1548300},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1570800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1593300},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1615800},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1638300},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1660800},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1683300},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1705800},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1728300},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1750800},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1773300},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1795800},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1818300},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1840800},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1863300},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1885800},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1908300},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1930800},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1953300},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1975800},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1998300},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2020800},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2043300},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2065800},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2088300},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2110800},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2133300},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2155800},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2178300},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2200800},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2223300},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2245800},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2268300},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2290800},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2313300},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2335800},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2358300},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2380800},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2403300},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2425800},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2448300},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2470800},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2493300},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2515800},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2538300},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2560800},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2583300},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2605800},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2628300},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2650800},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2673300},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2695800},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2718300},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2740800},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2763300},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2785800},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2808300},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2830800},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2853300},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2875800},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2898300},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2920800},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2943300},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2965800},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2988300},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":3010800},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Mrkting!$H$225","v":"Маркетинговые скидки"},null,null,null,null,{"$f":"Mrkting!$M$225","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X44-SUM(X45:X51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z44:$FD44)","v":3454029.8039999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":3528},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7426.3200000000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":16057.414153846154},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":25239.699692307695},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":35636.208000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":47787.692307692305},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":62064.47409230769},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":77884.8731076923},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":94698.652061538465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":111987.01661538461},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":129262.61538461539},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":146069.53993846153},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":163810.39680000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":178527.32344615387},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":191581.86830769229},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":198654.18461538467},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":203318.45907692311},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":204941.63999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":203076.79384615386},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":197463.10523076923},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":188610.81969230768},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":176982.32381538462},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":162992.14523076924},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":147006.95261538459},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":131036.47569230769},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":112233.67523076921},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":92096.334646153817},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":70798.149599999932},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":48401.116799999916},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":24855.534000000021},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,803871.67500000005,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":2700},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":5481.0000000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":8316},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":11178},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":14040},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":16875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":19656},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":22356},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":24947.999999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":27405},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":29699.999999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":31806},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":35380.800000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":37110.149999999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":38555.999999999993},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":39690},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40483.800000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40909.049999999996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40937.400000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40540.499999999993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":39689.999999999993},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":38357.549999999996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":36514.799999999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":34133.399999999987},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":32744.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":29023.312499999993},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":24647.489999999987},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":19587.014999999985},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":13812.119999999974},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":7293.0375000000067},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,25009.340999999993,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":84},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":170.51999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":258.71999999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":347.76000000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":436.8},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":525},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":611.52},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":695.52},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":776.15999999999985},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":852.6},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":923.99999999999977},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":989.52},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1100.7360000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1154.538},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1199.5199999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1234.8},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1259.4959999999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1272.7259999999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1273.6080000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1261.2599999999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1234.7999999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1193.346},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1136.0159999999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1061.9279999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1018.7099999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":902.94749999999988},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":766.81079999999963},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":609.37379999999939},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":429.7103999999992},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":226.89450000000022},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,42873.155999999988,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":144},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":292.32},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":443.52000000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":596.1600000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":748.80000000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":900},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1048.32},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1192.32},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1330.56},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1461.6},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1583.9999999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1696.32},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1886.9760000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1979.2080000000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2056.3199999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2116.7999999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2159.136},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2181.8160000000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2183.328},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2162.16},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2116.7999999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2045.7360000000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1947.4560000000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1820.4479999999996},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1746.36},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1547.9099999999996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1314.5327999999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1044.640799999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":736.64639999999872},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":388.96200000000039},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,171120,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1218},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1847.9999999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":2484.0000000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":3120},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":3750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":4368},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":4968},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":5544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":6090},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":6599.9999999999991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":7068},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":7488},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":7853.9999999999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8159.9999999999991},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8568},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8658},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8664},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8579.9999999999982},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8399.9999999999982},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":8118},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":7728},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":7223.9999999999982},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":6600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":5849.9999999999991},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":4967.9999999999973},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":3947.9999999999964},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":2783.9999999999955},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1470.0000000000014},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,2093898.3119999997,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":229.67999999999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":4508.1249230769236},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":9234.5981538461547},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":15015.528000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":22351.153846153848},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":31593.708553846151},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":42268.686646153845},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":53928.888369230772},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":66154.419692307682},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":78552.692307692312},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":90758.423630769234},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":102433.63680000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":113267.6606769231},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":122977.12984615384},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":127842.50769230773},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":130999.6024615385},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":131930.56799999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":130279.18707692309},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":125850.87138461538},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":119120.63815384614},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":110521.94289230769},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":100446.67938461537},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":89245.179692307676},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":77226.214153846158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":65052.991384615372},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":52452.19827692306},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":39607.919999999962},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":26607.239999999951},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":13440.240000000013},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,317257.32000000007,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":34.799999999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":683.04923076923069},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1399.1815384615386},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":2275.0800000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":3386.5384615384619},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4786.9255384615381},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6404.3464615384619},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":8171.0436923076923},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":10023.396923076922},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":11901.923076923076},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":13751.276307692307},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":15520.247999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":17161.76676923077},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":18632.898461538462},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":19370.076923076926},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":19848.424615384622},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":19989.48},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":19739.27076923077},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":19068.313846153844},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":18048.581538461534},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":16745.748923076924},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":15219.193846153845},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":13521.996923076922},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":11700.94153846154},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":9856.5138461538463},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7947.3027692307669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6001.1999999999944},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4031.3999999999928},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":2036.4000000000021},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Mrkting!$H$243","v":"Общий оборот (GMV) с учетом скидок"},null,null,null,null,{"$f":"Mrkting!$M$243","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X53-SUM(X54:X60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z53:$FD53)","v":3626812630.370059},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":55272},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":120613.68000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":270682.12430769228},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":442162.1464615385},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":649675.4843076925},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":907966.15384615399},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":1230945.4028307691},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":1615264.5422769231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":2057543.4402461539},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":2554370.5218461533},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":3102302.7692307695},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":3697865.7216000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":4386478.4031999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":5072276.3073230777},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":5795351.516307693},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":6423151.9692307701},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":7058055.0793846166},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":7677429.1292307694},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":8258456.2830769243},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":8778132.5870769229},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":9241930.1649230756},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":9655368.9992615376},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":10024016.931692306},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":10353489.662769232},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":10788669.832},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":11111133.847846152},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":11419945.496123077},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":11728893.450399999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":12051878.0832},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":12402911.466},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":12780103},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":13155235.200000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":13551111.6},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":13965680.199999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":14396889},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":14842686},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":15579713.560000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":16061174.43},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":16551336.510000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":17048147.800000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":17551608.300000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":18055068.800000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":18558529.300000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":19061989.800000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":19565450.300000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":20068910.800000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":20572371.300000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":21075831.800000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":22039702.914999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":22557286.440000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":23074869.965000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":23592453.490000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":24110037.015000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":24627620.539999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":25145204.065000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":25662787.590000004},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":26180371.115000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":26697954.640000001},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":27215538.164999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":27733121.690000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":28912086.475750003},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":29444499.177000001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":29976911.878250003},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":30509324.579500005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":31041737.280749999},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":31574149.982000001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":32106562.683250003},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":32638975.384500004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":33171388.085750006},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":33703800.787},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":34236213.488250002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":34768626.189500004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":36182336.835287496},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":36730320.171599999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":37278303.507912502},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":37826286.844224997},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":38374270.180537499},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":38922253.516850002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":39470236.853162497},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":40018220.189475},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":40566203.525787503},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":41114186.862100005},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":41662170.1984125},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":42210153.534725003},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":43879689.71458938},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":44444022.217717506},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":45008354.720845632},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":45572687.223973751},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":46137019.727101877},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":46701352.230230004},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":47265684.73335813},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":47830017.236486249},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":48394349.739614382},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":48958682.242742509},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":49523014.745870635},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":50087347.248998754},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":52035309.739733219},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":52616808.868017755},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":53198307.996302277},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":53779807.124586813},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":54361306.252871349},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":54942805.381155878},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":55524304.509440407},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":56105803.637724936},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":56687302.766009465},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":57268801.894294001},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":57850301.02257853},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":58431800.150863066},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":60682410.243104979},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":61281934.327803731},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":61881458.41250249},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":62480982.497201256},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":63080506.581900015},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":63680030.666598767},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":64279554.751297526},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":64879078.835996278},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":65478602.920695037},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":66078127.005393796},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":66677651.090092562},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":67277175.174791306},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM16","v":"Размещения поставщика"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,1709183441.8051777,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":42300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":89019.000000000015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":140184},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":195822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":255960},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":320625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":389844},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":463644},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":542052},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":625095},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":712800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":805194},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":947419.20000000007},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1054364.8500000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1166319},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1283310},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1405366.2000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1532515.95},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1664787.6000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1802209.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1944810},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":2092617.45},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":2245660.2000000002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":2403966.6},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":2695943.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":2873307.9375},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3056288.7600000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3244915.4850000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3439217.88},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3639225.7124999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3844968.75},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4048380},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4256752.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4470086.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4688381.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4911637.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5396847.7500000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5641685.4375000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5891732.4375000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":6146988.7500000009},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":6407454.3750000009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":6667920.0000000009},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":6928385.6250000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7188851.2500000009},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7449316.8750000009},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7709782.5000000009},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7970248.1250000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":8230713.7500000009},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":8915738.34375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":9189227.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":9462716.15625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":9736205.0625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":10009693.96875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":10283182.875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":10556671.78125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":10830160.6875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":11103649.59375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":11377138.5},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":11650627.40625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":11924116.3125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":12807485.479687501},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13094648.831250001},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13381812.182812501},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13668975.534375001},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13956138.885937501},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":14243302.237500001},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":14530465.589062501},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":14817628.940625001},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":15104792.292187501},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":15391955.643750001},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":15679118.995312501},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":15966282.346875001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17066117.983359374},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17367639.502499998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17669161.021640625},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17970682.540781248},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":18272204.059921876},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":18573725.579062499},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":18875247.098203123},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":19176768.61734375},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":19478290.136484373},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":19779811.655625001},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":20081333.174765624},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":20382854.693906248},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":21718595.02369922},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22035192.618796878},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22351790.213894535},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22668387.808992188},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22984985.404089846},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":23301582.999187503},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":23618180.59428516},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":23934778.189382814},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":24251375.784480471},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":24567973.379578128},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":24884570.974675786},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":25201168.569773439},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":26793654.473114647},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":27126081.947967187},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":27458509.422819726},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":27790936.897672266},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":28123364.372524805},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":28455791.847377345},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":28788219.322229885},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":29120646.79708242},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":29453074.27193496},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":29785501.7467875},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":30117929.221640039},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":30450356.696492579},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":32321923.379912376},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":32670972.228507541},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":33020021.07710271},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":33369069.925697874},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":33718118.774293043},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":34067167.622888207},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":34416216.471483372},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":34765265.320078537},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":35114314.168673702},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":35463363.017268874},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":35812411.865864038},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":36161460.714459203},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM17","v":"Пользователь поставщика"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,53174595.967272215,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1316},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2769.48},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4361.28},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6092.2399999999989},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7963.2},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":9975},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":12128.48},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":14424.479999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":16863.839999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":19447.400000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":22175.999999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":25050.479999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":29475.263999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":32802.462},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":36285.480000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":39925.199999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":43722.504000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":47678.273999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":51793.392},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":56068.74},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":60505.2},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":65103.654000000002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":69864.983999999997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":74790.072},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":83873.789999999994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":89391.802500000005},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":95084.539199999985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":100952.92619999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":106997.88959999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":113220.35550000001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":119621.25},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":125949.59999999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":132432.29999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":139069.34999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":145860.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":152806.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":167901.93000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":175519.10250000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":183298.3425},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":191239.65000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":199343.02500000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":207446.40000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":215549.77499999999},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":223653.15},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":231756.52499999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":239859.90000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":247963.27500000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":256066.65000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":277378.52625},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":285887.07},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":294395.61375000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":302904.15749999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":311412.70124999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":319921.245},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":328429.78875000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":336938.33250000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":345446.87624999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":353955.42},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":362463.96375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":370972.50750000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":398455.10381250008},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":407389.07475000003},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":416323.04568750004},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":425257.01662500005},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":434190.98756250006},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":443124.95850000007},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":452058.92943750008},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":460992.90037500003},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":469926.87131250004},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":478860.84224999999},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":487794.8131875},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":496728.78412500001},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":530945.89281562495},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":540326.56229999999},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":549707.23178437504},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":559087.90126874996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":568468.57075312501},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":577849.24023750005},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":587229.90972187498},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":596610.57920625003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":605991.24869062507},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":615371.918175},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":624752.58765937504},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":634133.25714374997},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":675689.62295953138},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":685539.32591812511},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":695389.02887671883},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":705238.73183531256},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":715088.4347939064},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":724938.13775250013},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":734787.84071109386},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":744637.54366968758},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":754487.24662828131},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":764336.94958687515},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":774186.65254546888},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":784036.35550406261},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":833580.36138578912},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":843922.5494923126},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":854264.73759883596},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":864606.92570535943},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":874949.11381188291},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":885291.30191840627},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":895633.49002492975},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":905975.67813145323},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":916317.86623797659},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":926660.05434450007},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":937002.24245102354},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":947344.4305575469},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1005570.949597274},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1016430.2471091235},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1027289.5446209732},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1038148.8421328227},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1049008.1396446724},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1059867.4371565219},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1070726.7346683715},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1081586.0321802213},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1092445.3296920708},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1103304.6272039204},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1114163.9247157699},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1125023.2222276195},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM18","v":"Поставщик-магазин"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,91156450.22960946,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":2256},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":4747.68},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":7476.4800000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":10443.840000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":13651.2},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":17100},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":20791.68},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":24727.68},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":28909.440000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":33338.400000000001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":38016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":42943.68},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":50529.023999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":56232.792000000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":62203.68},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":68443.199999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":74952.864000000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":81734.184000000008},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":88788.672000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":96117.84},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":103723.2},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":111606.264},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":119768.54400000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":128211.552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":143783.64000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":153243.09},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":163002.06720000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":173062.15919999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":183424.95360000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":194092.038},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":205065},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":215913.60000000003},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":227026.80000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":238404.60000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":250047},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":261954},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":287831.88000000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":300889.89000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":314225.73000000004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":327839.40000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":341730.9},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":355622.40000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":369513.9},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":383405.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":397296.9},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":411188.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":425079.9},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":438971.4},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":475506.04500000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":490092.12},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":504678.19500000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":519264.27},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":533850.34499999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":548436.42000000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":563022.495},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":577608.57000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":592194.64500000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":606780.72},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":621366.79500000004},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":635952.87},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":683065.89225000015},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":698381.27100000007},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":713696.6497500001},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":729012.02850000013},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":744327.40725000005},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":759642.78600000008},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":774958.16475000011},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":790273.54350000015},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":805588.92225000006},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":820904.30100000009},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":836219.67975000013},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":851535.05850000016},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":910192.95911249996},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":926274.10679999995},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":942355.25448749994},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":958436.40217499994},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":974517.54986249993},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":990598.69754999992},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1006679.8452374999},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1022760.9929249999},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1038842.1406124999},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1054923.2882999999},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1071004.4359875},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1087085.5836749999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1158325.0679306251},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1175210.2730025002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1192095.4780743751},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1208980.6831462502},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1225865.8882181251},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1242751.0932900002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1259636.2983618751},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1276521.5034337502},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1293406.7085056251},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1310291.9135775003},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1327177.1186493752},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1344062.3237212503},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1428994.9052327813},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1446724.37055825},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1464453.8358837187},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1482183.3012091876},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1499912.7665346563},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1517642.231860125},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1535371.6971855937},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1553101.1625110626},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1570830.6278365313},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1588560.0931619999},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1606289.5584874689},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1624019.0238129376},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1723835.9135953267},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1742451.8521870689},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1761067.7907788111},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1779683.7293705533},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1798299.6679622955},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1816915.6065540377},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1835531.5451457798},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1854147.483737522},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1872763.4223292642},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1891379.3609210064},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1909995.2995127486},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1928611.2381044908},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,275088880,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":9400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":19782},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":31152},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":43516.000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":56880},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":71250},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":86632},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":103032},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":120456.00000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":138910},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":158400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":178932},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":200512},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":223146},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":246840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":271600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":297432},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":324342.00000000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":352336},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":381420},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":411600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":442882},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":475272.00000000006},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":508776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":543400},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":579150},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":616032},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":654052},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":693216.00000000012},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":733530},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":775000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":816000.00000000012},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":858000.00000000012},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":901000.00000000012},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":945000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":990000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1036000.0000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1083000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1131000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1180000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1230000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1280000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1330000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1380000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1430000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1480000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1530000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1580000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1630000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1680000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1730000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1780000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1830000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1880000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1930000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1980000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2030000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2080000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2130000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2180000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2230000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2280000},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2330000},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2380000},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2430000},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2480000},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2530000},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2580000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2630000},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2680000},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2730000},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2780000},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2830000},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2880000},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2930000},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2980000},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3030000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3080000},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3130000},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3180000},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3230000},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3280000},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3330000},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3380000},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3430000},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3480000},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3530000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3580000},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3630000},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3680000},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3730000},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3780000},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3830000},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3880000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3930000},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":3980000},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4030000},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4080000},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4130000},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4180000},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4230000},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4280000},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4330000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4380000},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4430000},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4480000},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4530000},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4580000},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4630000},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4680000},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4730000},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4780000},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4830000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4880000},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4930000},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4980000},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":5030000},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":5080000},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":5130000},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":5180000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,1301076464.6880002,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3730.32},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":75994.105846153863},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":161776.47876923077},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":273744.62584615394},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":424671.92307692306},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":626608.55298461532},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":876615.8056615385},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":1171727.6654769231},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":1508950.8110769228},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":1885264.6153846155},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2297621.1455999999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2742945.1632000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3218134.1239384622},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3720058.1778461537},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4133574.4153846162},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4547557.6283076936},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4942322.0473846151},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5298020.2744615385},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5594643.2824615389},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5836911.2695384612},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6029585.995569231},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6177470.7821538458},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6285410.5126153845},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6358291.6320000002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6440246.1470769234},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6504072.5863384623},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6561712.0799999991},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6625202.7599999998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6706679.7599999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6804468.0000000009},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6903072.0000000009},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7014150},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7135920},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7266600},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7404408},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7547562},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7694280},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7842780},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7991280},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8139780},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8288280},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8436780},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8585280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8733780},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8882280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9030780.0000000019},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9179280.0000000019},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9327780.0000000019},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9476280.0000000019},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9624780.0000000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9773280.0000000019},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9921780.0000000019},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10070280.000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10218780.000000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10367280.000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10515780.000000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10664280.000000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10812780.000000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10961280.000000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11109780.000000002},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11258280.000000002},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11406780.000000002},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11555280.000000002},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11703780.000000002},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11852280.000000002},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12000780.000000002},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12149280.000000002},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12297780.000000002},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12446280.000000002},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12594780.000000002},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12743280.000000002},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12891780.000000002},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13040280.000000002},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13188780.000000002},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13337280.000000002},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13485780.000000002},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13634280.000000002},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13782780.000000002},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13931280.000000002},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14079780.000000002},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14228280.000000002},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14376780.000000002},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14525280.000000002},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14673780.000000002},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14822280.000000002},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14970780.000000002},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15119280.000000002},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15267780.000000002},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15416280.000000002},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15564780.000000002},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15713280.000000002},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15861780.000000002},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16010280.000000002},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16158780.000000002},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16307280.000000002},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16455780.000000002},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16604280.000000002},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16752780.000000002},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16901280},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17049780},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17198280},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17346780},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17495280},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17643780},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17792280},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":17940780},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18089280},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18237780},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18386280},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18534780},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18683280},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18831780},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":18980280},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19128780},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19277280},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19425780},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19574280},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19722780},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":19871280},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM21","v":"Все сервисы магазина"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,197132797.68000001,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":565.20000000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":11514.258461538462},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":24511.58769230769},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":41476.458461538467},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":64344.230769230773},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":94940.689846153837},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":132820.57661538463},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":177534.49476923078},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":228628.91076923074},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":285646.15384615387},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":348124.41600000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":415597.75199999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":487596.07938461547},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":563645.17846153851},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":626299.15384615399},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":689023.8830769232},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":748836.67384615389},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":802730.34461538459},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":847673.22461538459},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":884380.49538461538},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":913573.63569230784},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":935980.42153846158},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":952334.92615384632},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":963377.52000000014},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":975794.870769231},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":985465.54338461545},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":994198.79999999993},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1003818.6000000001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1016163.6000000001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1030980.0000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1045920.0000000001},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1062750},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1081200},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1101000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1121880},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1143570.0000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1165800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1188300},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1210800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1233300},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1255800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1278300},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1300800},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1323300},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1345800},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1368300},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1390800},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1413300},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1435800},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1458300},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1480800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1503300},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1525800},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1548300},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1570800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1593300},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1615800},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1638300},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1660800},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1683300},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1705800},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1728300},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1750800},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1773300},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1795800},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1818300},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1840800},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1863300},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1885800},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1908300},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1930800},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1953300},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1975800},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1998300},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2020800},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2043300},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2065800},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2088300},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2110800},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2133300},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2155800},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2178300},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2200800},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2223300},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2245800},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2268300},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2290800},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2313300},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2335800},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2358300},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2380800},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2403300},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2425800},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2448300},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2470800},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2493300},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2515800},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2538300},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2560800},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2583300},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2605800},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2628300},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2650800},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2673300},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2695800},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2718300},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2740800},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2763300},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2785800},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2808300},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2830800},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2853300},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2875800},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2898300},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2920800},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2943300},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2965800},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2988300},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":3010800},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Sales!$H$75","v":"Поток решений о регистрации на площадке"},null,null,null,null,{"$f":"Mrkting!$M$163","v":"кол-во Sup"},null,null,null,null,null,{"$f":"IF(ABS(X62-SUM(X63:X69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z62:$FD62)","v":940790.09499999904},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14.349999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":34.684999999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":82.430384615384611},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":136.86346153846154},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":202.67692307692309},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":284.56346153846152},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":386.90776923076913},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":508.50315384615379},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":648.14292307692313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":804.62038461538452},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":976.72884615384612},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1163.2616153846152},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1363.0119999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1574.7733076923078},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1797.3388461538461},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1988.6865384615385},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2181.3453846153848},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2368.1726923076922},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2542.0257692307696},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2695.7619230769228},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2831.2178461538456},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2950.2302307692307},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3054.6357692307688},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3146.2711538461535},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3226.9730769230764},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3312.5782307692307},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3393.3733076923081},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3473.6449999999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3557.6800000000003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3649.7649999999994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3749.27},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3855.5649999999996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3968.0199999999991},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4086.0050000000001},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4208.8899999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4336.0449999999992},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4466.8399999999992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4600.6450000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4736.83},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4874.7649999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5014.4499999999989},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5154.4499999999989},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5294.4499999999989},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5434.4499999999989},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5574.4499999999989},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5714.4499999999989},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5854.4500000000007},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5994.4500000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6134.4500000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6274.4500000000007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6414.4500000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6554.4500000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6694.4500000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6834.4500000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6974.4500000000007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7114.4500000000007},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7254.4500000000007},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7394.4500000000007},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7534.4500000000007},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7674.4500000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7814.4500000000007},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7954.4500000000007},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8094.4500000000007},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8234.4500000000007},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8374.4500000000007},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8514.4500000000007},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8654.4500000000007},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8794.4500000000007},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8934.4500000000007},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9074.4500000000007},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9214.4500000000007},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9354.4500000000007},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9494.4500000000007},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9634.4500000000007},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9774.4500000000007},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9914.4500000000007},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10054.450000000001},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10194.450000000001},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10334.450000000001},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10474.450000000001},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10614.45},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10754.45},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10894.45},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11034.45},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11174.45},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11314.45},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11454.45},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11594.45},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11734.45},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11874.45},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12014.45},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12154.45},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12294.45},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12434.45},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12574.45},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12714.45},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12854.45},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12994.45},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13134.45},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13274.45},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13414.45},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13554.45},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13694.45},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13834.45},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13974.45},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14114.45},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14254.45},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14394.45},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14534.45},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14674.45},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14814.45},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14954.45},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15094.45},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15234.45},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15374.45},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15514.45},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15654.45},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15794.45},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15934.449999999997},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":16074.449999999997},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,null,{"$f":"Sales!$M$77","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X71-SUM(X72:X78))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z71:$FD71)","v":2526112330.0089812},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":23885.399999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":68077.925999999992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":171569.7370153846},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":290040.20252307685},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":433724.53901538462},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":612943.55769230763},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":837435.13198153838},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":1104855.1795938462},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":1412837.6081723077},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":1758994.3152923074},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":2140915.1884615384},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":2556168.10512},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":3020756.0622399999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":3513162.4376261542},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":4017562.1089153844},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":4455259.5284615392},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":4897918.8855692316},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":5329697.9779615384},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":5734624.3206538465},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":6096595.1459538452},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":6419440.9404461533},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":6707025.6919830767},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":6963246.8896846157},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":7192035.5239384603},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":7449877.0548999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":7715716.0528673073},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":7929918.5594111541},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":8144206.0615299996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":8368308.8199899979},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":8612035.284824999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":8874062.0368750002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":9137470.7025000006},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":9412847.745000001},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":9701309.3275000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":10001419.050000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":10311740.512499999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":10735975.9045},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":11157128.910375001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":11498419.107000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":11844363.750624999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":12194962.841249999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":12547385.19125},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":12899807.541250002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":13252229.891249999},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":13604652.241250001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":13957074.591249999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":14309496.94125},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":14661919.291250002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":15188033.4326875},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":15694379.390812501},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":16056687.858312499},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":16418996.3258125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":16781304.793312497},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":17143613.260812499},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":17505921.7283125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":17868230.195812501},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":18230538.663312498},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":18592847.1308125},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":18955155.598312501},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":19317464.065812498},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":19929281.324509375},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":20510642.250853125},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":20883331.141728126},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":21256020.032603126},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":21628708.923478127},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":22001397.814353127},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":22374086.705228128},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":22746775.596103124},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":23119464.486978125},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":23492153.377853125},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":23864842.268728122},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":24237531.159603126},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":24942693.311931718},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":25605691.588420779},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":25989279.923839528},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":26372868.259258281},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":26756456.594677031},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":27140044.930095781},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":27523633.26551453},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":27907221.600933276},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":28290809.936352029},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":28674398.271770783},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":29057986.607189529},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":29441574.942608282},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":30248273.684785023},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":31000006.394118071},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":31395039.146307759},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":31790071.898497444},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":32185104.650687132},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":32580137.40287682},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":32975170.155066505},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":33370202.907256197},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":33765235.659445882},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":34160268.41163557},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":34555301.163825259},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":34950333.91601494},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":35867346.751643829},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":36715416.591414034},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":37122465.981213212},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":37529515.371012375},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":37936564.760811552},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":38343614.150610723},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":38750663.540409893},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":39157712.93020907},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":39564762.320008233},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":39971811.709807411},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":40378861.099606581},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":40785910.489405759},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":41822638.830976561},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":42775186.932454303},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":43194853.791743435},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":43614520.651032567},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":44034187.510321692},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":44453854.369610831},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":44873521.228899956},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":45293188.088189088},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":45712854.94747822},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":46132521.806767344},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":46552188.666056484},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":46971855.525345609},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H92","v":"Продажи"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L92+1","v":4},{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$FD93,$Z$2:$FD$2,Periods!$Q$18),SUM($Z93:$FD93))","v":188710971.68000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":6448.4},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":13570.451999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":21370.271999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":29851.976000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":39019.68},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":48877.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":59429.551999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":70679.95199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":82632.816000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":95292.26},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":108662.39999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":122747.352},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":137551.23199999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":153078.15599999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":169332.24},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":186317.6},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":204038.35199999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":222498.61200000002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":241702.49599999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":261654.12},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":282357.59999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":303817.05199999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":326036.592},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":349020.33599999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":372772.39999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":397296.89999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":422597.95199999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":448679.67199999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":475546.17600000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":503201.57999999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":531650},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":559776},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":588588},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":618086},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":648270},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":679140},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":710696},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":742938},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":775866},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":809480},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":843780},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":878080},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":912379.99999999988},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":946679.99999999988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":980979.99999999988},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1015279.9999999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1049580},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1083880},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1118180},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1152480},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1186780},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1221080},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1255380},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1289680},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1323980},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1358280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1392580},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1426880},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1461180},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1495480},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1529780},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1564080},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1598380},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1632680},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1666980},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1701280},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1735580},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1769880},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1804179.9999999998},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1838479.9999999998},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1872779.9999999998},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1907079.9999999998},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1941379.9999999998},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1975679.9999999998},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2009979.9999999998},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2044279.9999999998},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2078580},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2112880},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2147180},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2181480},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2215780},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2250080},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2284380},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2318680},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2352980},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2387280},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2421580},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2455880},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2490180},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2524480},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2558780},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2593080},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2627380},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2661680},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2695980},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2730280},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2764580},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2798880},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2833180},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2867480},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2901780},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2936080},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2970380},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3004680},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3038980},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3073280},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3107580},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3141880},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3176180},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3210480},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3244780},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3279080},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3313380},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3347680},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3381980},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3416280},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3450580},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3484880},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3519180},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":3553480},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0}]
[{"$f":"ROW()","v":112},{"$f":"B110","v":"BS"},null,null,null,null,null,{"$f":"H110","v":"Дебиторская задолженность"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L111+1","v":5},{"$f":"M110","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$FD112,$Z$2:$FD$2,Periods!$Q$18),SUM($Z112:$FD112))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z94:AA94)>SUM($Z103:AA103),SUM($Z94:AA94)-SUM($Z103:AA103),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z94:AB94)>SUM($Z103:AB103),SUM($Z94:AB94)-SUM($Z103:AB103),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z94:AC94)>SUM($Z103:AC103),SUM($Z94:AC94)-SUM($Z103:AC103),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z94:AD94)>SUM($Z103:AD103),SUM($Z94:AD94)-SUM($Z103:AD103),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z94:AE94)>SUM($Z103:AE103),SUM($Z94:AE94)-SUM($Z103:AE103),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z94:AF94)>SUM($Z103:AF103),SUM($Z94:AF94)-SUM($Z103:AF103),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z94:AG94)>SUM($Z103:AG103),SUM($Z94:AG94)-SUM($Z103:AG103),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z94:AH94)>SUM($Z103:AH103),SUM($Z94:AH94)-SUM($Z103:AH103),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z94:AI94)>SUM($Z103:AI103),SUM($Z94:AI94)-SUM($Z103:AI103),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z94:AJ94)>SUM($Z103:AJ103),SUM($Z94:AJ94)-SUM($Z103:AJ103),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z94:AK94)>SUM($Z103:AK103),SUM($Z94:AK94)-SUM($Z103:AK103),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z94:AL94)>SUM($Z103:AL103),SUM($Z94:AL94)-SUM($Z103:AL103),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z94:AM94)>SUM($Z103:AM103),SUM($Z94:AM94)-SUM($Z103:AM103),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z94:AN94)>SUM($Z103:AN103),SUM($Z94:AN94)-SUM($Z103:AN103),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z94:AO94)>SUM($Z103:AO103),SUM($Z94:AO94)-SUM($Z103:AO103),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z94:AP94)>SUM($Z103:AP103),SUM($Z94:AP94)-SUM($Z103:AP103),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z94:AQ94)>SUM($Z103:AQ103),SUM($Z94:AQ94)-SUM($Z103:AQ103),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z94:AR94)>SUM($Z103:AR103),SUM($Z94:AR94)-SUM($Z103:AR103),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z94:AS94)>SUM($Z103:AS103),SUM($Z94:AS94)-SUM($Z103:AS103),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z94:AT94)>SUM($Z103:AT103),SUM($Z94:AT94)-SUM($Z103:AT103),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z94:AU94)>SUM($Z103:AU103),SUM($Z94:AU94)-SUM($Z103:AU103),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z94:AV94)>SUM($Z103:AV103),SUM($Z94:AV94)-SUM($Z103:AV103),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z94:AW94)>SUM($Z103:AW103),SUM($Z94:AW94)-SUM($Z103:AW103),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z94:AX94)>SUM($Z103:AX103),SUM($Z94:AX94)-SUM($Z103:AX103),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z94:AY94)>SUM($Z103:AY103),SUM($Z94:AY94)-SUM($Z103:AY103),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z94:AZ94)>SUM($Z103:AZ103),SUM($Z94:AZ94)-SUM($Z103:AZ103),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z94:BA94)>SUM($Z103:BA103),SUM($Z94:BA94)-SUM($Z103:BA103),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z94:BB94)>SUM($Z103:BB103),SUM($Z94:BB94)-SUM($Z103:BB103),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z94:BC94)>SUM($Z103:BC103),SUM($Z94:BC94)-SUM($Z103:BC103),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z94:BD94)>SUM($Z103:BD103),SUM($Z94:BD94)-SUM($Z103:BD103),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z94:BE94)>SUM($Z103:BE103),SUM($Z94:BE94)-SUM($Z103:BE103),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z94:BF94)>SUM($Z103:BF103),SUM($Z94:BF94)-SUM($Z103:BF103),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z94:BG94)>SUM($Z103:BG103),SUM($Z94:BG94)-SUM($Z103:BG103),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z94:BH94)>SUM($Z103:BH103),SUM($Z94:BH94)-SUM($Z103:BH103),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z94:BI94)>SUM($Z103:BI103),SUM($Z94:BI94)-SUM($Z103:BI103),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z94:BJ94)>SUM($Z103:BJ103),SUM($Z94:BJ94)-SUM($Z103:BJ103),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z94:BK94)>SUM($Z103:BK103),SUM($Z94:BK94)-SUM($Z103:BK103),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z94:BL94)>SUM($Z103:BL103),SUM($Z94:BL94)-SUM($Z103:BL103),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z94:BM94)>SUM($Z103:BM103),SUM($Z94:BM94)-SUM($Z103:BM103),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z94:BN94)>SUM($Z103:BN103),SUM($Z94:BN94)-SUM($Z103:BN103),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z94:BO94)>SUM($Z103:BO103),SUM($Z94:BO94)-SUM($Z103:BO103),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z94:BP94)>SUM($Z103:BP103),SUM($Z94:BP94)-SUM($Z103:BP103),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z94:BQ94)>SUM($Z103:BQ103),SUM($Z94:BQ94)-SUM($Z103:BQ103),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z94:BR94)>SUM($Z103:BR103),SUM($Z94:BR94)-SUM($Z103:BR103),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z94:BS94)>SUM($Z103:BS103),SUM($Z94:BS94)-SUM($Z103:BS103),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z94:BT94)>SUM($Z103:BT103),SUM($Z94:BT94)-SUM($Z103:BT103),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z94:BU94)>SUM($Z103:BU103),SUM($Z94:BU94)-SUM($Z103:BU103),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z94:BV94)>SUM($Z103:BV103),SUM($Z94:BV94)-SUM($Z103:BV103),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z94:BW94)>SUM($Z103:BW103),SUM($Z94:BW94)-SUM($Z103:BW103),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z94:BX94)>SUM($Z103:BX103),SUM($Z94:BX94)-SUM($Z103:BX103),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z94:BY94)>SUM($Z103:BY103),SUM($Z94:BY94)-SUM($Z103:BY103),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z94:BZ94)>SUM($Z103:BZ103),SUM($Z94:BZ94)-SUM($Z103:BZ103),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z94:CA94)>SUM($Z103:CA103),SUM($Z94:CA94)-SUM($Z103:CA103),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z94:CB94)>SUM($Z103:CB103),SUM($Z94:CB94)-SUM($Z103:CB103),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z94:CC94)>SUM($Z103:CC103),SUM($Z94:CC94)-SUM($Z103:CC103),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z94:CD94)>SUM($Z103:CD103),SUM($Z94:CD94)-SUM($Z103:CD103),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z94:CE94)>SUM($Z103:CE103),SUM($Z94:CE94)-SUM($Z103:CE103),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z94:CF94)>SUM($Z103:CF103),SUM($Z94:CF94)-SUM($Z103:CF103),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z94:CG94)>SUM($Z103:CG103),SUM($Z94:CG94)-SUM($Z103:CG103),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z94:CH94)>SUM($Z103:CH103),SUM($Z94:CH94)-SUM($Z103:CH103),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z94:CI94)>SUM($Z103:CI103),SUM($Z94:CI94)-SUM($Z103:CI103),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z94:CJ94)>SUM($Z103:CJ103),SUM($Z94:CJ94)-SUM($Z103:CJ103),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z94:CK94)>SUM($Z103:CK103),SUM($Z94:CK94)-SUM($Z103:CK103),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z94:CL94)>SUM($Z103:CL103),SUM($Z94:CL94)-SUM($Z103:CL103),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z94:CM94)>SUM($Z103:CM103),SUM($Z94:CM94)-SUM($Z103:CM103),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z94:CN94)>SUM($Z103:CN103),SUM($Z94:CN94)-SUM($Z103:CN103),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z94:CO94)>SUM($Z103:CO103),SUM($Z94:CO94)-SUM($Z103:CO103),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z94:CP94)>SUM($Z103:CP103),SUM($Z94:CP94)-SUM($Z103:CP103),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z94:CQ94)>SUM($Z103:CQ103),SUM($Z94:CQ94)-SUM($Z103:CQ103),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z94:CR94)>SUM($Z103:CR103),SUM($Z94:CR94)-SUM($Z103:CR103),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z94:CS94)>SUM($Z103:CS103),SUM($Z94:CS94)-SUM($Z103:CS103),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z94:CT94)>SUM($Z103:CT103),SUM($Z94:CT94)-SUM($Z103:CT103),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z94:CU94)>SUM($Z103:CU103),SUM($Z94:CU94)-SUM($Z103:CU103),0))","v":0},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z94:CV94)>SUM($Z103:CV103),SUM($Z94:CV94)-SUM($Z103:CV103),0))","v":0},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z94:CW94)>SUM($Z103:CW103),SUM($Z94:CW94)-SUM($Z103:CW103),0))","v":0},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z94:CX94)>SUM($Z103:CX103),SUM($Z94:CX94)-SUM($Z103:CX103),0))","v":0},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z94:CY94)>SUM($Z103:CY103),SUM($Z94:CY94)-SUM($Z103:CY103),0))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z94:CZ94)>SUM($Z103:CZ103),SUM($Z94:CZ94)-SUM($Z103:CZ103),0))","v":0},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z94:DA94)>SUM($Z103:DA103),SUM($Z94:DA94)-SUM($Z103:DA103),0))","v":0},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z94:DB94)>SUM($Z103:DB103),SUM($Z94:DB94)-SUM($Z103:DB103),0))","v":0},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z94:DC94)>SUM($Z103:DC103),SUM($Z94:DC94)-SUM($Z103:DC103),0))","v":0},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z94:DD94)>SUM($Z103:DD103),SUM($Z94:DD94)-SUM($Z103:DD103),0))","v":0},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z94:DE94)>SUM($Z103:DE103),SUM($Z94:DE94)-SUM($Z103:DE103),0))","v":0},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z94:DF94)>SUM($Z103:DF103),SUM($Z94:DF94)-SUM($Z103:DF103),0))","v":0},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z94:DG94)>SUM($Z103:DG103),SUM($Z94:DG94)-SUM($Z103:DG103),0))","v":0},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z94:DH94)>SUM($Z103:DH103),SUM($Z94:DH94)-SUM($Z103:DH103),0))","v":0},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z94:DI94)>SUM($Z103:DI103),SUM($Z94:DI94)-SUM($Z103:DI103),0))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z94:DJ94)>SUM($Z103:DJ103),SUM($Z94:DJ94)-SUM($Z103:DJ103),0))","v":0},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z94:DK94)>SUM($Z103:DK103),SUM($Z94:DK94)-SUM($Z103:DK103),0))","v":0},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z94:DL94)>SUM($Z103:DL103),SUM($Z94:DL94)-SUM($Z103:DL103),0))","v":0},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z94:DM94)>SUM($Z103:DM103),SUM($Z94:DM94)-SUM($Z103:DM103),0))","v":0},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z94:DN94)>SUM($Z103:DN103),SUM($Z94:DN94)-SUM($Z103:DN103),0))","v":0},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z94:DO94)>SUM($Z103:DO103),SUM($Z94:DO94)-SUM($Z103:DO103),0))","v":0},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z94:DP94)>SUM($Z103:DP103),SUM($Z94:DP94)-SUM($Z103:DP103),0))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z94:DQ94)>SUM($Z103:DQ103),SUM($Z94:DQ94)-SUM($Z103:DQ103),0))","v":0},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z94:DR94)>SUM($Z103:DR103),SUM($Z94:DR94)-SUM($Z103:DR103),0))","v":0},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z94:DS94)>SUM($Z103:DS103),SUM($Z94:DS94)-SUM($Z103:DS103),0))","v":0},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z94:DT94)>SUM($Z103:DT103),SUM($Z94:DT94)-SUM($Z103:DT103),0))","v":0},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z94:DU94)>SUM($Z103:DU103),SUM($Z94:DU94)-SUM($Z103:DU103),0))","v":0},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z94:DV94)>SUM($Z103:DV103),SUM($Z94:DV94)-SUM($Z103:DV103),0))","v":0},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z94:DW94)>SUM($Z103:DW103),SUM($Z94:DW94)-SUM($Z103:DW103),0))","v":0},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z94:DX94)>SUM($Z103:DX103),SUM($Z94:DX94)-SUM($Z103:DX103),0))","v":0},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z94:DY94)>SUM($Z103:DY103),SUM($Z94:DY94)-SUM($Z103:DY103),0))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z94:DZ94)>SUM($Z103:DZ103),SUM($Z94:DZ94)-SUM($Z103:DZ103),0))","v":0},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z94:EA94)>SUM($Z103:EA103),SUM($Z94:EA94)-SUM($Z103:EA103),0))","v":0},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z94:EB94)>SUM($Z103:EB103),SUM($Z94:EB94)-SUM($Z103:EB103),0))","v":0},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z94:EC94)>SUM($Z103:EC103),SUM($Z94:EC94)-SUM($Z103:EC103),0))","v":0},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z94:ED94)>SUM($Z103:ED103),SUM($Z94:ED94)-SUM($Z103:ED103),0))","v":0},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z94:EE94)>SUM($Z103:EE103),SUM($Z94:EE94)-SUM($Z103:EE103),0))","v":0},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z94:EF94)>SUM($Z103:EF103),SUM($Z94:EF94)-SUM($Z103:EF103),0))","v":0},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z94:EG94)>SUM($Z103:EG103),SUM($Z94:EG94)-SUM($Z103:EG103),0))","v":0},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z94:EH94)>SUM($Z103:EH103),SUM($Z94:EH94)-SUM($Z103:EH103),0))","v":0},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z94:EI94)>SUM($Z103:EI103),SUM($Z94:EI94)-SUM($Z103:EI103),0))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z94:EJ94)>SUM($Z103:EJ103),SUM($Z94:EJ94)-SUM($Z103:EJ103),0))","v":0},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z94:EK94)>SUM($Z103:EK103),SUM($Z94:EK94)-SUM($Z103:EK103),0))","v":0},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z94:EL94)>SUM($Z103:EL103),SUM($Z94:EL94)-SUM($Z103:EL103),0))","v":0},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z94:EM94)>SUM($Z103:EM103),SUM($Z94:EM94)-SUM($Z103:EM103),0))","v":0},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z94:EN94)>SUM($Z103:EN103),SUM($Z94:EN94)-SUM($Z103:EN103),0))","v":0},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z94:EO94)>SUM($Z103:EO103),SUM($Z94:EO94)-SUM($Z103:EO103),0))","v":0},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z94:EP94)>SUM($Z103:EP103),SUM($Z94:EP94)-SUM($Z103:EP103),0))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z94:EQ94)>SUM($Z103:EQ103),SUM($Z94:EQ94)-SUM($Z103:EQ103),0))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z94:ER94)>SUM($Z103:ER103),SUM($Z94:ER94)-SUM($Z103:ER103),0))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z94:ES94)>SUM($Z103:ES103),SUM($Z94:ES94)-SUM($Z103:ES103),0))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z94:ET94)>SUM($Z103:ET103),SUM($Z94:ET94)-SUM($Z103:ET103),0))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z94:EU94)>SUM($Z103:EU103),SUM($Z94:EU94)-SUM($Z103:EU103),0))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z94:EV94)>SUM($Z103:EV103),SUM($Z94:EV94)-SUM($Z103:EV103),0))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z94:EW94)>SUM($Z103:EW103),SUM($Z94:EW94)-SUM($Z103:EW103),0))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z94:EX94)>SUM($Z103:EX103),SUM($Z94:EX94)-SUM($Z103:EX103),0))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z94:EY94)>SUM($Z103:EY103),SUM($Z94:EY94)-SUM($Z103:EY103),0))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z94:EZ94)>SUM($Z103:EZ103),SUM($Z94:EZ94)-SUM($Z103:EZ103),0))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z94:FA94)>SUM($Z103:FA103),SUM($Z94:FA94)-SUM($Z103:FA103),0))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z94:FB94)>SUM($Z103:FB103),SUM($Z94:FB94)-SUM($Z103:FB103),0))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z94:FC94)>SUM($Z103:FC103),SUM($Z94:FC94)-SUM($Z103:FC103),0))","v":0}]
[{"$f":"ROW()","v":120},{"$f":"B119","v":"BS"},null,null,null,null,null,{"$f":"H119","v":"Авансы полученные"},{"$f":"Lists!$AM19","v":"Все сервисы поставщика"},null,null,{"$f":"L119+1","v":4},{"$f":"M119","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$FD120,$Z$2:$FD$2,Periods!$Q$18),SUM($Z120:$FD120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z93:AA93)<SUM($Z102:AA102),SUM($Z102:AA102)-SUM($Z93:AA93),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z93:AB93)<SUM($Z102:AB102),SUM($Z102:AB102)-SUM($Z93:AB93),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z93:AC93)<SUM($Z102:AC102),SUM($Z102:AC102)-SUM($Z93:AC93),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z93:AD93)<SUM($Z102:AD102),SUM($Z102:AD102)-SUM($Z93:AD93),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z93:AE93)<SUM($Z102:AE102),SUM($Z102:AE102)-SUM($Z93:AE93),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z93:AF93)<SUM($Z102:AF102),SUM($Z102:AF102)-SUM($Z93:AF93),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z93:AG93)<SUM($Z102:AG102),SUM($Z102:AG102)-SUM($Z93:AG93),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z93:AH93)<SUM($Z102:AH102),SUM($Z102:AH102)-SUM($Z93:AH93),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z93:AI93)<SUM($Z102:AI102),SUM($Z102:AI102)-SUM($Z93:AI93),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z93:AJ93)<SUM($Z102:AJ102),SUM($Z102:AJ102)-SUM($Z93:AJ93),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z93:AK93)<SUM($Z102:AK102),SUM($Z102:AK102)-SUM($Z93:AK93),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z93:AL93)<SUM($Z102:AL102),SUM($Z102:AL102)-SUM($Z93:AL93),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z93:AM93)<SUM($Z102:AM102),SUM($Z102:AM102)-SUM($Z93:AM93),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z93:AN93)<SUM($Z102:AN102),SUM($Z102:AN102)-SUM($Z93:AN93),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z93:AO93)<SUM($Z102:AO102),SUM($Z102:AO102)-SUM($Z93:AO93),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z93:AP93)<SUM($Z102:AP102),SUM($Z102:AP102)-SUM($Z93:AP93),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z93:AQ93)<SUM($Z102:AQ102),SUM($Z102:AQ102)-SUM($Z93:AQ93),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z93:AR93)<SUM($Z102:AR102),SUM($Z102:AR102)-SUM($Z93:AR93),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z93:AS93)<SUM($Z102:AS102),SUM($Z102:AS102)-SUM($Z93:AS93),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z93:AT93)<SUM($Z102:AT102),SUM($Z102:AT102)-SUM($Z93:AT93),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z93:AU93)<SUM($Z102:AU102),SUM($Z102:AU102)-SUM($Z93:AU93),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z93:AV93)<SUM($Z102:AV102),SUM($Z102:AV102)-SUM($Z93:AV93),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z93:AW93)<SUM($Z102:AW102),SUM($Z102:AW102)-SUM($Z93:AW93),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z93:AX93)<SUM($Z102:AX102),SUM($Z102:AX102)-SUM($Z93:AX93),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z93:AY93)<SUM($Z102:AY102),SUM($Z102:AY102)-SUM($Z93:AY93),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z93:AZ93)<SUM($Z102:AZ102),SUM($Z102:AZ102)-SUM($Z93:AZ93),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z93:BA93)<SUM($Z102:BA102),SUM($Z102:BA102)-SUM($Z93:BA93),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z93:BB93)<SUM($Z102:BB102),SUM($Z102:BB102)-SUM($Z93:BB93),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z93:BC93)<SUM($Z102:BC102),SUM($Z102:BC102)-SUM($Z93:BC93),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z93:BD93)<SUM($Z102:BD102),SUM($Z102:BD102)-SUM($Z93:BD93),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z93:BE93)<SUM($Z102:BE102),SUM($Z102:BE102)-SUM($Z93:BE93),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z93:BF93)<SUM($Z102:BF102),SUM($Z102:BF102)-SUM($Z93:BF93),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z93:BG93)<SUM($Z102:BG102),SUM($Z102:BG102)-SUM($Z93:BG93),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z93:BH93)<SUM($Z102:BH102),SUM($Z102:BH102)-SUM($Z93:BH93),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z93:BI93)<SUM($Z102:BI102),SUM($Z102:BI102)-SUM($Z93:BI93),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z93:BJ93)<SUM($Z102:BJ102),SUM($Z102:BJ102)-SUM($Z93:BJ93),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z93:BK93)<SUM($Z102:BK102),SUM($Z102:BK102)-SUM($Z93:BK93),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z93:BL93)<SUM($Z102:BL102),SUM($Z102:BL102)-SUM($Z93:BL93),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z93:BM93)<SUM($Z102:BM102),SUM($Z102:BM102)-SUM($Z93:BM93),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z93:BN93)<SUM($Z102:BN102),SUM($Z102:BN102)-SUM($Z93:BN93),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z93:BO93)<SUM($Z102:BO102),SUM($Z102:BO102)-SUM($Z93:BO93),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z93:BP93)<SUM($Z102:BP102),SUM($Z102:BP102)-SUM($Z93:BP93),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z93:BQ93)<SUM($Z102:BQ102),SUM($Z102:BQ102)-SUM($Z93:BQ93),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z93:BR93)<SUM($Z102:BR102),SUM($Z102:BR102)-SUM($Z93:BR93),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z93:BS93)<SUM($Z102:BS102),SUM($Z102:BS102)-SUM($Z93:BS93),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z93:BT93)<SUM($Z102:BT102),SUM($Z102:BT102)-SUM($Z93:BT93),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z93:BU93)<SUM($Z102:BU102),SUM($Z102:BU102)-SUM($Z93:BU93),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z93:BV93)<SUM($Z102:BV102),SUM($Z102:BV102)-SUM($Z93:BV93),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z93:BW93)<SUM($Z102:BW102),SUM($Z102:BW102)-SUM($Z93:BW93),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z93:BX93)<SUM($Z102:BX102),SUM($Z102:BX102)-SUM($Z93:BX93),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z93:BY93)<SUM($Z102:BY102),SUM($Z102:BY102)-SUM($Z93:BY93),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z93:BZ93)<SUM($Z102:BZ102),SUM($Z102:BZ102)-SUM($Z93:BZ93),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z93:CA93)<SUM($Z102:CA102),SUM($Z102:CA102)-SUM($Z93:CA93),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z93:CB93)<SUM($Z102:CB102),SUM($Z102:CB102)-SUM($Z93:CB93),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z93:CC93)<SUM($Z102:CC102),SUM($Z102:CC102)-SUM($Z93:CC93),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z93:CD93)<SUM($Z102:CD102),SUM($Z102:CD102)-SUM($Z93:CD93),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z93:CE93)<SUM($Z102:CE102),SUM($Z102:CE102)-SUM($Z93:CE93),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z93:CF93)<SUM($Z102:CF102),SUM($Z102:CF102)-SUM($Z93:CF93),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z93:CG93)<SUM($Z102:CG102),SUM($Z102:CG102)-SUM($Z93:CG93),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z93:CH93)<SUM($Z102:CH102),SUM($Z102:CH102)-SUM($Z93:CH93),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z93:CI93)<SUM($Z102:CI102),SUM($Z102:CI102)-SUM($Z93:CI93),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z93:CJ93)<SUM($Z102:CJ102),SUM($Z102:CJ102)-SUM($Z93:CJ93),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z93:CK93)<SUM($Z102:CK102),SUM($Z102:CK102)-SUM($Z93:CK93),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z93:CL93)<SUM($Z102:CL102),SUM($Z102:CL102)-SUM($Z93:CL93),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z93:CM93)<SUM($Z102:CM102),SUM($Z102:CM102)-SUM($Z93:CM93),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z93:CN93)<SUM($Z102:CN102),SUM($Z102:CN102)-SUM($Z93:CN93),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z93:CO93)<SUM($Z102:CO102),SUM($Z102:CO102)-SUM($Z93:CO93),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z93:CP93)<SUM($Z102:CP102),SUM($Z102:CP102)-SUM($Z93:CP93),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z93:CQ93)<SUM($Z102:CQ102),SUM($Z102:CQ102)-SUM($Z93:CQ93),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z93:CR93)<SUM($Z102:CR102),SUM($Z102:CR102)-SUM($Z93:CR93),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z93:CS93)<SUM($Z102:CS102),SUM($Z102:CS102)-SUM($Z93:CS93),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z93:CT93)<SUM($Z102:CT102),SUM($Z102:CT102)-SUM($Z93:CT93),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z93:CU93)<SUM($Z102:CU102),SUM($Z102:CU102)-SUM($Z93:CU93),0))","v":0},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z93:CV93)<SUM($Z102:CV102),SUM($Z102:CV102)-SUM($Z93:CV93),0))","v":0},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z93:CW93)<SUM($Z102:CW102),SUM($Z102:CW102)-SUM($Z93:CW93),0))","v":0},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z93:CX93)<SUM($Z102:CX102),SUM($Z102:CX102)-SUM($Z93:CX93),0))","v":0},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z93:CY93)<SUM($Z102:CY102),SUM($Z102:CY102)-SUM($Z93:CY93),0))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z93:CZ93)<SUM($Z102:CZ102),SUM($Z102:CZ102)-SUM($Z93:CZ93),0))","v":0},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z93:DA93)<SUM($Z102:DA102),SUM($Z102:DA102)-SUM($Z93:DA93),0))","v":0},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z93:DB93)<SUM($Z102:DB102),SUM($Z102:DB102)-SUM($Z93:DB93),0))","v":0},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z93:DC93)<SUM($Z102:DC102),SUM($Z102:DC102)-SUM($Z93:DC93),0))","v":0},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z93:DD93)<SUM($Z102:DD102),SUM($Z102:DD102)-SUM($Z93:DD93),0))","v":0},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z93:DE93)<SUM($Z102:DE102),SUM($Z102:DE102)-SUM($Z93:DE93),0))","v":0},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z93:DF93)<SUM($Z102:DF102),SUM($Z102:DF102)-SUM($Z93:DF93),0))","v":0},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z93:DG93)<SUM($Z102:DG102),SUM($Z102:DG102)-SUM($Z93:DG93),0))","v":0},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z93:DH93)<SUM($Z102:DH102),SUM($Z102:DH102)-SUM($Z93:DH93),0))","v":0},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z93:DI93)<SUM($Z102:DI102),SUM($Z102:DI102)-SUM($Z93:DI93),0))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z93:DJ93)<SUM($Z102:DJ102),SUM($Z102:DJ102)-SUM($Z93:DJ93),0))","v":0},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z93:DK93)<SUM($Z102:DK102),SUM($Z102:DK102)-SUM($Z93:DK93),0))","v":0},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z93:DL93)<SUM($Z102:DL102),SUM($Z102:DL102)-SUM($Z93:DL93),0))","v":0},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z93:DM93)<SUM($Z102:DM102),SUM($Z102:DM102)-SUM($Z93:DM93),0))","v":0},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z93:DN93)<SUM($Z102:DN102),SUM($Z102:DN102)-SUM($Z93:DN93),0))","v":0},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z93:DO93)<SUM($Z102:DO102),SUM($Z102:DO102)-SUM($Z93:DO93),0))","v":0},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z93:DP93)<SUM($Z102:DP102),SUM($Z102:DP102)-SUM($Z93:DP93),0))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z93:DQ93)<SUM($Z102:DQ102),SUM($Z102:DQ102)-SUM($Z93:DQ93),0))","v":0},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z93:DR93)<SUM($Z102:DR102),SUM($Z102:DR102)-SUM($Z93:DR93),0))","v":0},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z93:DS93)<SUM($Z102:DS102),SUM($Z102:DS102)-SUM($Z93:DS93),0))","v":0},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z93:DT93)<SUM($Z102:DT102),SUM($Z102:DT102)-SUM($Z93:DT93),0))","v":0},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z93:DU93)<SUM($Z102:DU102),SUM($Z102:DU102)-SUM($Z93:DU93),0))","v":0},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z93:DV93)<SUM($Z102:DV102),SUM($Z102:DV102)-SUM($Z93:DV93),0))","v":0},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z93:DW93)<SUM($Z102:DW102),SUM($Z102:DW102)-SUM($Z93:DW93),0))","v":0},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z93:DX93)<SUM($Z102:DX102),SUM($Z102:DX102)-SUM($Z93:DX93),0))","v":0},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z93:DY93)<SUM($Z102:DY102),SUM($Z102:DY102)-SUM($Z93:DY93),0))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z93:DZ93)<SUM($Z102:DZ102),SUM($Z102:DZ102)-SUM($Z93:DZ93),0))","v":0},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z93:EA93)<SUM($Z102:EA102),SUM($Z102:EA102)-SUM($Z93:EA93),0))","v":0},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z93:EB93)<SUM($Z102:EB102),SUM($Z102:EB102)-SUM($Z93:EB93),0))","v":0},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z93:EC93)<SUM($Z102:EC102),SUM($Z102:EC102)-SUM($Z93:EC93),0))","v":0},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z93:ED93)<SUM($Z102:ED102),SUM($Z102:ED102)-SUM($Z93:ED93),0))","v":0},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z93:EE93)<SUM($Z102:EE102),SUM($Z102:EE102)-SUM($Z93:EE93),0))","v":0},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z93:EF93)<SUM($Z102:EF102),SUM($Z102:EF102)-SUM($Z93:EF93),0))","v":0},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z93:EG93)<SUM($Z102:EG102),SUM($Z102:EG102)-SUM($Z93:EG93),0))","v":0},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z93:EH93)<SUM($Z102:EH102),SUM($Z102:EH102)-SUM($Z93:EH93),0))","v":0},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z93:EI93)<SUM($Z102:EI102),SUM($Z102:EI102)-SUM($Z93:EI93),0))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z93:EJ93)<SUM($Z102:EJ102),SUM($Z102:EJ102)-SUM($Z93:EJ93),0))","v":0},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z93:EK93)<SUM($Z102:EK102),SUM($Z102:EK102)-SUM($Z93:EK93),0))","v":0},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z93:EL93)<SUM($Z102:EL102),SUM($Z102:EL102)-SUM($Z93:EL93),0))","v":0},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z93:EM93)<SUM($Z102:EM102),SUM($Z102:EM102)-SUM($Z93:EM93),0))","v":0},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z93:EN93)<SUM($Z102:EN102),SUM($Z102:EN102)-SUM($Z93:EN93),0))","v":0},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z93:EO93)<SUM($Z102:EO102),SUM($Z102:EO102)-SUM($Z93:EO93),0))","v":0},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z93:EP93)<SUM($Z102:EP102),SUM($Z102:EP102)-SUM($Z93:EP93),0))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z93:EQ93)<SUM($Z102:EQ102),SUM($Z102:EQ102)-SUM($Z93:EQ93),0))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z93:ER93)<SUM($Z102:ER102),SUM($Z102:ER102)-SUM($Z93:ER93),0))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z93:ES93)<SUM($Z102:ES102),SUM($Z102:ES102)-SUM($Z93:ES93),0))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z93:ET93)<SUM($Z102:ET102),SUM($Z102:ET102)-SUM($Z93:ET93),0))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z93:EU93)<SUM($Z102:EU102),SUM($Z102:EU102)-SUM($Z93:EU93),0))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z93:EV93)<SUM($Z102:EV102),SUM($Z102:EV102)-SUM($Z93:EV93),0))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z93:EW93)<SUM($Z102:EW102),SUM($Z102:EW102)-SUM($Z93:EW93),0))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z93:EX93)<SUM($Z102:EX102),SUM($Z102:EX102)-SUM($Z93:EX93),0))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z93:EY93)<SUM($Z102:EY102),SUM($Z102:EY102)-SUM($Z93:EY93),0))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z93:EZ93)<SUM($Z102:EZ102),SUM($Z102:EZ102)-SUM($Z93:EZ93),0))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z93:FA93)<SUM($Z102:FA102),SUM($Z102:FA102)-SUM($Z93:FA93),0))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z93:FB93)<SUM($Z102:FB102),SUM($Z102:FB102)-SUM($Z93:FB93),0))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z93:FC93)<SUM($Z102:FC102),SUM($Z102:FC102)-SUM($Z93:FC93),0))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":146},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H143","v":"Прямые производственные расходы"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"L145+1","v":3},{"$f":"M143","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$FD146,$Z$2:$FD$2,Periods!$Q$18),SUM($Z146:$FD146))","v":11304368.674644651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":118.3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":293.93},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":741.14384615384608},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":1252.7146153846156},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":1875.5692307692309},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":2656.6346153846152},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":3712.5528461538452},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":4909.1289692307682},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":6287.1874153846156},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":7834.4199230769209},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":9538.5182307692303},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":11387.174076923073},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":13635.440784},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":15778.30384523077},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":18030.952315384617},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":19956.188506153845},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":21892.444133538465},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":23765.406626769232},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":26010.778683378467},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":27564.685966246147},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":28921.927733612301},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":30101.995111181535},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":31124.379224658456},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":32008.571199747683},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":33429.543405396915},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":34260.690604733165},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":35037.044255490095},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":35805.004893806392},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":36610.973055820803},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":37501.349277671994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":39238.700521487044},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":40298.209582661861},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":41422.947737689727},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":42605.959277510497},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":43840.288493064007},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":45118.97967529008},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":47363.778657431139},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":48737.257605589715},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":50134.701290030214},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":51549.014887511294},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":52980.198398032953},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":54414.929320175288},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":56966.653447163961},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":58430.078987749162},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":59893.504528334342},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":61356.930068919515},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":62820.355609504695},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":64283.781150089897},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":67062.150824488577},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":68554.84487588545},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":70047.538927282338},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":71540.232978679225},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":73032.927030076127},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":74525.621081473},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":77538.681435527295},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":79061.22936795211},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":80583.777300376925},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":82106.32523280177},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":83628.873165226585},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":85151.421097651415},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":88407.448410677767},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":89960.447301751075},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":91513.446192824413},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":93066.445083897735},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":94619.443974971044},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":96172.442866044366},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":99679.950592260007},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":101264.00946115481},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":102848.0683300496},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":104432.12719894438},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":106016.18606783917},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":107600.24493673394},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":111367.98988174135},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":112983.72992801401},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":114599.46997428669},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":116215.2100205594},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":117830.95006683205},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":119446.69011310475},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":123483.67876256497},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":125131.73360976311},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":126779.78845696127},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":128427.8433041594},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":130075.89815135753},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":131723.95299855567},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":136039.44800266885},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":137720.46394681098},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":139401.47989095305},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":141082.49583509518},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":142763.51177923728},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":144444.52772337937},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":149048.05454087188},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":150762.69080389678},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":152477.32706692175},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":154191.96332994665},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":155906.59959297162},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":157621.23585599658},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":162522.58956140195},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":164271.5185496874},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":166020.44753797282},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":167769.37652625827},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":169518.30551454375},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":171267.23450282915},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":176476.48676093691},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":178260.39432898804},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":180044.3018970392},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":181828.20946509036},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":183612.11703314149},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":185396.02460119262},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":190923.53081262863},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":192743.11653204082},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":194562.70225145301},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":196382.28797086517},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":198201.87369027734},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":200021.4594096895},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":205877.86603168372},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":207733.84346548413},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":209589.82089928453},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":211445.79833308494},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":213301.77576688534},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":215157.75320068578},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H146,Prdction!$I:$I,$I146,Prdction!$Q:$Q,$Q146))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"Items!$BO$20","v":"НДС к возмещению"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X161-SUM(X162:X165))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$FD161,$Z$2:$FD$2,Periods!$Q$18),SUM($Z161:$FD161))","v":114927748.19222061},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA162:AA165))","v":1202.7166666666667},{"$f":"IF(AB$11=\"\",0,SUM(AB162:AB165))","v":2988.2883333333334},7534.9624358974361,12735.931923076925,19068.287179487179,27009.118589743593,37744.287269230757,49909.477853846154,63919.738723076945,79649.935884615377,96974.935346153856,115769.6031153846,{"$f":"IF(AM$11=\"\",0,SUM(AM162:AM165))","v":138626.98130400002},160412.75575984619,183314.68187307694,202887.9164792308,222573.18202430778,241614.96737215391,264442.91661434772,280240.97399016918,294039.59862505842,306036.95029701228,316431.18878402765,325420.47386410151,339867.02462153538,348317.02114812058,356209.94993081602,364017.5497536984,372211.55940084491,381263.71765633201,398926.78863511828,409698.46409039566,421133.30199984554,433160.58598802343,445709.59967948397,458709.62669878249,481531.74968388333,495495.45232349547,509702.79644864058,524081.65135636489,538632.01704666845,553218.44808844884,579160.97671283362,594039.13637544971,608917.2960380658,623795.45570068189,638673.61536329775,653551.77502591407,681798.53338230064,696974.2562381688,712149.97909403732,727325.70194990549,742501.424805774,757677.1476616424,788309.92792786087,803789.16524084657,819268.40255383216,834747.63986681798,850226.87717980368,865706.11449278938,898809.05884189077,914597.88090113609,930386.70296038163,946175.52501962706,961964.34707887238,977753.16913811769,1013412.8310213102,1029517.4295217406,1045622.0280221709,1061726.6265226011,1077831.2250230315,1093935.8235234618,1132241.2304643705,1148667.9209348096,1165094.6114052481,1181521.3018756872,{"$f":"IF(CY$11=\"\",0,SUM(CY162:CY165))","v":1197947.9923461259},1214374.682816565,1255417.4007527439,1272172.6250325916,1288927.8493124396,1305683.0735922875,1322438.2978721347,1339193.5221519829,1383067.7213604671,1400158.0501259118,1417248.3788913565,1434338.707656801,1451429.0364222459,1468519.3651876901,1515321.8878321976,1532754.0231729508,1550186.1585137043,1567618.2938544578,1585050.4291952117,1602482.5645359654,1652312.9938742535,1670093.7719218221,1687874.5499693905,1705655.3280169596,1723436.1060645282,1741216.8841120966,1794177.6154028592,1812314.0090113787,1830450.402619899,1848586.7962284188,1866723.1898369389,1884859.5834454589,1941055.8965950583,1959555.0180757486,1978054.1395564389,1996553.261037129,2015052.3825178195,2033551.5039985103,2093091.6379887846,2111960.741899089,2130829.8458093926,2149698.9497196972,2168568.0536300014,2187437.1575403055,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},{"$f":"B179","v":"BS"},null,null,null,null,null,{"$f":"H179","v":"Запасы"},{"$f":"Items!$AL$16","v":"Аутсорс внешних ИТ"},null,null,1,{"$f":"M179","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$FD180,$Z$2:$FD$2,Periods!$Q$18),SUM($Z180:$FD180))","v":16814592.22031337},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z156:AA156)-SUM($Z174:AA174))","v":98.58333333333394},{"$f":"IF(AB$11=\"\",0,SUM($Z156:AB156)-SUM($Z174:AB174))","v":361.02500000000146},{"$f":"IF(AC$11=\"\",0,SUM($Z156:AC156)-SUM($Z174:AC174))","v":1334.3996794871782},{"$f":"IF(AD$11=\"\",0,SUM($Z156:AD156)-SUM($Z174:AD174))","v":3134.0592948718113},{"$f":"IF(AE$11=\"\",0,SUM($Z156:AE156)-SUM($Z174:AE174))","v":5973.120192307746},{"$f":"IF(AF$11=\"\",0,SUM($Z156:AF156)-SUM($Z174:AF174))","v":10162.463141025743},{"$f":"IF(AG$11=\"\",0,SUM($Z156:AG156)-SUM($Z174:AG174))","v":16223.153737179586},{"$f":"IF(AH$11=\"\",0,SUM($Z156:AH156)-SUM($Z174:AH174))","v":24456.036006410257},{"$f":"IF(AI$11=\"\",0,SUM($Z156:AI156)-SUM($Z174:AI174))","v":35220.098621794838},{"$f":"IF(AJ$11=\"\",0,SUM($Z156:AJ156)-SUM($Z174:AJ174))","v":48848.688044871902},{"$f":"IF(AK$11=\"\",0,SUM($Z156:AK156)-SUM($Z174:AK174))","v":65649.508525641169},{"$f":"IF(AL$11=\"\",0,SUM($Z156:AL156)-SUM($Z174:AL174))","v":85904.622102564201},{"$f":"IF(AM$11=\"\",0,SUM($Z156:AM156)-SUM($Z174:AM174))","v":110349.76513256459},{"$f":"IF(AN$11=\"\",0,SUM($Z156:AN156)-SUM($Z174:AN174))","v":138815.2285117954},{"$f":"IF(AO$11=\"\",0,SUM($Z156:AO156)-SUM($Z174:AO174))","v":171510.2503521801},{"$f":"IF(AP$11=\"\",0,SUM($Z156:AP156)-SUM($Z174:AP174))","v":207733.24024833459},{"$f":"IF(AQ$11=\"\",0,SUM($Z156:AQ156)-SUM($Z174:AQ174))","v":247487.6738698734},{"$f":"IF(AR$11=\"\",0,SUM($Z156:AR156)-SUM($Z174:AR174))","v":290622.20903064311},{"$f":"IF(AS$11=\"\",0,SUM($Z156:AS156)-SUM($Z174:AS174))","v":337754.85522188246},{"$f":"IF(AT$11=\"\",0,SUM($Z156:AT156)-SUM($Z174:AT174))","v":387552.72428472899},{"$f":"IF(AU$11=\"\",0,SUM($Z156:AU156)-SUM($Z174:AU174))","v":439586.22527542152},{"$f":"IF(AV$11=\"\",0,SUM($Z156:AV156)-SUM($Z174:AV174))","v":493466.37376208231},{"$f":"IF(AW$11=\"\",0,SUM($Z156:AW156)-SUM($Z174:AW174))","v":548844.79182472266},{"$f":"IF(AX$11=\"\",0,SUM($Z156:AX156)-SUM($Z174:AX174))","v":605413.70805523172},{"$f":"IF(AY$11=\"\",0,SUM($Z156:AY156)-SUM($Z174:AY174))","v":664055.80254742876},{"$f":"IF(AZ$11=\"\",0,SUM($Z156:AZ156)-SUM($Z174:AZ174))","v":723724.31680467911},{"$f":"IF(BA$11=\"\",0,SUM($Z156:BA156)-SUM($Z174:BA174))","v":784284.8290585801},{"$f":"IF(BB$11=\"\",0,SUM($Z156:BB156)-SUM($Z174:BB174))","v":845699.58532435074},{"$f":"IF(BC$11=\"\",0,SUM($Z156:BC156)-SUM($Z174:BC174))","v":908027.49940083176},{"$f":"IF(BD$11=\"\",0,SUM($Z156:BD156)-SUM($Z174:BD174))","v":971424.15287049115},{"$f":"IF(BE$11=\"\",0,SUM($Z156:BE156)-SUM($Z174:BE174))","v":1037323.0557441562},{"$f":"IF(BF$11=\"\",0,SUM($Z156:BF156)-SUM($Z174:BF174))","v":1104585.9860454611},{"$f":"IF(BG$11=\"\",0,SUM($Z156:BG156)-SUM($Z174:BG174))","v":1173328.1638068929},{"$f":"IF(BH$11=\"\",0,SUM($Z156:BH156)-SUM($Z174:BH174))","v":1243650.3180003986},{"$f":"IF(BI$11=\"\",0,SUM($Z156:BI156)-SUM($Z174:BI174))","v":1315638.6865373775},{"$f":"IF(BJ$11=\"\",0,SUM($Z156:BJ156)-SUM($Z174:BJ174))","v":1389365.0162686966},{"$f":"IF(BK$11=\"\",0,SUM($Z156:BK156)-SUM($Z174:BK174))","v":1466396.9939189851},{"$f":"IF(BL$11=\"\",0,SUM($Z156:BL156)-SUM($Z174:BL174))","v":1545303.7129179984},{"$f":"IF(BM$11=\"\",0,SUM($Z156:BM156)-SUM($Z174:BM174))","v":1626114.0124083608},{"$f":"IF(BN$11=\"\",0,SUM($Z156:BN156)-SUM($Z174:BN174))","v":1708841.9506509304},{"$f":"IF(BO$11=\"\",0,SUM($Z156:BO156)-SUM($Z174:BO174))","v":1793501.5859065801},{"$f":"IF(BP$11=\"\",0,SUM($Z156:BP156)-SUM($Z174:BP174))","v":1880095.8743516505},{"$f":"IF(BQ$11=\"\",0,SUM($Z156:BQ156)-SUM($Z174:BQ174))","v":1970395.3948188424},{"$f":"IF(BR$11=\"\",0,SUM($Z156:BR156)-SUM($Z174:BR174))","v":2062668.2615392432},{"$f":"IF(BS$11=\"\",0,SUM($Z156:BS156)-SUM($Z174:BS174))","v":2156914.4745128602},{"$f":"IF(BT$11=\"\",0,SUM($Z156:BT156)-SUM($Z174:BT174))","v":2253134.0337397009},{"$f":"IF(BU$11=\"\",0,SUM($Z156:BU156)-SUM($Z174:BU174))","v":2351326.9392197579},{"$f":"IF(BV$11=\"\",0,SUM($Z156:BV156)-SUM($Z174:BV174))","v":2451493.1909530312},{"$f":"IF(BW$11=\"\",0,SUM($Z156:BW156)-SUM($Z174:BW174))","v":2555675.580899246},{"$f":"IF(BX$11=\"\",0,SUM($Z156:BX156)-SUM($Z174:BX174))","v":2661870.7840237394},{"$f":"IF(BY$11=\"\",0,SUM($Z156:BY156)-SUM($Z174:BY174))","v":2770078.8003265262},{"$f":"IF(BZ$11=\"\",0,SUM($Z156:BZ156)-SUM($Z174:BZ174))","v":2880299.6298075765},{"$f":"IF(CA$11=\"\",0,SUM($Z156:CA156)-SUM($Z174:CA174))","v":2992533.2724669129},{"$f":"IF(CB$11=\"\",0,SUM($Z156:CB156)-SUM($Z174:CB174))","v":3106779.7283045202},{"$f":"IF(CC$11=\"\",0,SUM($Z156:CC156)-SUM($Z174:CC174))","v":3225364.1827007383},{"$f":"IF(CD$11=\"\",0,SUM($Z156:CD156)-SUM($Z174:CD174))","v":3346001.7065387964},{"$f":"IF(CE$11=\"\",0,SUM($Z156:CE156)-SUM($Z174:CE174))","v":3468692.2998187095},{"$f":"IF(CF$11=\"\",0,SUM($Z156:CF156)-SUM($Z174:CF174))","v":3593435.9625404626},{"$f":"IF(CG$11=\"\",0,SUM($Z156:CG156)-SUM($Z174:CG174))","v":3720232.6947040558},{"$f":"IF(CH$11=\"\",0,SUM($Z156:CH156)-SUM($Z174:CH174))","v":3849082.496309489},{"$f":"IF(CI$11=\"\",0,SUM($Z156:CI156)-SUM($Z174:CI174))","v":3982603.4247777164},{"$f":"IF(CJ$11=\"\",0,SUM($Z156:CJ156)-SUM($Z174:CJ174))","v":4118218.484076634},{"$f":"IF(CK$11=\"\",0,SUM($Z156:CK156)-SUM($Z174:CK174))","v":4255927.6742062271},{"$f":"IF(CL$11=\"\",0,SUM($Z156:CL156)-SUM($Z174:CL174))","v":4395730.9951665103},{"$f":"IF(CM$11=\"\",0,SUM($Z156:CM156)-SUM($Z174:CM174))","v":4537628.446957469},{"$f":"IF(CN$11=\"\",0,SUM($Z156:CN156)-SUM($Z174:CN174))","v":4681620.0295791179},{"$f":"IF(CO$11=\"\",0,SUM($Z156:CO156)-SUM($Z174:CO174))","v":4830627.4573004991},{"$f":"IF(CP$11=\"\",0,SUM($Z156:CP156)-SUM($Z174:CP174))","v":4981770.8984691799},{"$f":"IF(CQ$11=\"\",0,SUM($Z156:CQ156)-SUM($Z174:CQ174))","v":5135050.3530851603},{"$f":"IF(CR$11=\"\",0,SUM($Z156:CR156)-SUM($Z174:CR174))","v":5290465.8211484253},{"$f":"IF(CS$11=\"\",0,SUM($Z156:CS156)-SUM($Z174:CS174))","v":5448017.3026590049},{"$f":"IF(CT$11=\"\",0,SUM($Z156:CT156)-SUM($Z174:CT174))","v":5607704.7976168692},{"$f":"IF(CU$11=\"\",0,SUM($Z156:CU156)-SUM($Z174:CU174))","v":5772764.7761901319},{"$f":"IF(CV$11=\"\",0,SUM($Z156:CV156)-SUM($Z174:CV174))","v":5940003.4884796441},{"$f":"IF(CW$11=\"\",0,SUM($Z156:CW156)-SUM($Z174:CW174))","v":6109420.9344854057},{"$f":"IF(CX$11=\"\",0,SUM($Z156:CX156)-SUM($Z174:CX174))","v":6281017.114207387},{"$f":"IF(CY$11=\"\",0,SUM($Z156:CY156)-SUM($Z174:CY174))","v":6454792.0276455879},{"$f":"IF(CZ$11=\"\",0,SUM($Z156:CZ156)-SUM($Z174:CZ174))","v":6630745.6748000383},{"$f":"IF(DA$11=\"\",0,SUM($Z156:DA156)-SUM($Z174:DA174))","v":6812440.7032881677},{"$f":"IF(DB$11=\"\",0,SUM($Z156:DB156)-SUM($Z174:DB174))","v":6996358.0401668549},{"$f":"IF(DC$11=\"\",0,SUM($Z156:DC156)-SUM($Z174:DC174))","v":7182497.6854360998},{"$f":"IF(DD$11=\"\",0,SUM($Z156:DD156)-SUM($Z174:DD174))","v":7370859.6390959322},{"$f":"IF(DE$11=\"\",0,SUM($Z156:DE156)-SUM($Z174:DE174))","v":7561443.9011463225},{"$f":"IF(DF$11=\"\",0,SUM($Z156:DF156)-SUM($Z174:DF174))","v":7754250.4715872705},{"$f":"IF(DG$11=\"\",0,SUM($Z156:DG156)-SUM($Z174:DG174))","v":7953179.9279954135},{"$f":"IF(DH$11=\"\",0,SUM($Z156:DH156)-SUM($Z174:DH174))","v":8154376.1389619708},{"$f":"IF(DI$11=\"\",0,SUM($Z156:DI156)-SUM($Z174:DI174))","v":8357839.1044868827},{"$f":"IF(DJ$11=\"\",0,SUM($Z156:DJ156)-SUM($Z174:DJ174))","v":8563568.824570179},{"$f":"IF(DK$11=\"\",0,SUM($Z156:DK156)-SUM($Z174:DK174))","v":8771565.2992118597},{"$f":"IF(DL$11=\"\",0,SUM($Z156:DL156)-SUM($Z174:DL174))","v":8981828.528411895},{"$f":"IF(DM$11=\"\",0,SUM($Z156:DM156)-SUM($Z174:DM174))","v":9198609.1118454933},{"$f":"IF(DN$11=\"\",0,SUM($Z156:DN156)-SUM($Z174:DN174))","v":9417701.7849286199},{"$f":"IF(DO$11=\"\",0,SUM($Z156:DO156)-SUM($Z174:DO174))","v":9639106.5476613045},{"$f":"IF(DP$11=\"\",0,SUM($Z156:DP156)-SUM($Z174:DP174))","v":9862823.4000435174},{"$f":"IF(DQ$11=\"\",0,SUM($Z156:DQ156)-SUM($Z174:DQ174))","v":10088852.342075318},{"$f":"IF(DR$11=\"\",0,SUM($Z156:DR156)-SUM($Z174:DR174))","v":10317193.373756647},{"$f":"IF(DS$11=\"\",0,SUM($Z156:DS156)-SUM($Z174:DS174))","v":10552459.557514131},{"$f":"IF(DT$11=\"\",0,SUM($Z156:DT156)-SUM($Z174:DT174))","v":10790084.07271415},{"$f":"IF(DU$11=\"\",0,SUM($Z156:DU156)-SUM($Z174:DU174))","v":11030066.919356704},{"$f":"IF(DV$11=\"\",0,SUM($Z156:DV156)-SUM($Z174:DV174))","v":11272408.097441792},{"$f":"IF(DW$11=\"\",0,SUM($Z156:DW156)-SUM($Z174:DW174))","v":11517107.606969416},{"$f":"IF(DX$11=\"\",0,SUM($Z156:DX156)-SUM($Z174:DX174))","v":11764165.447939575},{"$f":"IF(DY$11=\"\",0,SUM($Z156:DY156)-SUM($Z174:DY174))","v":12018569.943800509},{"$f":"IF(DZ$11=\"\",0,SUM($Z156:DZ156)-SUM($Z174:DZ174))","v":12275379.937732875},{"$f":"IF(EA$11=\"\",0,SUM($Z156:EA156)-SUM($Z174:EA174))","v":12534595.429736614},{"$f":"IF(EB$11=\"\",0,SUM($Z156:EB156)-SUM($Z174:EB174))","v":12796216.419811785},{"$f":"IF(EC$11=\"\",0,SUM($Z156:EC156)-SUM($Z174:EC174))","v":13060242.907958329},{"$f":"IF(ED$11=\"\",0,SUM($Z156:ED156)-SUM($Z174:ED174))","v":13326674.894176185},{"$f":"IF(EE$11=\"\",0,SUM($Z156:EE156)-SUM($Z174:EE174))","v":13600889.128151238},{"$f":"IF(EF$11=\"\",0,SUM($Z156:EF156)-SUM($Z174:EF174))","v":13877556.970159113},{"$f":"IF(EG$11=\"\",0,SUM($Z156:EG156)-SUM($Z174:EG174))","v":14156678.420199811},{"$f":"IF(EH$11=\"\",0,SUM($Z156:EH156)-SUM($Z174:EH174))","v":14438253.478273332},{"$f":"IF(EI$11=\"\",0,SUM($Z156:EI156)-SUM($Z174:EI174))","v":14722282.144379675},{"$f":"IF(EJ$11=\"\",0,SUM($Z156:EJ156)-SUM($Z174:EJ174))","v":15008764.418518841},{"$f":"IF(EK$11=\"\",0,SUM($Z156:EK156)-SUM($Z174:EK174))","v":15303479.01833421},{"$f":"IF(EL$11=\"\",0,SUM($Z156:EL156)-SUM($Z174:EL174))","v":15600696.298343122},{"$f":"IF(EM$11=\"\",0,SUM($Z156:EM156)-SUM($Z174:EM174))","v":15900416.258545458},{"$f":"IF(EN$11=\"\",0,SUM($Z156:EN156)-SUM($Z174:EN174))","v":16202638.898941278},{"$f":"IF(EO$11=\"\",0,SUM($Z156:EO156)-SUM($Z174:EO174))","v":16507364.219530582},{"$f":"IF(EP$11=\"\",0,SUM($Z156:EP156)-SUM($Z174:EP174))","v":16814592.22031337},{"$f":"IF(EQ$11=\"\",0,SUM($Z156:EQ156)-SUM($Z174:EQ174))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z156:ER156)-SUM($Z174:ER174))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z156:ES156)-SUM($Z174:ES174))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z156:ET156)-SUM($Z174:ET174))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z156:EU156)-SUM($Z174:EU174))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z156:EV156)-SUM($Z174:EV174))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z156:EW156)-SUM($Z174:EW174))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z156:EX156)-SUM($Z174:EX174))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z156:EY156)-SUM($Z174:EY174))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z156:EZ156)-SUM($Z174:EZ174))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z156:FA156)-SUM($Z174:FA174))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z156:FB156)-SUM($Z174:FB174))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z156:FC156)-SUM($Z174:FC174))","v":0}]
[{"$f":"ROW()","v":190},{"$f":"B188","v":"BS(+)"},null,null,null,null,null,{"$f":"H188","v":"ФОТ производственного персонала"},{"$f":"Lists!$AM20","v":"Аккаунт и аналитика магазина"},null,null,{"$f":"L189+1","v":5},{"$f":"M188","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$FD190,$Z$2:$FD$2,Periods!$Q$18),SUM($Z190:$FD190))","v":162553489.34311056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":413.4375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":8404.7073317307713},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":17854.139423076926},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":30147.544471153851},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":46670.733173076922},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":68718.559975961529},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":95934.673557692309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":127962.72259615385},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":164446.35576923072},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":205029.22175480772},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":249354.96923076917},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":305979.26428124995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":358243.99446634622},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":413262.76700120192},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":458253.64795673086},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":503111.04425480781},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":545662.34978365386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":583734.95843149046},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":615156.26408653846},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":640484.93689182692},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":660279.64699038467},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":675099.06452524033},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":685501.85963942308},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":712808.10355024028},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":720537.18951072101},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":726211.02284643019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":731172.61153124983},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":736764.96353906242},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":744331.08684374997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":753673.60431562492},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":764595.1388249998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":776898.31324218737},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":790385.75043749996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":804860.07328124985},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":820123.90464374982},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":861059.2634171719},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":877797.50193843746},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":894739.03890328109},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":911680.57586812484},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":928622.11283296859},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":945563.64979781234},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":962505.1867626562},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":979446.72372749983},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":996388.26069234358},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1013329.7976571873},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1030271.3346220314},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1047212.8715868752},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1096079.0408082705},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1113528.8238820594},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1130978.6069558484},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1148428.3900296376},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1165878.1731034266},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1183327.9561772158},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1200777.7392510045},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1218227.5223247937},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1235677.3053985829},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1253127.0884723717},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1270576.8715461611},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1288026.6546199499},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1344640.7308245511},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1362614.0073905538},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1380587.2839565568},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1398560.5605225596},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1416533.8370885621},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1434507.1136545646},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1452480.3902205674},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1470453.6667865703},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1488426.9433525731},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1506400.2199185756},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1524373.4964845784},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1542346.7730505811},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1607129.6511050817},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1625642.1259680646},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1644154.6008310472},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1662667.0756940299},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1681179.5505570127},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1699692.0254199959},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1718204.5002829786},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1736716.9751459612},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1755229.4500089439},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1773741.9248719269},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1792254.3997349099},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1810766.8745978926},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1884157.7299447015},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1903225.579053574},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1922293.4281624462},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1941361.2772713187},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1960429.1263801912},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1979496.9754890632},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":1998564.8245979354},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2017632.6737068077},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2036700.5228156804},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2055768.3719245526},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2074836.2210334246},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2093904.0701422968},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2176361.0768287042},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2196000.9614108428},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2215640.8459929815},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2235280.7305751196},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2254920.6151572578},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2274560.4997393964},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2294200.384321535},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2313840.2689036736},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2333480.1534858118},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2353120.0380679504},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2372759.9226500886},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2392399.8072322267},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2484400.8825687962},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2504629.9636883987},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2524859.0448080017},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2545088.1259276043},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2565317.2070472068},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2585546.2881668094},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2605775.3692864119},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2626004.4504060149},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2646233.5315256175},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2666462.61264522},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2686691.6937648221},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":2706920.7748844251},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H190,Prdction!$L:$L,$L190,Prdction!$Q:$Q,$Q190))","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$FD209,$Z$2:$FD$2,Periods!$Q$18),SUM($Z209:$FD209))","v":1805421.6545726508},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z194:AA194)-SUM($Z207:AA207))","v":926.77374999999995},{"$f":"IF(AB$11=\"\",0,SUM($Z194:AB194)-SUM($Z207:AB207))","v":2497.4748749999999},{"$f":"IF(AC$11=\"\",0,SUM($Z194:AC194)-SUM($Z207:AC207))","v":6728.1412355769226},{"$f":"IF(AD$11=\"\",0,SUM($Z194:AD194)-SUM($Z207:AD207))","v":11578.882807692307},{"$f":"IF(AE$11=\"\",0,SUM($Z194:AE194)-SUM($Z207:AE207))","v":17511.636490384612},{"$f":"IF(AF$11=\"\",0,SUM($Z194:AF194)-SUM($Z207:AF207))","v":24988.339182692303},{"$f":"IF(AG$11=\"\",0,SUM($Z194:AG194)-SUM($Z207:AG207))","v":34440.609033653847},{"$f":"IF(AH$11=\"\",0,SUM($Z194:AH194)-SUM($Z207:AH207))","v":45749.662269230757},{"$f":"IF(AI$11=\"\",0,SUM($Z194:AI194)-SUM($Z207:AI207))","v":58796.715115384606},{"$f":"IF(AJ$11=\"\",0,SUM($Z194:AJ194)-SUM($Z207:AJ207))","v":73462.983798076893},{"$f":"IF(AK$11=\"\",0,SUM($Z194:AK194)-SUM($Z207:AK207))","v":89629.684543269221},{"$f":"IF(AL$11=\"\",0,SUM($Z194:AL194)-SUM($Z207:AL207))","v":107178.03357692307},{"$f":"IF(AM$11=\"\",0,SUM($Z194:AM194)-SUM($Z207:AM207))","v":129768.92453874997},{"$f":"IF(AN$11=\"\",0,SUM($Z194:AN194)-SUM($Z207:AN207))","v":150322.87765586539},{"$f":"IF(AO$11=\"\",0,SUM($Z194:AO194)-SUM($Z207:AO207))","v":171932.88664831733},{"$f":"IF(AP$11=\"\",0,SUM($Z194:AP194)-SUM($Z207:AP207))","v":190338.30687307683},{"$f":"IF(AQ$11=\"\",0,SUM($Z194:AQ194)-SUM($Z207:AQ207))","v":208837.27397076925},{"$f":"IF(AR$11=\"\",0,SUM($Z194:AR194)-SUM($Z207:AR207))","v":226705.58590413467},{"$f":"IF(AS$11=\"\",0,SUM($Z194:AS194)-SUM($Z207:AS207))","v":243219.04063591338},{"$f":"IF(AT$11=\"\",0,SUM($Z194:AT194)-SUM($Z207:AT207))","v":257653.43612884614},{"$f":"IF(AU$11=\"\",0,SUM($Z194:AU194)-SUM($Z207:AU207))","v":270194.99576394237},{"$f":"IF(AV$11=\"\",0,SUM($Z194:AV194)-SUM($Z207:AV207))","v":281029.94292221172},{"$f":"IF(AW$11=\"\",0,SUM($Z194:AW194)-SUM($Z207:AW207))","v":290344.50098466361},{"$f":"IF(AX$11=\"\",0,SUM($Z194:AX194)-SUM($Z207:AX207))","v":298324.89333230769},{"$f":"IF(AY$11=\"\",0,SUM($Z194:AY194)-SUM($Z207:AY207))","v":314312.06364653818},{"$f":"IF(AZ$11=\"\",0,SUM($Z194:AZ194)-SUM($Z207:AZ207))","v":321820.96945192758},{"$f":"IF(BA$11=\"\",0,SUM($Z194:BA194)-SUM($Z207:BA207))","v":328786.97406057268},{"$f":"IF(BB$11=\"\",0,SUM($Z194:BB194)-SUM($Z207:BB207))","v":335657.74679709971},{"$f":"IF(BC$11=\"\",0,SUM($Z194:BC194)-SUM($Z207:BC207))","v":342880.95698613767},{"$f":"IF(BD$11=\"\",0,SUM($Z194:BD194)-SUM($Z207:BD207))","v":350904.27395231277},{"$f":"IF(BE$11=\"\",0,SUM($Z194:BE194)-SUM($Z207:BE207))","v":359661.90531906206},{"$f":"IF(BF$11=\"\",0,SUM($Z194:BF194)-SUM($Z207:BF207))","v":369088.05870982539},{"$f":"IF(BG$11=\"\",0,SUM($Z194:BG194)-SUM($Z207:BG207))","v":379116.94174803793},{"$f":"IF(BH$11=\"\",0,SUM($Z194:BH194)-SUM($Z207:BH207))","v":389682.76205713768},{"$f":"IF(BI$11=\"\",0,SUM($Z194:BI194)-SUM($Z207:BI207))","v":400719.72726056259},{"$f":"IF(BJ$11=\"\",0,SUM($Z194:BJ194)-SUM($Z207:BJ207))","v":412162.04498174973},{"$f":"IF(BK$11=\"\",0,SUM($Z194:BK194)-SUM($Z207:BK207))","v":436662.24052946176},{"$f":"IF(BL$11=\"\",0,SUM($Z194:BL194)-SUM($Z207:BL207))","v":449079.5555252973},{"$f":"IF(BM$11=\"\",0,SUM($Z194:BM194)-SUM($Z207:BM207))","v":461711.08517085109},{"$f":"IF(BN$11=\"\",0,SUM($Z194:BN194)-SUM($Z207:BN207))","v":474489.06331826188},{"$f":"IF(BO$11=\"\",0,SUM($Z194:BO194)-SUM($Z207:BO207))","v":487413.48996753059},{"$f":"IF(BP$11=\"\",0,SUM($Z194:BP194)-SUM($Z207:BP207))","v":500383.09404870495},{"$f":"IF(BQ$11=\"\",0,SUM($Z194:BQ194)-SUM($Z207:BQ207))","v":513352.69812987931},{"$f":"IF(BR$11=\"\",0,SUM($Z194:BR194)-SUM($Z207:BR207))","v":526322.30221105553},{"$f":"IF(BS$11=\"\",0,SUM($Z194:BS194)-SUM($Z207:BS207))","v":539291.90629222989},{"$f":"IF(BT$11=\"\",0,SUM($Z194:BT194)-SUM($Z207:BT207))","v":552261.51037340425},{"$f":"IF(BU$11=\"\",0,SUM($Z194:BU194)-SUM($Z207:BU207))","v":565231.11445458047},{"$f":"IF(BV$11=\"\",0,SUM($Z194:BV194)-SUM($Z207:BV207))","v":578200.71853575483},{"$f":"IF(BW$11=\"\",0,SUM($Z194:BW194)-SUM($Z207:BW207))","v":608905.4322954379},{"$f":"IF(BX$11=\"\",0,SUM($Z194:BX194)-SUM($Z207:BX207))","v":622264.12449904718},{"$f":"IF(BY$11=\"\",0,SUM($Z194:BY194)-SUM($Z207:BY207))","v":635622.81670265831},{"$f":"IF(BZ$11=\"\",0,SUM($Z194:BZ194)-SUM($Z207:BZ207))","v":648981.50890626945},{"$f":"IF(CA$11=\"\",0,SUM($Z194:CA194)-SUM($Z207:CA207))","v":662340.20110987872},{"$f":"IF(CB$11=\"\",0,SUM($Z194:CB194)-SUM($Z207:CB207))","v":675698.89331348985},{"$f":"IF(CC$11=\"\",0,SUM($Z194:CC194)-SUM($Z207:CC207))","v":689057.58551710099},{"$f":"IF(CD$11=\"\",0,SUM($Z194:CD194)-SUM($Z207:CD207))","v":702416.2777207084},{"$f":"IF(CE$11=\"\",0,SUM($Z194:CE194)-SUM($Z207:CE207))","v":715774.96992431954},{"$f":"IF(CF$11=\"\",0,SUM($Z194:CF194)-SUM($Z207:CF207))","v":729133.66212793067},{"$f":"IF(CG$11=\"\",0,SUM($Z194:CG194)-SUM($Z207:CG207))","v":742492.35433154181},{"$f":"IF(CH$11=\"\",0,SUM($Z194:CH194)-SUM($Z207:CH207))","v":755851.04653514922},{"$f":"IF(CI$11=\"\",0,SUM($Z194:CI194)-SUM($Z207:CI207))","v":792286.0309009254},{"$f":"IF(CJ$11=\"\",0,SUM($Z194:CJ194)-SUM($Z207:CJ207))","v":806045.4838706404},{"$f":"IF(CK$11=\"\",0,SUM($Z194:CK194)-SUM($Z207:CK207))","v":819804.93684035912},{"$f":"IF(CL$11=\"\",0,SUM($Z194:CL194)-SUM($Z207:CL207))","v":833564.38981007785},{"$f":"IF(CM$11=\"\",0,SUM($Z194:CM194)-SUM($Z207:CM207))","v":847323.84277979657},{"$f":"IF(CN$11=\"\",0,SUM($Z194:CN194)-SUM($Z207:CN207))","v":861083.2957495153},{"$f":"IF(CO$11=\"\",0,SUM($Z194:CO194)-SUM($Z207:CO207))","v":874842.74871923402},{"$f":"IF(CP$11=\"\",0,SUM($Z194:CP194)-SUM($Z207:CP207))","v":888602.20168895274},{"$f":"IF(CQ$11=\"\",0,SUM($Z194:CQ194)-SUM($Z207:CQ207))","v":902361.65465867147},{"$f":"IF(CR$11=\"\",0,SUM($Z194:CR194)-SUM($Z207:CR207))","v":916121.10762839019},{"$f":"IF(CS$11=\"\",0,SUM($Z194:CS194)-SUM($Z207:CS207))","v":929880.56059810892},{"$f":"IF(CT$11=\"\",0,SUM($Z194:CT194)-SUM($Z207:CT207))","v":943640.01356782764},{"$f":"IF(CU$11=\"\",0,SUM($Z194:CU194)-SUM($Z207:CU207))","v":986121.45053367317},{"$f":"IF(CV$11=\"\",0,SUM($Z194:CV194)-SUM($Z207:CV207))","v":1000293.687092483},{"$f":"IF(CW$11=\"\",0,SUM($Z194:CW194)-SUM($Z207:CW207))","v":1014465.9236512929},{"$f":"IF(CX$11=\"\",0,SUM($Z194:CX194)-SUM($Z207:CX207))","v":1028638.1602101028},{"$f":"IF(CY$11=\"\",0,SUM($Z194:CY194)-SUM($Z207:CY207))","v":1042810.3967689127},{"$f":"IF(CZ$11=\"\",0,SUM($Z194:CZ194)-SUM($Z207:CZ207))","v":1056982.6333277225},{"$f":"IF(DA$11=\"\",0,SUM($Z194:DA194)-SUM($Z207:DA207))","v":1071154.8698865324},{"$f":"IF(DB$11=\"\",0,SUM($Z194:DB194)-SUM($Z207:DB207))","v":1085327.1064453423},{"$f":"IF(DC$11=\"\",0,SUM($Z194:DC194)-SUM($Z207:DC207))","v":1099499.3430041522},{"$f":"IF(DD$11=\"\",0,SUM($Z194:DD194)-SUM($Z207:DD207))","v":1113671.5795629621},{"$f":"IF(DE$11=\"\",0,SUM($Z194:DE194)-SUM($Z207:DE207))","v":1127843.8161217719},{"$f":"IF(DF$11=\"\",0,SUM($Z194:DF194)-SUM($Z207:DF207))","v":1142016.0526805818},{"$f":"IF(DG$11=\"\",0,SUM($Z194:DG194)-SUM($Z207:DG207))","v":1190873.9379165769},{"$f":"IF(DH$11=\"\",0,SUM($Z194:DH194)-SUM($Z207:DH207))","v":1205471.3415721506},{"$f":"IF(DI$11=\"\",0,SUM($Z194:DI194)-SUM($Z207:DI207))","v":1220068.7452277243},{"$f":"IF(DJ$11=\"\",0,SUM($Z194:DJ194)-SUM($Z207:DJ207))","v":1234666.148883298},{"$f":"IF(DK$11=\"\",0,SUM($Z194:DK194)-SUM($Z207:DK207))","v":1249263.5525388718},{"$f":"IF(DL$11=\"\",0,SUM($Z194:DL194)-SUM($Z207:DL207))","v":1263860.9561944455},{"$f":"IF(DM$11=\"\",0,SUM($Z194:DM194)-SUM($Z207:DM207))","v":1278458.3598500192},{"$f":"IF(DN$11=\"\",0,SUM($Z194:DN194)-SUM($Z207:DN207))","v":1293055.7635055929},{"$f":"IF(DO$11=\"\",0,SUM($Z194:DO194)-SUM($Z207:DO207))","v":1307653.1671611741},{"$f":"IF(DP$11=\"\",0,SUM($Z194:DP194)-SUM($Z207:DP207))","v":1322250.5708167478},{"$f":"IF(DQ$11=\"\",0,SUM($Z194:DQ194)-SUM($Z207:DQ207))","v":1336847.9744723216},{"$f":"IF(DR$11=\"\",0,SUM($Z194:DR194)-SUM($Z207:DR207))","v":1351445.3781278953},{"$f":"IF(DS$11=\"\",0,SUM($Z194:DS194)-SUM($Z207:DS207))","v":1407024.0652369708},{"$f":"IF(DT$11=\"\",0,SUM($Z194:DT194)-SUM($Z207:DT207))","v":1422059.3910022154},{"$f":"IF(DU$11=\"\",0,SUM($Z194:DU194)-SUM($Z207:DU207))","v":1437094.7167674527},{"$f":"IF(DV$11=\"\",0,SUM($Z194:DV194)-SUM($Z207:DV207))","v":1452130.0425326973},{"$f":"IF(DW$11=\"\",0,SUM($Z194:DW194)-SUM($Z207:DW207))","v":1467165.3682979345},{"$f":"IF(DX$11=\"\",0,SUM($Z194:DX194)-SUM($Z207:DX207))","v":1482200.6940631866},{"$f":"IF(DY$11=\"\",0,SUM($Z194:DY194)-SUM($Z207:DY207))","v":1497236.0198284239},{"$f":"IF(DZ$11=\"\",0,SUM($Z194:DZ194)-SUM($Z207:DZ207))","v":1512271.3455936611},{"$f":"IF(EA$11=\"\",0,SUM($Z194:EA194)-SUM($Z207:EA207))","v":1527306.6713589132},{"$f":"IF(EB$11=\"\",0,SUM($Z194:EB194)-SUM($Z207:EB207))","v":1542341.9971241504},{"$f":"IF(EC$11=\"\",0,SUM($Z194:EC194)-SUM($Z207:EC207))","v":1557377.3228893876},{"$f":"IF(ED$11=\"\",0,SUM($Z194:ED194)-SUM($Z207:ED207))","v":1572412.6486546248},{"$f":"IF(EE$11=\"\",0,SUM($Z194:EE194)-SUM($Z207:EE207))","v":1635071.4136524647},{"$f":"IF(EF$11=\"\",0,SUM($Z194:EF194)-SUM($Z207:EF207))","v":1650557.7991906703},{"$f":"IF(EG$11=\"\",0,SUM($Z194:EG194)-SUM($Z207:EG207))","v":1666044.1847288609},{"$f":"IF(EH$11=\"\",0,SUM($Z194:EH194)-SUM($Z207:EH207))","v":1681530.5702670664},{"$f":"IF(EI$11=\"\",0,SUM($Z194:EI194)-SUM($Z207:EI207))","v":1697016.955805257},{"$f":"IF(EJ$11=\"\",0,SUM($Z194:EJ194)-SUM($Z207:EJ207))","v":1712503.3413434625},{"$f":"IF(EK$11=\"\",0,SUM($Z194:EK194)-SUM($Z207:EK207))","v":1727989.726881668},{"$f":"IF(EL$11=\"\",0,SUM($Z194:EL194)-SUM($Z207:EL207))","v":1743476.1124198586},{"$f":"IF(EM$11=\"\",0,SUM($Z194:EM194)-SUM($Z207:EM207))","v":1758962.4979580641},{"$f":"IF(EN$11=\"\",0,SUM($Z194:EN194)-SUM($Z207:EN207))","v":1774448.8834962547},{"$f":"IF(EO$11=\"\",0,SUM($Z194:EO194)-SUM($Z207:EO207))","v":1789935.2690344602},{"$f":"IF(EP$11=\"\",0,SUM($Z194:EP194)-SUM($Z207:EP207))","v":1805421.6545726508},{"$f":"IF(EQ$11=\"\",0,SUM($Z194:EQ194)-SUM($Z207:EQ207))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z194:ER194)-SUM($Z207:ER207))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z194:ES194)-SUM($Z207:ES207))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z194:ET194)-SUM($Z207:ET207))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z194:EU194)-SUM($Z207:EU207))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z194:EV194)-SUM($Z207:EV207))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z194:EW194)-SUM($Z207:EW207))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z194:EX194)-SUM($Z207:EX207))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z194:EY194)-SUM($Z207:EY207))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z194:EZ194)-SUM($Z207:EZ207))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z194:FA194)-SUM($Z207:FA207))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z194:FB194)-SUM($Z207:FB207))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z194:FC194)-SUM($Z207:FC207))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,{"$f":"H211","v":"Себестоимость продаж"},{"$f":"I212","v":"Размещения поставщика"},{"$f":"Items!$AL$17","v":"Расходы на ИТ-инфраструктуру"},null,{"$f":"L212","v":1},{"$f":"M212","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B214=Lists!$CU$24,SUMIFS($Z214:$FD214,$Z$2:$FD$2,Periods!$Q$18),SUM($Z214:$FD214))","v":22095309.240339894},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":308.7},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":956.97},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":1666.9799999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":2438.73},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":3272.22},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":4167.45},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":5226.9084000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":6265.9925999999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":7368.0515999999989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":8533.0853999999999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":9761.0939999999991},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":11052.077399999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":12654.156311999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":14099.427971999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":15608.933927999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":17182.674179999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":18820.648727999993},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":20522.857572000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":22735.086726239999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":24602.377710959994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":26535.187677599995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":28533.516626159999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":30597.364556639994},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":32726.731469039994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":35620.049710627194},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":37925.662684391995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":40298.1050197152},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":42737.376716596802},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":45243.477775036801},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":47816.408195035205},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":51465.291336123839},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":54226.012262101336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":57054.899136868407},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":59951.95196042506},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":62917.170732771257},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":65950.555453907014},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":70433.148246309021},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":73666.259197398234},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":76968.899416252811},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":80341.068902872736},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":83782.767657258024},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":87259.231045525987},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":92550.408322469812},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":96096.400978503152},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":99642.393634536478},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":103188.3862905698},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":106734.37894660313},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":110280.37160263646},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":116102.89154384319},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":119719.80405299718},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":123336.71656215117},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":126953.62907130516},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":130570.54158045916},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":134187.45408961314},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":140560.45393074249},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":144249.70469007955},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":147938.95544941662},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":151628.20620875372},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":155317.45696809076},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":159006.70772742786},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":165949.87765650023},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":169712.91343102403},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":173475.94920554786},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":177238.98498007169},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":181002.02075459552},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":184765.05652911932},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":192298.65414971596},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":196136.95063973023},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":199975.24712974453},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":203813.5436197588},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":207651.84010977313},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":211490.13659978739},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":219635.00175159777},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":223550.06417141232},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":227465.12659122693},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":231380.18901104148},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":235295.25143085609},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":239210.31385067065},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":247987.88379589489},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":251981.24746410575},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":255974.61113231664},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":259967.9748005275},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":263961.33846873842},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":267954.70213694923},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":277387.02712126332},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":281460.2580628384},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":285533.48900441348},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":289606.71994598862},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":293679.95088756364},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":297753.18182913872},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":307862.94102612807},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":312017.63658653462},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":316172.33214694128},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":320327.02770734782},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":324481.72326775442},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":328636.41882816103},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":339446.93667633896},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":343684.72614795371},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":347922.51561956841},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":352160.30509118311},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":356398.09456279787},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":360635.88403441256},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":372171.14697614789},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":376493.69223719492},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":380816.23749824188},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":385138.78275928891},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":389461.32802033599},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":393783.87328138296},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":406068.54691327852},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":410477.54307954648},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":414886.53924581438},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":419295.53541208239},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":423704.53157835035},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":428113.52774461824},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":441172.97438910388},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":445670.15047869727},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":450167.32656829059},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":454664.50265788386},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":459161.67874747718},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":463658.85483707051},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H214,Prdction!$I:$I,$J214,Prdction!$L:$L,$L214))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,null,{"$f":"H225","v":"Себестоимость продаж"},{"$f":"I226","v":"Поставщик-магазин"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L226","v":3},{"$f":"M226","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B229=Lists!$CU$24,SUMIFS($Z229:$FD229,$Z$2:$FD$2,Periods!$Q$18),SUM($Z229:$FD229))","v":1981697.3831139239},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":54.879999999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":115.24799999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":181.10400000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":252.44800000000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":329.27999999999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":411.59999999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":509.3961599999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":604.5580799999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":705.31776000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":811.67519999999979},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":923.63039999999978},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1041.1833599999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1187.6207615999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1318.9442112000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1455.9773759999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1598.7202559999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1747.1728511999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":1901.3351616},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":2102.4313309439995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":2271.3247065599994},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":2446.0419916799997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":2626.5831863039998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":2812.9482904319998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":3005.1373040639992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":3267.2132317439996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":3475.1268010367994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":3688.9807580236798},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":3908.7751027046393},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":4134.5098350796798},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":4366.1849551487994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":4695.876472170241},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":4944.3034855366659},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":5198.7896943510532},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":5459.3350986134019},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":5725.939698323712},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":5998.6034934819845},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":6402.8730137699822},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":6693.3508435452623},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":6990.009052677462},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":7292.8476411665815},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":7601.8666090126235},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":7910.8855768586654},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":8384.3026355987986},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":8699.5019828017612},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":9014.7013300047238},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":9329.9006772076864},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":9645.100024410649},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":9960.2993716136116},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":10481.008693192905},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":10802.512027339926},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":11124.015361486949},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":11445.518695633969},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":11767.022029780992},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":12088.525363928013},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":12658.229272036535},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":12986.162672866498},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":13314.096073696459},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":13642.029474526422},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":13969.962875356383},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":14297.896276186346},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":14918.346270556636},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":15252.838339403197},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":15587.33040824976},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":15921.822477096321},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":16256.31454594288},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":16590.806614789442},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":17263.804657308719},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":17604.986567532214},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":17946.168477755706},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":18287.350387979197},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":18628.532298202692},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":18969.714208426183},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":19697.114041022673},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":20045.119589450635},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":20393.125137878596},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":20741.130686306558},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":21089.136234734524},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":21437.141783162482},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":22220.850278222257},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":22575.815937618776},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":22930.781597015299},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":23285.747256411822},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":23640.712915808341},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":23995.678575204864},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":24837.657119293413},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":25199.722091877866},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":25561.787064462314},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":25923.85203704677},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":26285.917009631219},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":26647.981982215671},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":27550.247893896118},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":27919.554165932259},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":28288.8604379684},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":28658.166710004538},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":29027.472982040679},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":29396.779254076821},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":30361.40723663523},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":30738.099634112092},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":31114.792031588957},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":31491.484429065822},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":31868.176826542687},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":32244.869224019545},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":33273.992853926342},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":33658.21909935274},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":34042.445344779146},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":34426.671590205544},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":34810.897835631949},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":35195.124081058355},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":36290.937333014444},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":36682.848103349374},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":37074.758873684303},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":37466.669644019232},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":37858.580414354161},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":38250.49118468909},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":39415.249994124504},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":39814.998979866126},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":40214.747965607756},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":40614.496951349378},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":41014.245937091007},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":41413.994922832637},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$H229,Prdction!$I:$I,$J229,Prdction!$L:$L,$L229))","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H256","v":"Себестоимость"},{"$f":"I257","v":"Размещения поставщика"},{"$f":"Items!$AL$18","v":"Прочее"},null,{"$f":"L257","v":1},{"$f":"M257","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$FD260,$Z$2:$FD$2,Periods!$Q$18),SUM($Z260:$FD260))","v":1841275.7700283246},null,null,{"$f":"IF(AA$11=\"\",0,AA215/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":25.725000000000001},{"$f":"IF(AB$11=\"\",0,AB215/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":79.747500000000002},{"$f":"IF(AC$11=\"\",0,AC215/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":138.91499999999996},{"$f":"IF(AD$11=\"\",0,AD215/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":203.22749999999996},{"$f":"IF(AE$11=\"\",0,AE215/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":272.685},{"$f":"IF(AF$11=\"\",0,AF215/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":347.28750000000002},{"$f":"IF(AG$11=\"\",0,AG215/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":435.57569999999998},{"$f":"IF(AH$11=\"\",0,AH215/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":522.16605000000004},{"$f":"IF(AI$11=\"\",0,AI215/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":614.00429999999994},{"$f":"IF(AJ$11=\"\",0,AJ215/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":711.09044999999992},{"$f":"IF(AK$11=\"\",0,AK215/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":813.42449999999985},{"$f":"IF(AL$11=\"\",0,AL215/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":921.00644999999986},{"$f":"IF(AM$11=\"\",0,AM215/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1054.5130259999999},{"$f":"IF(AN$11=\"\",0,AN215/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1174.952331},{"$f":"IF(AO$11=\"\",0,AO215/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1300.744494},{"$f":"IF(AP$11=\"\",0,AP215/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1431.8895149999998},{"$f":"IF(AQ$11=\"\",0,AQ215/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1568.3873939999999},{"$f":"IF(AR$11=\"\",0,AR215/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1710.2381309999998},{"$f":"IF(AS$11=\"\",0,AS215/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1894.5905605199998},{"$f":"IF(AT$11=\"\",0,AT215/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2050.1981425799995},{"$f":"IF(AU$11=\"\",0,AU215/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2211.2656397999995},{"$f":"IF(AV$11=\"\",0,AV215/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2377.7930521799999},{"$f":"IF(AW$11=\"\",0,AW215/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2549.7803797199999},{"$f":"IF(AX$11=\"\",0,AX215/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2727.2276224199991},{"$f":"IF(AY$11=\"\",0,AY215/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":2968.3374758855994},{"$f":"IF(AZ$11=\"\",0,AZ215/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":3160.4718903659996},{"$f":"IF(BA$11=\"\",0,BA215/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":3358.1754183095991},{"$f":"IF(BB$11=\"\",0,BB215/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":3561.4480597164002},{"$f":"IF(BC$11=\"\",0,BC215/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":3770.2898145863992},{"$f":"IF(BD$11=\"\",0,BD215/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":3984.7006829195993},{"$f":"IF(BE$11=\"\",0,BE215/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":4288.7742780103208},{"$f":"IF(BF$11=\"\",0,BF215/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":4518.8343551751123},{"$f":"IF(BG$11=\"\",0,BG215/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":4754.5749280723676},{"$f":"IF(BH$11=\"\",0,BH215/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":4995.9959967020886},{"$f":"IF(BI$11=\"\",0,BI215/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":5243.0975610642727},{"$f":"IF(BJ$11=\"\",0,BJ215/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":5495.8796211589188},{"$f":"IF(BK$11=\"\",0,BK215/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":5869.429020525753},{"$f":"IF(BL$11=\"\",0,BL215/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":6138.8549331165204},{"$f":"IF(BM$11=\"\",0,BM215/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":6414.0749513544015},{"$f":"IF(BN$11=\"\",0,BN215/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":6695.0890752393952},{"$f":"IF(BO$11=\"\",0,BO215/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":6981.8973047715026},{"$f":"IF(BP$11=\"\",0,BP215/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":7271.6025871271668},{"$f":"IF(BQ$11=\"\",0,BQ215/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":7712.5340268724876},{"$f":"IF(BR$11=\"\",0,BR215/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":8008.0334148752645},{"$f":"IF(BS$11=\"\",0,BS215/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":8303.5328028780405},{"$f":"IF(BT$11=\"\",0,BT215/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":8599.0321908808182},{"$f":"IF(BU$11=\"\",0,BU215/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":8894.531578883596},{"$f":"IF(BV$11=\"\",0,BV215/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":9190.030966886372},{"$f":"IF(BW$11=\"\",0,BW215/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":9675.2409619869304},{"$f":"IF(BX$11=\"\",0,BX215/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":9976.6503377497647},{"$f":"IF(BY$11=\"\",0,BY215/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":10278.059713512597},{"$f":"IF(BZ$11=\"\",0,BZ215/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":10579.46908927543},{"$f":"IF(CA$11=\"\",0,CA215/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":10880.878465038264},{"$f":"IF(CB$11=\"\",0,CB215/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":11182.287840801095},{"$f":"IF(CC$11=\"\",0,CC215/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":11713.371160895209},{"$f":"IF(CD$11=\"\",0,CD215/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":12020.808724173297},{"$f":"IF(CE$11=\"\",0,CE215/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":12328.246287451386},{"$f":"IF(CF$11=\"\",0,CF215/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":12635.683850729474},{"$f":"IF(CG$11=\"\",0,CG215/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":12943.121414007564},{"$f":"IF(CH$11=\"\",0,CH215/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":13250.558977285655},{"$f":"IF(CI$11=\"\",0,CI215/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":13829.156471375021},{"$f":"IF(CJ$11=\"\",0,CJ215/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":14142.742785918672},{"$f":"IF(CK$11=\"\",0,CK215/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":14456.329100462324},{"$f":"IF(CL$11=\"\",0,CL215/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":14769.915415005971},{"$f":"IF(CM$11=\"\",0,CM215/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":15083.501729549625},{"$f":"IF(CN$11=\"\",0,CN215/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":15397.088044093278},{"$f":"IF(CO$11=\"\",0,CO215/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":16024.887845809662},{"$f":"IF(CP$11=\"\",0,CP215/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":16344.745886644187},{"$f":"IF(CQ$11=\"\",0,CQ215/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":16664.603927478711},{"$f":"IF(CR$11=\"\",0,CR215/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":16984.461968313237},{"$f":"IF(CS$11=\"\",0,CS215/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":17304.320009147759},{"$f":"IF(CT$11=\"\",0,CT215/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":17624.178049982285},{"$f":"IF(CU$11=\"\",0,CU215/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":18302.91681263315},{"$f":"IF(CV$11=\"\",0,CV215/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":18629.172014284362},{"$f":"IF(CW$11=\"\",0,CW215/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":18955.427215935575},{"$f":"IF(CX$11=\"\",0,CX215/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":19281.682417586795},{"$f":"IF(CY$11=\"\",0,CY215/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":19607.937619238008},{"$f":"IF(CZ$11=\"\",0,CZ215/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":19934.19282088922},{"$f":"IF(DA$11=\"\",0,DA215/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":20665.656982991244},{"$f":"IF(DB$11=\"\",0,DB215/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":20998.437288675483},{"$f":"IF(DC$11=\"\",0,DC215/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":21331.217594359725},{"$f":"IF(DD$11=\"\",0,DD215/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":21663.997900043963},{"$f":"IF(DE$11=\"\",0,DE215/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":21996.778205728202},{"$f":"IF(DF$11=\"\",0,DF215/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":22329.558511412441},{"$f":"IF(DG$11=\"\",0,DG215/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":23115.585593438609},{"$f":"IF(DH$11=\"\",0,DH215/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":23455.021505236535},{"$f":"IF(DI$11=\"\",0,DI215/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":23794.45741703446},{"$f":"IF(DJ$11=\"\",0,DJ215/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":24133.893328832382},{"$f":"IF(DK$11=\"\",0,DK215/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":24473.329240630308},{"$f":"IF(DL$11=\"\",0,DL215/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":24812.76515242823},{"$f":"IF(DM$11=\"\",0,DM215/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":25655.245085510669},{"$f":"IF(DN$11=\"\",0,DN215/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":26001.46971554455},{"$f":"IF(DO$11=\"\",0,DO215/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":26347.694345578435},{"$f":"IF(DP$11=\"\",0,DP215/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":26693.91897561232},{"$f":"IF(DQ$11=\"\",0,DQ215/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":27040.143605646197},{"$f":"IF(DR$11=\"\",0,DR215/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":27386.368235680082},{"$f":"IF(DS$11=\"\",0,DS215/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":28287.244723028249},{"$f":"IF(DT$11=\"\",0,DT215/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":28640.393845662809},{"$f":"IF(DU$11=\"\",0,DU215/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":28993.542968297366},{"$f":"IF(DV$11=\"\",0,DV215/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":29346.692090931927},{"$f":"IF(DW$11=\"\",0,DW215/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":29699.841213566488},{"$f":"IF(DX$11=\"\",0,DX215/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":30052.990336201052},{"$f":"IF(DY$11=\"\",0,DY215/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":31014.262248012325},{"$f":"IF(DZ$11=\"\",0,DZ215/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":31374.474353099573},{"$f":"IF(EA$11=\"\",0,EA215/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":31734.686458186825},{"$f":"IF(EB$11=\"\",0,EB215/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":32094.898563274073},{"$f":"IF(EC$11=\"\",0,EC215/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":32455.110668361322},{"$f":"IF(ED$11=\"\",0,ED215/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":32815.322773448577},{"$f":"IF(EE$11=\"\",0,EE215/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":33839.045576106539},{"$f":"IF(EF$11=\"\",0,EF215/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":34206.461923295545},{"$f":"IF(EG$11=\"\",0,EG215/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":34573.878270484536},{"$f":"IF(EH$11=\"\",0,EH215/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":34941.294617673535},{"$f":"IF(EI$11=\"\",0,EI215/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":35308.710964862534},{"$f":"IF(EJ$11=\"\",0,EJ215/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":35676.127312051525},{"$f":"IF(EK$11=\"\",0,EK215/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":36764.414532425333},{"$f":"IF(EL$11=\"\",0,EL215/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":37139.179206558103},{"$f":"IF(EM$11=\"\",0,EM215/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":37513.94388069088},{"$f":"IF(EN$11=\"\",0,EN215/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":37888.708554823657},{"$f":"IF(EO$11=\"\",0,EO215/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":38263.473228956434},{"$f":"IF(EP$11=\"\",0,EP215/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":38638.237903089212},{"$f":"IF(EQ$11=\"\",0,EQ215/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER215/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES215/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET215/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU215/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV215/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW215/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX215/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY215/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ215/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA215/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB215/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC215/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H270","v":"Себестоимость"},{"$f":"I271","v":"Поставщик-магазин"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L271","v":3},{"$f":"M271","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$FD277,$Z$2:$FD$2,Periods!$Q$18),SUM($Z277:$FD277))","v":12282.726553289551},null,null,{"$f":"IF(AA$11=\"\",0,AA232)","v":0.36749999999999994},0.77174999999999994,1.21275,1.6905000000000001,2.2049999999999996,2.7562500000000005,3.3442499999999993,3.9689999999999994,4.6304999999999996,5.3287499999999985,6.0637499999999998,6.8354999999999997,{"$f":"IF(AM$11=\"\",0,AM232)","v":7.8733199999999997},8.7439274999999999,9.6523874999999979,10.598699999999999,11.582865,12.604882500000004,13.664752500000001,14.762474999999997,15.898049999999998,17.0714775,18.282757499999999,19.531889999999997,21.443441249999999,22.808023874999996,24.211594574999999,25.654153350000001,27.135700200000002,28.656235124999998,30.215758125000001,31.814269200000002,33.451768349999995,35.128255574999997,36.843730874999984,38.598194249999999,41.603395071000001,43.490807781749993,45.418378209750003,47.386106355000003,49.393992217499992,51.401878079999989,53.4097639425,55.417649804999989,57.425535667499993,59.43342152999999,61.441307392500001,63.449193254999997,67.420791491025,69.488913929399985,71.557036367774984,73.625158806149997,75.693281244524982,77.761403682899996,79.829526121274981,81.897648559649994,83.965770998024993,86.033893436399993,88.102015874774992,90.170138313150005,95.005408574070714,97.135574685596964,99.265740797123229,101.39590690864948,103.52607302017573,105.65623913170199,107.78640524322823,109.91657135475448,112.04673746628075,114.17690357780697,116.30706968933322,118.43723580085945,124.1844239697573,126.37849506462935,128.57256615950141,130.76663725437342,{"$f":"IF(CY$11=\"\",0,CY232)","v":132.96070834924546},135.15477944411748,137.34885053898952,139.54292163386154,141.73699272873358,143.93106382360565,146.1251349184777,148.31920601334971,155.02867542146842,157.28856864918663,159.54846187690481,161.80835510462299,164.0682483323412,166.32814156005938,168.58803478777762,170.8479280154958,173.10782124321398,175.36771447093219,177.62760769865039,179.88750092636857,187.61181597870936,189.93950600325908,192.26719602780886,194.59488605235859,196.92257607690837,199.2502661014581,201.57795612600782,203.90564615055757,206.2333361751073,208.56102619965708,210.88871622420683,213.21640624875656,222.01041916150555,224.40793988679172,226.80546061207792,229.20298133736421,231.60050206265038,233.99802278793666,236.39554351322289,238.79306423850915,241.1905849637954,243.5881056890816,245.98562641436786,248.38314713965408,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":297},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H291","v":"Себестоимость"},{"$f":"I292","v":"Все сервисы магазина"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L292","v":6},{"$f":"M292","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B297=Lists!$CU$24,SUMIFS($Z297:$FD297,$Z$2:$FD$2,Periods!$Q$18),SUM($Z297:$FD297))","v":18061498.815901168},null,null,{"$f":"IF(AA$11=\"\",0,AA252)","v":0},45.937499999999993,933.85637019230774,1983.7932692307693,3349.7271634615386,5185.6370192307704,7635.3955528846136,10659.408173076923,14218.08028846154,18271.817307692301,22781.024639423078,27706.107692307691,{"$f":"IF(AM$11=\"\",0,AM252)","v":33997.696031249994},39804.888274038472,45918.085222355759,50917.071995192309,55901.227139423092,60629.149975961525,64859.439825721151,68350.696009615378,71164.992987980761,73364.405221153851,75011.007169471151,76166.873293269222,79200.900394471173,80059.687723413474,80690.113649603372,81241.401281249986,81862.773726562533,82703.454093749999,83741.511590625014,84955.015424999991,86322.034804687486,87820.6389375,89428.897031249988,91124.878293749993,95673.251490796887,97533.055770937499,99415.448767031252,101297.841763125,103180.23475921873,105062.62775531248,106945.02075140625,108827.4137475,110709.80674359376,112592.19973968748,114474.59273578123,116356.985731875,121786.5600898078,123725.42487578436,125664.28966176091,127603.15444773747,129542.01923371405,131480.88401969062,133419.74880566719,135358.61359164372,137297.47837762028,139236.34316359687,141175.20794957344,143114.07273555,149404.52564717233,151401.55637672817,153398.58710628405,155395.61783583992,157392.64856539576,159389.67929495167,161386.71002450748,163383.74075406336,165380.77148361917,167377.80221317508,169374.83294273092,171371.8636722868,178569.96123389795,180626.90288534045,182683.844536783,184740.78618822555,{"$f":"IF(CY$11=\"\",0,CY252)","v":186797.72783966808},188854.6694911106,190911.61114255313,192968.55279399568,195025.49444543821,197082.43609688076,199139.37774832328,201196.31939976578,209350.85888274462,211469.50878373045,213588.15868471624,215706.80858570206,217825.45848668783,219944.10838767368,222062.7582886595,224181.4081896453,226300.05809063112,228418.70799161689,230537.35789260274,232656.00779358853,241817.89742541156,244000.10682342693,246182.31622144231,248364.52561945771,250546.73501747311,252728.94441548848,254911.15381350386,257093.36321151923,259275.57260953463,261457.78200755003,263639.99140556541,265822.20080358081,276044.54250764404,278292.21818759991,280539.89386755577,282787.56954751164,285035.24522746744,287282.92090742325,289530.59658737917,291778.27226733498,294025.94794729084,296273.62362724671,298521.29930720251,300768.97498715838,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},{"$f":"B309","v":"BS"},null,null,null,null,null,{"$f":"H309","v":"Незавершенное производство"},{"$f":"Items!$AL$18","v":"Прочее"},null,null,{"$f":"L311+1","v":3},{"$f":"M309","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B312=Lists!$CU$24,SUMIFS($Z312:$FD312,$Z$2:$FD$2,Periods!$Q$18),SUM($Z312:$FD312))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z176:AA176)-SUM($Z304:AA304))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z176:AB176)-SUM($Z304:AB304))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z176:AC176)-SUM($Z304:AC304))","v":-1.1368683772161603E-13},{"$f":"IF(AD$11=\"\",0,SUM($Z176:AD176)-SUM($Z304:AD304))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z176:AE176)-SUM($Z304:AE304))","v":4.5474735088646412E-13},{"$f":"IF(AF$11=\"\",0,SUM($Z176:AF176)-SUM($Z304:AF304))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z176:AG176)-SUM($Z304:AG304))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z176:AH176)-SUM($Z304:AH304))","v":-1.8189894035458565E-12},{"$f":"IF(AI$11=\"\",0,SUM($Z176:AI176)-SUM($Z304:AI304))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z176:AJ176)-SUM($Z304:AJ304))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z176:AK176)-SUM($Z304:AK304))","v":3.637978807091713E-12},{"$f":"IF(AL$11=\"\",0,SUM($Z176:AL176)-SUM($Z304:AL304))","v":7.2759576141834259E-12},{"$f":"IF(AM$11=\"\",0,SUM($Z176:AM176)-SUM($Z304:AM304))","v":7.2759576141834259E-12},{"$f":"IF(AN$11=\"\",0,SUM($Z176:AN176)-SUM($Z304:AN304))","v":1.4551915228366852E-11},{"$f":"IF(AO$11=\"\",0,SUM($Z176:AO176)-SUM($Z304:AO304))","v":2.9103830456733704E-11},{"$f":"IF(AP$11=\"\",0,SUM($Z176:AP176)-SUM($Z304:AP304))","v":2.9103830456733704E-11},{"$f":"IF(AQ$11=\"\",0,SUM($Z176:AQ176)-SUM($Z304:AQ304))","v":2.9103830456733704E-11},{"$f":"IF(AR$11=\"\",0,SUM($Z176:AR176)-SUM($Z304:AR304))","v":2.9103830456733704E-11},{"$f":"IF(AS$11=\"\",0,SUM($Z176:AS176)-SUM($Z304:AS304))","v":2.9103830456733704E-11},{"$f":"IF(AT$11=\"\",0,SUM($Z176:AT176)-SUM($Z304:AT304))","v":2.9103830456733704E-11},{"$f":"IF(AU$11=\"\",0,SUM($Z176:AU176)-SUM($Z304:AU304))","v":2.9103830456733704E-11},{"$f":"IF(AV$11=\"\",0,SUM($Z176:AV176)-SUM($Z304:AV304))","v":2.9103830456733704E-11},{"$f":"IF(AW$11=\"\",0,SUM($Z176:AW176)-SUM($Z304:AW304))","v":2.9103830456733704E-11},{"$f":"IF(AX$11=\"\",0,SUM($Z176:AX176)-SUM($Z304:AX304))","v":5.8207660913467407E-11},{"$f":"IF(AY$11=\"\",0,SUM($Z176:AY176)-SUM($Z304:AY304))","v":5.8207660913467407E-11},{"$f":"IF(AZ$11=\"\",0,SUM($Z176:AZ176)-SUM($Z304:AZ304))","v":5.8207660913467407E-11},{"$f":"IF(BA$11=\"\",0,SUM($Z176:BA176)-SUM($Z304:BA304))","v":5.8207660913467407E-11},{"$f":"IF(BB$11=\"\",0,SUM($Z176:BB176)-SUM($Z304:BB304))","v":5.8207660913467407E-11},{"$f":"IF(BC$11=\"\",0,SUM($Z176:BC176)-SUM($Z304:BC304))","v":5.8207660913467407E-11},{"$f":"IF(BD$11=\"\",0,SUM($Z176:BD176)-SUM($Z304:BD304))","v":5.8207660913467407E-11},{"$f":"IF(BE$11=\"\",0,SUM($Z176:BE176)-SUM($Z304:BE304))","v":5.8207660913467407E-11},{"$f":"IF(BF$11=\"\",0,SUM($Z176:BF176)-SUM($Z304:BF304))","v":5.8207660913467407E-11},{"$f":"IF(BG$11=\"\",0,SUM($Z176:BG176)-SUM($Z304:BG304))","v":1.1641532182693481E-10},{"$f":"IF(BH$11=\"\",0,SUM($Z176:BH176)-SUM($Z304:BH304))","v":1.1641532182693481E-10},{"$f":"IF(BI$11=\"\",0,SUM($Z176:BI176)-SUM($Z304:BI304))","v":1.1641532182693481E-10},{"$f":"IF(BJ$11=\"\",0,SUM($Z176:BJ176)-SUM($Z304:BJ304))","v":1.1641532182693481E-10},{"$f":"IF(BK$11=\"\",0,SUM($Z176:BK176)-SUM($Z304:BK304))","v":2.3283064365386963E-10},{"$f":"IF(BL$11=\"\",0,SUM($Z176:BL176)-SUM($Z304:BL304))","v":3.4924596548080444E-10},{"$f":"IF(BM$11=\"\",0,SUM($Z176:BM176)-SUM($Z304:BM304))","v":3.4924596548080444E-10},{"$f":"IF(BN$11=\"\",0,SUM($Z176:BN176)-SUM($Z304:BN304))","v":4.6566128730773926E-10},{"$f":"IF(BO$11=\"\",0,SUM($Z176:BO176)-SUM($Z304:BO304))","v":4.6566128730773926E-10},{"$f":"IF(BP$11=\"\",0,SUM($Z176:BP176)-SUM($Z304:BP304))","v":4.6566128730773926E-10},{"$f":"IF(BQ$11=\"\",0,SUM($Z176:BQ176)-SUM($Z304:BQ304))","v":4.6566128730773926E-10},{"$f":"IF(BR$11=\"\",0,SUM($Z176:BR176)-SUM($Z304:BR304))","v":4.6566128730773926E-10},{"$f":"IF(BS$11=\"\",0,SUM($Z176:BS176)-SUM($Z304:BS304))","v":4.6566128730773926E-10},{"$f":"IF(BT$11=\"\",0,SUM($Z176:BT176)-SUM($Z304:BT304))","v":4.6566128730773926E-10},{"$f":"IF(BU$11=\"\",0,SUM($Z176:BU176)-SUM($Z304:BU304))","v":4.6566128730773926E-10},{"$f":"IF(BV$11=\"\",0,SUM($Z176:BV176)-SUM($Z304:BV304))","v":4.6566128730773926E-10},{"$f":"IF(BW$11=\"\",0,SUM($Z176:BW176)-SUM($Z304:BW304))","v":4.6566128730773926E-10},{"$f":"IF(BX$11=\"\",0,SUM($Z176:BX176)-SUM($Z304:BX304))","v":4.6566128730773926E-10},{"$f":"IF(BY$11=\"\",0,SUM($Z176:BY176)-SUM($Z304:BY304))","v":4.6566128730773926E-10},{"$f":"IF(BZ$11=\"\",0,SUM($Z176:BZ176)-SUM($Z304:BZ304))","v":4.6566128730773926E-10},{"$f":"IF(CA$11=\"\",0,SUM($Z176:CA176)-SUM($Z304:CA304))","v":4.6566128730773926E-10},{"$f":"IF(CB$11=\"\",0,SUM($Z176:CB176)-SUM($Z304:CB304))","v":4.6566128730773926E-10},{"$f":"IF(CC$11=\"\",0,SUM($Z176:CC176)-SUM($Z304:CC304))","v":4.6566128730773926E-10},{"$f":"IF(CD$11=\"\",0,SUM($Z176:CD176)-SUM($Z304:CD304))","v":4.6566128730773926E-10},{"$f":"IF(CE$11=\"\",0,SUM($Z176:CE176)-SUM($Z304:CE304))","v":4.6566128730773926E-10},{"$f":"IF(CF$11=\"\",0,SUM($Z176:CF176)-SUM($Z304:CF304))","v":4.6566128730773926E-10},{"$f":"IF(CG$11=\"\",0,SUM($Z176:CG176)-SUM($Z304:CG304))","v":4.6566128730773926E-10},{"$f":"IF(CH$11=\"\",0,SUM($Z176:CH176)-SUM($Z304:CH304))","v":4.6566128730773926E-10},{"$f":"IF(CI$11=\"\",0,SUM($Z176:CI176)-SUM($Z304:CI304))","v":4.6566128730773926E-10},{"$f":"IF(CJ$11=\"\",0,SUM($Z176:CJ176)-SUM($Z304:CJ304))","v":4.6566128730773926E-10},{"$f":"IF(CK$11=\"\",0,SUM($Z176:CK176)-SUM($Z304:CK304))","v":4.6566128730773926E-10},{"$f":"IF(CL$11=\"\",0,SUM($Z176:CL176)-SUM($Z304:CL304))","v":4.6566128730773926E-10},{"$f":"IF(CM$11=\"\",0,SUM($Z176:CM176)-SUM($Z304:CM304))","v":4.6566128730773926E-10},{"$f":"IF(CN$11=\"\",0,SUM($Z176:CN176)-SUM($Z304:CN304))","v":4.6566128730773926E-10},{"$f":"IF(CO$11=\"\",0,SUM($Z176:CO176)-SUM($Z304:CO304))","v":4.6566128730773926E-10},{"$f":"IF(CP$11=\"\",0,SUM($Z176:CP176)-SUM($Z304:CP304))","v":4.6566128730773926E-10},{"$f":"IF(CQ$11=\"\",0,SUM($Z176:CQ176)-SUM($Z304:CQ304))","v":4.6566128730773926E-10},{"$f":"IF(CR$11=\"\",0,SUM($Z176:CR176)-SUM($Z304:CR304))","v":4.6566128730773926E-10},{"$f":"IF(CS$11=\"\",0,SUM($Z176:CS176)-SUM($Z304:CS304))","v":4.6566128730773926E-10},{"$f":"IF(CT$11=\"\",0,SUM($Z176:CT176)-SUM($Z304:CT304))","v":4.6566128730773926E-10},{"$f":"IF(CU$11=\"\",0,SUM($Z176:CU176)-SUM($Z304:CU304))","v":4.6566128730773926E-10},{"$f":"IF(CV$11=\"\",0,SUM($Z176:CV176)-SUM($Z304:CV304))","v":4.6566128730773926E-10},{"$f":"IF(CW$11=\"\",0,SUM($Z176:CW176)-SUM($Z304:CW304))","v":4.6566128730773926E-10},{"$f":"IF(CX$11=\"\",0,SUM($Z176:CX176)-SUM($Z304:CX304))","v":4.6566128730773926E-10},{"$f":"IF(CY$11=\"\",0,SUM($Z176:CY176)-SUM($Z304:CY304))","v":4.6566128730773926E-10},{"$f":"IF(CZ$11=\"\",0,SUM($Z176:CZ176)-SUM($Z304:CZ304))","v":0},{"$f":"IF(DA$11=\"\",0,SUM($Z176:DA176)-SUM($Z304:DA304))","v":0},{"$f":"IF(DB$11=\"\",0,SUM($Z176:DB176)-SUM($Z304:DB304))","v":0},{"$f":"IF(DC$11=\"\",0,SUM($Z176:DC176)-SUM($Z304:DC304))","v":0},{"$f":"IF(DD$11=\"\",0,SUM($Z176:DD176)-SUM($Z304:DD304))","v":0},{"$f":"IF(DE$11=\"\",0,SUM($Z176:DE176)-SUM($Z304:DE304))","v":0},{"$f":"IF(DF$11=\"\",0,SUM($Z176:DF176)-SUM($Z304:DF304))","v":0},{"$f":"IF(DG$11=\"\",0,SUM($Z176:DG176)-SUM($Z304:DG304))","v":-4.6566128730773926E-10},{"$f":"IF(DH$11=\"\",0,SUM($Z176:DH176)-SUM($Z304:DH304))","v":-9.3132257461547852E-10},{"$f":"IF(DI$11=\"\",0,SUM($Z176:DI176)-SUM($Z304:DI304))","v":-9.3132257461547852E-10},{"$f":"IF(DJ$11=\"\",0,SUM($Z176:DJ176)-SUM($Z304:DJ304))","v":-9.3132257461547852E-10},{"$f":"IF(DK$11=\"\",0,SUM($Z176:DK176)-SUM($Z304:DK304))","v":-9.3132257461547852E-10},{"$f":"IF(DL$11=\"\",0,SUM($Z176:DL176)-SUM($Z304:DL304))","v":-9.3132257461547852E-10},{"$f":"IF(DM$11=\"\",0,SUM($Z176:DM176)-SUM($Z304:DM304))","v":-9.3132257461547852E-10},{"$f":"IF(DN$11=\"\",0,SUM($Z176:DN176)-SUM($Z304:DN304))","v":-9.3132257461547852E-10},{"$f":"IF(DO$11=\"\",0,SUM($Z176:DO176)-SUM($Z304:DO304))","v":-9.3132257461547852E-10},{"$f":"IF(DP$11=\"\",0,SUM($Z176:DP176)-SUM($Z304:DP304))","v":-9.3132257461547852E-10},{"$f":"IF(DQ$11=\"\",0,SUM($Z176:DQ176)-SUM($Z304:DQ304))","v":-9.3132257461547852E-10},{"$f":"IF(DR$11=\"\",0,SUM($Z176:DR176)-SUM($Z304:DR304))","v":-9.3132257461547852E-10},{"$f":"IF(DS$11=\"\",0,SUM($Z176:DS176)-SUM($Z304:DS304))","v":-9.3132257461547852E-10},{"$f":"IF(DT$11=\"\",0,SUM($Z176:DT176)-SUM($Z304:DT304))","v":-9.3132257461547852E-10},{"$f":"IF(DU$11=\"\",0,SUM($Z176:DU176)-SUM($Z304:DU304))","v":-9.3132257461547852E-10},{"$f":"IF(DV$11=\"\",0,SUM($Z176:DV176)-SUM($Z304:DV304))","v":-9.3132257461547852E-10},{"$f":"IF(DW$11=\"\",0,SUM($Z176:DW176)-SUM($Z304:DW304))","v":-9.3132257461547852E-10},{"$f":"IF(DX$11=\"\",0,SUM($Z176:DX176)-SUM($Z304:DX304))","v":-9.3132257461547852E-10},{"$f":"IF(DY$11=\"\",0,SUM($Z176:DY176)-SUM($Z304:DY304))","v":-9.3132257461547852E-10},{"$f":"IF(DZ$11=\"\",0,SUM($Z176:DZ176)-SUM($Z304:DZ304))","v":-9.3132257461547852E-10},{"$f":"IF(EA$11=\"\",0,SUM($Z176:EA176)-SUM($Z304:EA304))","v":-9.3132257461547852E-10},{"$f":"IF(EB$11=\"\",0,SUM($Z176:EB176)-SUM($Z304:EB304))","v":-9.3132257461547852E-10},{"$f":"IF(EC$11=\"\",0,SUM($Z176:EC176)-SUM($Z304:EC304))","v":-9.3132257461547852E-10},{"$f":"IF(ED$11=\"\",0,SUM($Z176:ED176)-SUM($Z304:ED304))","v":-9.3132257461547852E-10},{"$f":"IF(EE$11=\"\",0,SUM($Z176:EE176)-SUM($Z304:EE304))","v":-9.3132257461547852E-10},{"$f":"IF(EF$11=\"\",0,SUM($Z176:EF176)-SUM($Z304:EF304))","v":-9.3132257461547852E-10},{"$f":"IF(EG$11=\"\",0,SUM($Z176:EG176)-SUM($Z304:EG304))","v":-9.3132257461547852E-10},{"$f":"IF(EH$11=\"\",0,SUM($Z176:EH176)-SUM($Z304:EH304))","v":-9.3132257461547852E-10},{"$f":"IF(EI$11=\"\",0,SUM($Z176:EI176)-SUM($Z304:EI304))","v":-9.3132257461547852E-10},{"$f":"IF(EJ$11=\"\",0,SUM($Z176:EJ176)-SUM($Z304:EJ304))","v":-9.3132257461547852E-10},{"$f":"IF(EK$11=\"\",0,SUM($Z176:EK176)-SUM($Z304:EK304))","v":-9.3132257461547852E-10},{"$f":"IF(EL$11=\"\",0,SUM($Z176:EL176)-SUM($Z304:EL304))","v":0},{"$f":"IF(EM$11=\"\",0,SUM($Z176:EM176)-SUM($Z304:EM304))","v":0},{"$f":"IF(EN$11=\"\",0,SUM($Z176:EN176)-SUM($Z304:EN304))","v":0},{"$f":"IF(EO$11=\"\",0,SUM($Z176:EO176)-SUM($Z304:EO304))","v":0},{"$f":"IF(EP$11=\"\",0,SUM($Z176:EP176)-SUM($Z304:EP304))","v":0},{"$f":"IF(EQ$11=\"\",0,SUM($Z176:EQ176)-SUM($Z304:EQ304))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z176:ER176)-SUM($Z304:ER304))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z176:ES176)-SUM($Z304:ES304))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z176:ET176)-SUM($Z304:ET304))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z176:EU176)-SUM($Z304:EU304))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z176:EV176)-SUM($Z304:EV304))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z176:EW176)-SUM($Z304:EW304))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z176:EX176)-SUM($Z304:EX304))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z176:EY176)-SUM($Z304:EY304))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z176:EZ176)-SUM($Z304:EZ304))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z176:FA176)-SUM($Z304:FA304))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z176:FB176)-SUM($Z304:FB304))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z176:FC176)-SUM($Z304:FC304))","v":0}]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,{"$f":"H327","v":"АКТИВЫ"},{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z330:$FD330,$Z$2:$FD$2,Periods!$Q$18)","v":-1.1920928955078125E-7},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.8189894035458565E-12},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9103830456733704E-11},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9103830456733704E-11},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1641532182693481E-10},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.3283064365386963E-10},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-4.6566128730773926E-10},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-4.6566128730773926E-10},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-9.3132257461547852E-10},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-9.3132257461547852E-10},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-9.3132257461547852E-10},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.862645149230957E-9},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":7.4505805969238281E-9},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":7.4505805969238281E-9},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":7.4505805969238281E-9},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":7.4505805969238281E-9},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.4901161193847656E-8},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.4901161193847656E-8},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.4901161193847656E-8},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.4901161193847656E-8},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-5.9604644775390625E-8},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-5.9604644775390625E-8},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-5.9604644775390625E-8},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.9802322387695313E-8},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-5.9604644775390625E-8},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$15:CV329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$15:CW329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$15:CX329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$15:CY329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$15:CZ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$15:DA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$15:DB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$15:DC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$15:DD329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$15:DE329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$15:DF329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":1.1920928955078125E-7},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$15:DG329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":1.1920928955078125E-7},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$15:DH329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":1.1920928955078125E-7},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$15:DI329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$15:DJ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":1.1920928955078125E-7},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$15:DK329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$15:DL329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$15:DM329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":5.9604644775390625E-8},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$15:DN329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$15:DO329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$15:DP329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$15:DQ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$15:DR329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$15:DS329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.384185791015625E-7},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$15:DT329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$15:DU329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$15:DV329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$15:DW329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$15:DX329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$15:DY329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$15:DZ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$15:EA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$15:EB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$15:EC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-2.384185791015625E-7},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$15:ED329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$15:EE329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$15:EF329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$15:EG329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$15:EH329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$15:EI329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":1.1920928955078125E-7},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$15:EJ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$15:EK329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$15:EL329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$15:EM329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$15:EN329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$15:EO329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$15:EP329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":-1.1920928955078125E-7},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$15:EQ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$15:ER329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$15:ES329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$15:ET329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$15:EU329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$15:EV329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$15:EW329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$15:EX329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$15:EY329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$15:EZ329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$15:FA329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$15:FB329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$15:FC329,$H$15:$H329,$I330,$I$15:$I329,\"\"))","v":0}]
[{"$f":"ROW()","v":345},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"I344","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L345)=0,$L345=0,$L345=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L345)))","v":"Размещения поставщика"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B345=Lists!$CU$24,SUMIFS($Z345:$FD345,$Z$2:$FD$2,Periods!$Q$18),SUM($Z345:$FD345))","v":7797191.4547199933},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":62208},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CV$11=\"\",0,SUMIFS(Prdction!CV:CV,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CW$11=\"\",0,SUMIFS(Prdction!CW:CW,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CX$11=\"\",0,SUMIFS(Prdction!CX:CX,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CY$11=\"\",0,SUMIFS(Prdction!CY:CY,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Prdction!CZ:CZ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(DA$11=\"\",0,SUMIFS(Prdction!DA:DA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(DB$11=\"\",0,SUMIFS(Prdction!DB:DB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(DC$11=\"\",0,SUMIFS(Prdction!DC:DC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(DD$11=\"\",0,SUMIFS(Prdction!DD:DD,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":74649.599999999991},{"$f":"IF(DE$11=\"\",0,SUMIFS(Prdction!DE:DE,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DF$11=\"\",0,SUMIFS(Prdction!DF:DF,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DG$11=\"\",0,SUMIFS(Prdction!DG:DG,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DH$11=\"\",0,SUMIFS(Prdction!DH:DH,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DI$11=\"\",0,SUMIFS(Prdction!DI:DI,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Prdction!DJ:DJ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DK$11=\"\",0,SUMIFS(Prdction!DK:DK,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DL$11=\"\",0,SUMIFS(Prdction!DL:DL,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DM$11=\"\",0,SUMIFS(Prdction!DM:DM,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DN$11=\"\",0,SUMIFS(Prdction!DN:DN,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DO$11=\"\",0,SUMIFS(Prdction!DO:DO,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DP$11=\"\",0,SUMIFS(Prdction!DP:DP,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":89579.51999999999},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Prdction!DQ:DQ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DR$11=\"\",0,SUMIFS(Prdction!DR:DR,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DS$11=\"\",0,SUMIFS(Prdction!DS:DS,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DT$11=\"\",0,SUMIFS(Prdction!DT:DT,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DU$11=\"\",0,SUMIFS(Prdction!DU:DU,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DV$11=\"\",0,SUMIFS(Prdction!DV:DV,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DW$11=\"\",0,SUMIFS(Prdction!DW:DW,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DX$11=\"\",0,SUMIFS(Prdction!DX:DX,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DY$11=\"\",0,SUMIFS(Prdction!DY:DY,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Prdction!DZ:DZ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(EA$11=\"\",0,SUMIFS(Prdction!EA:EA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(EB$11=\"\",0,SUMIFS(Prdction!EB:EB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":107495.42399999998},{"$f":"IF(EC$11=\"\",0,SUMIFS(Prdction!EC:EC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(ED$11=\"\",0,SUMIFS(Prdction!ED:ED,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EE$11=\"\",0,SUMIFS(Prdction!EE:EE,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EF$11=\"\",0,SUMIFS(Prdction!EF:EF,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EG$11=\"\",0,SUMIFS(Prdction!EG:EG,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EH$11=\"\",0,SUMIFS(Prdction!EH:EH,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EI$11=\"\",0,SUMIFS(Prdction!EI:EI,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Prdction!EJ:EJ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EK$11=\"\",0,SUMIFS(Prdction!EK:EK,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EL$11=\"\",0,SUMIFS(Prdction!EL:EL,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EM$11=\"\",0,SUMIFS(Prdction!EM:EM,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EN$11=\"\",0,SUMIFS(Prdction!EN:EN,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":128994.50879999998},{"$f":"IF(EO$11=\"\",0,SUMIFS(Prdction!EO:EO,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":154793.41055999999},{"$f":"IF(EP$11=\"\",0,SUMIFS(Prdction!EP:EP,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":154793.41055999999},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Prdction!EQ:EQ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Prdction!ER:ER,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Prdction!ES:ES,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Prdction!ET:ET,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Prdction!EU:EU,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Prdction!EV:EV,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Prdction!EW:EW,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Prdction!EX:EX,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Prdction!EY:EY,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Prdction!EZ:EZ,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Prdction!FA:FA,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Prdction!FB:FB,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Prdction!FC:FC,Prdction!$H:$H,$I345,Prdction!$L:$L,$L345,Prdction!$Q:$Q,$Q345))","v":0}]
[{"$f":"ROW()","v":364},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"I362","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L364)=0,$L364=0,$L364=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L364)))","v":"Пользователь поставщика"},null,{"$f":"L363+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B364=Lists!$CU$24,SUMIFS($Z364:$FD364,$Z$2:$FD$2,Periods!$Q$18),SUM($Z364:$FD364))","v":14451150},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":525},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":1102.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":1732.4999999999998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":2414.9999999999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":3150},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":3937.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":4777.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":5670},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":6614.9999999999991},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":7612.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":8662.4999999999982},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":9765},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":10920},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":12127.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":13387.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":14700},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":16065},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":17482.5},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":18952.5},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":20475},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":22050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":23677.5},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":25357.499999999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":27090},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":28875},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":30712.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":32602.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":34545},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":36540},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":38587.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":40687.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":42839.999999999993},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":45044.999999999993},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":47302.499999999993},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":49612.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":51975},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":54389.999999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":56857.499999999993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":59377.499999999993},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":61950},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":64575},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":67200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":69824.999999999985},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":72449.999999999985},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":75074.999999999985},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":77700},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":80325},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":82950},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":85575},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":88200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":90825},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":93450},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":96075},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":98700},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":101325},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":103950},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":106575},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":109200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":111825},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":114450},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":117075},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":119700},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":122325},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":124950},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":127575},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":130200},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":132825},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":135449.99999999997},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":138074.99999999997},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":140699.99999999997},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":143324.99999999997},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":145949.99999999997},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":148574.99999999997},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":151199.99999999997},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":153825},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":156450},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":159075},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":161700},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":164325},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":166950},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":169575},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":172200},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":174825},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":177450},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":180075},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":182700},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":185325},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":187950},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":190575},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":193200},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":195825},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":198450},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":201075},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":203700},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":206325},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":208950},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":211575},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":214200},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":216825},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":219450},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":222075},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":224700},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":227325},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":229950},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":232575},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":235200},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":237825},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":240450},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":243075},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":245700},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":248325},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":250950},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":253575},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":256200},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":258825},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":261450},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":264075},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":266700},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":269324.99999999994},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":271949.99999999994},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0}]
[{"$f":"ROW()","v":379},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",{"$f":"J345","v":"Размещения поставщика"},null,{"$f":"L345","v":1},{"$f":"M378","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B379=Lists!$CU$24,SUMIFS($Z379:$FD379,$Z$2:$FD$2,Periods!$Q$18),SUM($Z379:$FD379))","v":6497659.5455999933},null,null,{"$f":"IF(AA$11=\"\",0,AA345/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB345/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC345/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD345/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE345/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF345/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG345/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH345/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI345/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ345/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK345/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AL$11=\"\",0,AL345/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AM$11=\"\",0,AM345/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AN$11=\"\",0,AN345/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AO$11=\"\",0,AO345/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AP$11=\"\",0,AP345/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AQ$11=\"\",0,AQ345/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AR$11=\"\",0,AR345/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AS$11=\"\",0,AS345/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AT$11=\"\",0,AT345/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AU$11=\"\",0,AU345/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AV$11=\"\",0,AV345/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AW$11=\"\",0,AW345/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AX$11=\"\",0,AX345/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AY$11=\"\",0,AY345/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AZ$11=\"\",0,AZ345/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BA$11=\"\",0,BA345/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BB$11=\"\",0,BB345/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BC$11=\"\",0,BC345/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BD$11=\"\",0,BD345/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BE$11=\"\",0,BE345/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BF$11=\"\",0,BF345/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BG$11=\"\",0,BG345/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BH$11=\"\",0,BH345/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BI$11=\"\",0,BI345/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BJ$11=\"\",0,BJ345/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BK$11=\"\",0,BK345/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BL$11=\"\",0,BL345/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BM$11=\"\",0,BM345/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BN$11=\"\",0,BN345/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BO$11=\"\",0,BO345/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BP$11=\"\",0,BP345/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BQ$11=\"\",0,BQ345/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BR$11=\"\",0,BR345/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BS$11=\"\",0,BS345/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BT$11=\"\",0,BT345/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BU$11=\"\",0,BU345/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BV$11=\"\",0,BV345/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BW$11=\"\",0,BW345/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BX$11=\"\",0,BX345/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BY$11=\"\",0,BY345/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BZ$11=\"\",0,BZ345/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CA$11=\"\",0,CA345/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CB$11=\"\",0,CB345/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CC$11=\"\",0,CC345/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CD$11=\"\",0,CD345/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CE$11=\"\",0,CE345/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CF$11=\"\",0,CF345/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CG$11=\"\",0,CG345/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CH$11=\"\",0,CH345/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CI$11=\"\",0,CI345/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CJ$11=\"\",0,CJ345/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CK$11=\"\",0,CK345/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CL$11=\"\",0,CL345/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CM$11=\"\",0,CM345/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CN$11=\"\",0,CN345/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CO$11=\"\",0,CO345/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CP$11=\"\",0,CP345/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CQ$11=\"\",0,CQ345/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CR$11=\"\",0,CR345/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CS$11=\"\",0,CS345/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CT$11=\"\",0,CT345/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CU$11=\"\",0,CU345/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CV$11=\"\",0,CV345/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CW$11=\"\",0,CW345/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CX$11=\"\",0,CX345/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CY$11=\"\",0,CY345/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(CZ$11=\"\",0,CZ345/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(DA$11=\"\",0,DA345/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(DB$11=\"\",0,DB345/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(DC$11=\"\",0,DC345/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(DD$11=\"\",0,DD345/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":62207.999999999993},{"$f":"IF(DE$11=\"\",0,DE345/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DF$11=\"\",0,DF345/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DG$11=\"\",0,DG345/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DH$11=\"\",0,DH345/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DI$11=\"\",0,DI345/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DJ$11=\"\",0,DJ345/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DK$11=\"\",0,DK345/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DL$11=\"\",0,DL345/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DM$11=\"\",0,DM345/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DN$11=\"\",0,DN345/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DO$11=\"\",0,DO345/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DP$11=\"\",0,DP345/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":74649.599999999991},{"$f":"IF(DQ$11=\"\",0,DQ345/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DR$11=\"\",0,DR345/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DS$11=\"\",0,DS345/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DT$11=\"\",0,DT345/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DU$11=\"\",0,DU345/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DV$11=\"\",0,DV345/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DW$11=\"\",0,DW345/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DX$11=\"\",0,DX345/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DY$11=\"\",0,DY345/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(DZ$11=\"\",0,DZ345/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(EA$11=\"\",0,EA345/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(EB$11=\"\",0,EB345/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":89579.51999999999},{"$f":"IF(EC$11=\"\",0,EC345/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(ED$11=\"\",0,ED345/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EE$11=\"\",0,EE345/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EF$11=\"\",0,EF345/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EG$11=\"\",0,EG345/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EH$11=\"\",0,EH345/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EI$11=\"\",0,EI345/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EJ$11=\"\",0,EJ345/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EK$11=\"\",0,EK345/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EL$11=\"\",0,EL345/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EM$11=\"\",0,EM345/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EN$11=\"\",0,EN345/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":107495.42399999998},{"$f":"IF(EO$11=\"\",0,EO345/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":128994.5088},{"$f":"IF(EP$11=\"\",0,EP345/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":128994.5088},{"$f":"IF(EQ$11=\"\",0,EQ345/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER345/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES345/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET345/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU345/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV345/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW345/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX345/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY345/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ345/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA345/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB345/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC345/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0}]
[{"$f":"ROW()","v":383},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Аккаунт и аналитика магазина",null,5,{"$f":"M381","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B383=Lists!$CU$24,SUMIFS($Z383:$FD383,$Z$2:$FD$2,Periods!$Q$18),SUM($Z383:$FD383))","v":229488.10240000012},null,null,{"$f":"IF(AA$11=\"\",0,AA349/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB349/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC349/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD349/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE349/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF349/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG349/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH349/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AI$11=\"\",0,AI349/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AJ$11=\"\",0,AJ349/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AK$11=\"\",0,AK349/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AL$11=\"\",0,AL349/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AM$11=\"\",0,AM349/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AN$11=\"\",0,AN349/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AO$11=\"\",0,AO349/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AP$11=\"\",0,AP349/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AQ$11=\"\",0,AQ349/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AR$11=\"\",0,AR349/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AS$11=\"\",0,AS349/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":833.33333333333337},{"$f":"IF(AT$11=\"\",0,AT349/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AU$11=\"\",0,AU349/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AV$11=\"\",0,AV349/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AW$11=\"\",0,AW349/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AX$11=\"\",0,AX349/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AY$11=\"\",0,AY349/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(AZ$11=\"\",0,AZ349/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BA$11=\"\",0,BA349/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BB$11=\"\",0,BB349/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BC$11=\"\",0,BC349/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BD$11=\"\",0,BD349/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BE$11=\"\",0,BE349/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1000},{"$f":"IF(BF$11=\"\",0,BF349/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BG$11=\"\",0,BG349/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BH$11=\"\",0,BH349/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BI$11=\"\",0,BI349/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BJ$11=\"\",0,BJ349/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BK$11=\"\",0,BK349/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BL$11=\"\",0,BL349/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BM$11=\"\",0,BM349/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BN$11=\"\",0,BN349/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BO$11=\"\",0,BO349/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BP$11=\"\",0,BP349/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BQ$11=\"\",0,BQ349/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1200},{"$f":"IF(BR$11=\"\",0,BR349/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BS$11=\"\",0,BS349/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BT$11=\"\",0,BT349/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BU$11=\"\",0,BU349/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BV$11=\"\",0,BV349/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BW$11=\"\",0,BW349/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BX$11=\"\",0,BX349/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BY$11=\"\",0,BY349/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(BZ$11=\"\",0,BZ349/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(CA$11=\"\",0,CA349/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(CB$11=\"\",0,CB349/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(CC$11=\"\",0,CC349/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1440},{"$f":"IF(CD$11=\"\",0,CD349/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CE$11=\"\",0,CE349/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CF$11=\"\",0,CF349/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CG$11=\"\",0,CG349/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CH$11=\"\",0,CH349/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CI$11=\"\",0,CI349/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CJ$11=\"\",0,CJ349/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CK$11=\"\",0,CK349/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CL$11=\"\",0,CL349/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CM$11=\"\",0,CM349/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CN$11=\"\",0,CN349/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CO$11=\"\",0,CO349/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":1728},{"$f":"IF(CP$11=\"\",0,CP349/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CQ$11=\"\",0,CQ349/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CR$11=\"\",0,CR349/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CS$11=\"\",0,CS349/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CT$11=\"\",0,CT349/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CU$11=\"\",0,CU349/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CV$11=\"\",0,CV349/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CW$11=\"\",0,CW349/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CX$11=\"\",0,CX349/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CY$11=\"\",0,CY349/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(CZ$11=\"\",0,CZ349/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(DA$11=\"\",0,DA349/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2073.6},{"$f":"IF(DB$11=\"\",0,DB349/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DC$11=\"\",0,DC349/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DD$11=\"\",0,DD349/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DE$11=\"\",0,DE349/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DF$11=\"\",0,DF349/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DG$11=\"\",0,DG349/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DH$11=\"\",0,DH349/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DI$11=\"\",0,DI349/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DJ$11=\"\",0,DJ349/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DK$11=\"\",0,DK349/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DL$11=\"\",0,DL349/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DM$11=\"\",0,DM349/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2488.3200000000002},{"$f":"IF(DN$11=\"\",0,DN349/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DO$11=\"\",0,DO349/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DP$11=\"\",0,DP349/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DQ$11=\"\",0,DQ349/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DR$11=\"\",0,DR349/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DS$11=\"\",0,DS349/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DT$11=\"\",0,DT349/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DU$11=\"\",0,DU349/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DV$11=\"\",0,DV349/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DW$11=\"\",0,DW349/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DX$11=\"\",0,DX349/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DY$11=\"\",0,DY349/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":2985.9839999999999},{"$f":"IF(DZ$11=\"\",0,DZ349/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EA$11=\"\",0,EA349/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EB$11=\"\",0,EB349/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EC$11=\"\",0,EC349/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(ED$11=\"\",0,ED349/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EE$11=\"\",0,EE349/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EF$11=\"\",0,EF349/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EG$11=\"\",0,EG349/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EH$11=\"\",0,EH349/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EI$11=\"\",0,EI349/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EJ$11=\"\",0,EJ349/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EK$11=\"\",0,EK349/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":3583.1807999999996},{"$f":"IF(EL$11=\"\",0,EL349/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":4299.8169600000001},{"$f":"IF(EM$11=\"\",0,EM349/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":4299.8169600000001},{"$f":"IF(EN$11=\"\",0,EN349/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":4299.8169600000001},{"$f":"IF(EO$11=\"\",0,EO349/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":4299.8169600000001},{"$f":"IF(EP$11=\"\",0,EP349/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":4299.8169600000001},{"$f":"IF(EQ$11=\"\",0,EQ349/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER349/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES349/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET349/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU349/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV349/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW349/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX349/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY349/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ349/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA349/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB349/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC349/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E349=\"\",Macro!$Q$43,$E349))),IF($E349=\"\",Macro!$Q$43,$E349))))))","v":0}]
[{"$f":"ROW()","v":398},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Пользователь поставщика",null,2,{"$f":"M396","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B398=Lists!$CU$24,SUMIFS($Z398:$FD398,$Z$2:$FD$2,Periods!$Q$18),SUM($Z398:$FD398))","v":12042625},null,null,{"$f":"IF(AA$11=\"\",0,AA364/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":437.5},{"$f":"IF(AB$11=\"\",0,AB364/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":918.75},{"$f":"IF(AC$11=\"\",0,AC364/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":1443.7499999999998},{"$f":"IF(AD$11=\"\",0,AD364/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":2012.4999999999998},{"$f":"IF(AE$11=\"\",0,AE364/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":2625},{"$f":"IF(AF$11=\"\",0,AF364/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":3281.25},{"$f":"IF(AG$11=\"\",0,AG364/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":3981.25},{"$f":"IF(AH$11=\"\",0,AH364/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":4725},{"$f":"IF(AI$11=\"\",0,AI364/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":5512.4999999999991},{"$f":"IF(AJ$11=\"\",0,AJ364/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":6343.75},{"$f":"IF(AK$11=\"\",0,AK364/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":7218.7499999999991},{"$f":"IF(AL$11=\"\",0,AL364/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":8137.5},{"$f":"IF(AM$11=\"\",0,AM364/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":9100},{"$f":"IF(AN$11=\"\",0,AN364/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":10106.25},{"$f":"IF(AO$11=\"\",0,AO364/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":11156.25},{"$f":"IF(AP$11=\"\",0,AP364/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":12250},{"$f":"IF(AQ$11=\"\",0,AQ364/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":13387.5},{"$f":"IF(AR$11=\"\",0,AR364/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":14568.75},{"$f":"IF(AS$11=\"\",0,AS364/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":15793.75},{"$f":"IF(AT$11=\"\",0,AT364/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":17062.5},{"$f":"IF(AU$11=\"\",0,AU364/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":18375},{"$f":"IF(AV$11=\"\",0,AV364/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":19731.25},{"$f":"IF(AW$11=\"\",0,AW364/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":21131.249999999996},{"$f":"IF(AX$11=\"\",0,AX364/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":22575},{"$f":"IF(AY$11=\"\",0,AY364/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":24062.5},{"$f":"IF(AZ$11=\"\",0,AZ364/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":25593.75},{"$f":"IF(BA$11=\"\",0,BA364/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":27168.75},{"$f":"IF(BB$11=\"\",0,BB364/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":28787.5},{"$f":"IF(BC$11=\"\",0,BC364/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":30450},{"$f":"IF(BD$11=\"\",0,BD364/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":32156.25},{"$f":"IF(BE$11=\"\",0,BE364/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":33906.25},{"$f":"IF(BF$11=\"\",0,BF364/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":35699.999999999993},{"$f":"IF(BG$11=\"\",0,BG364/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":37537.499999999993},{"$f":"IF(BH$11=\"\",0,BH364/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":39418.749999999993},{"$f":"IF(BI$11=\"\",0,BI364/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":41343.75},{"$f":"IF(BJ$11=\"\",0,BJ364/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":43312.5},{"$f":"IF(BK$11=\"\",0,BK364/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":45324.999999999993},{"$f":"IF(BL$11=\"\",0,BL364/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":47381.249999999993},{"$f":"IF(BM$11=\"\",0,BM364/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":49481.249999999993},{"$f":"IF(BN$11=\"\",0,BN364/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":51625},{"$f":"IF(BO$11=\"\",0,BO364/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":53812.5},{"$f":"IF(BP$11=\"\",0,BP364/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":56000},{"$f":"IF(BQ$11=\"\",0,BQ364/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":58187.499999999993},{"$f":"IF(BR$11=\"\",0,BR364/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":60374.999999999993},{"$f":"IF(BS$11=\"\",0,BS364/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":62562.499999999993},{"$f":"IF(BT$11=\"\",0,BT364/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":64750},{"$f":"IF(BU$11=\"\",0,BU364/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":66937.5},{"$f":"IF(BV$11=\"\",0,BV364/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":69125},{"$f":"IF(BW$11=\"\",0,BW364/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":71312.5},{"$f":"IF(BX$11=\"\",0,BX364/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":73500},{"$f":"IF(BY$11=\"\",0,BY364/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":75687.5},{"$f":"IF(BZ$11=\"\",0,BZ364/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":77875},{"$f":"IF(CA$11=\"\",0,CA364/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":80062.5},{"$f":"IF(CB$11=\"\",0,CB364/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":82250},{"$f":"IF(CC$11=\"\",0,CC364/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":84437.5},{"$f":"IF(CD$11=\"\",0,CD364/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":86625},{"$f":"IF(CE$11=\"\",0,CE364/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":88812.5},{"$f":"IF(CF$11=\"\",0,CF364/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":91000},{"$f":"IF(CG$11=\"\",0,CG364/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":93187.5},{"$f":"IF(CH$11=\"\",0,CH364/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":95375},{"$f":"IF(CI$11=\"\",0,CI364/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":97562.5},{"$f":"IF(CJ$11=\"\",0,CJ364/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":99750},{"$f":"IF(CK$11=\"\",0,CK364/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":101937.5},{"$f":"IF(CL$11=\"\",0,CL364/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":104125},{"$f":"IF(CM$11=\"\",0,CM364/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":106312.5},{"$f":"IF(CN$11=\"\",0,CN364/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":108500},{"$f":"IF(CO$11=\"\",0,CO364/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":110687.5},{"$f":"IF(CP$11=\"\",0,CP364/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":112874.99999999999},{"$f":"IF(CQ$11=\"\",0,CQ364/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":115062.49999999999},{"$f":"IF(CR$11=\"\",0,CR364/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":117249.99999999999},{"$f":"IF(CS$11=\"\",0,CS364/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":119437.49999999999},{"$f":"IF(CT$11=\"\",0,CT364/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":121624.99999999999},{"$f":"IF(CU$11=\"\",0,CU364/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":123812.49999999999},{"$f":"IF(CV$11=\"\",0,CV364/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":125999.99999999999},{"$f":"IF(CW$11=\"\",0,CW364/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":128187.5},{"$f":"IF(CX$11=\"\",0,CX364/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":130375},{"$f":"IF(CY$11=\"\",0,CY364/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":132562.5},{"$f":"IF(CZ$11=\"\",0,CZ364/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":134750},{"$f":"IF(DA$11=\"\",0,DA364/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":136937.5},{"$f":"IF(DB$11=\"\",0,DB364/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":139125},{"$f":"IF(DC$11=\"\",0,DC364/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":141312.5},{"$f":"IF(DD$11=\"\",0,DD364/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":143500},{"$f":"IF(DE$11=\"\",0,DE364/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":145687.5},{"$f":"IF(DF$11=\"\",0,DF364/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":147875},{"$f":"IF(DG$11=\"\",0,DG364/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":150062.5},{"$f":"IF(DH$11=\"\",0,DH364/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":152250},{"$f":"IF(DI$11=\"\",0,DI364/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":154437.5},{"$f":"IF(DJ$11=\"\",0,DJ364/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":156625},{"$f":"IF(DK$11=\"\",0,DK364/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":158812.5},{"$f":"IF(DL$11=\"\",0,DL364/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":161000},{"$f":"IF(DM$11=\"\",0,DM364/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":163187.5},{"$f":"IF(DN$11=\"\",0,DN364/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":165375},{"$f":"IF(DO$11=\"\",0,DO364/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":167562.5},{"$f":"IF(DP$11=\"\",0,DP364/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":169750},{"$f":"IF(DQ$11=\"\",0,DQ364/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":171937.5},{"$f":"IF(DR$11=\"\",0,DR364/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":174125},{"$f":"IF(DS$11=\"\",0,DS364/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":176312.5},{"$f":"IF(DT$11=\"\",0,DT364/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":178500},{"$f":"IF(DU$11=\"\",0,DU364/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":180687.5},{"$f":"IF(DV$11=\"\",0,DV364/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":182875},{"$f":"IF(DW$11=\"\",0,DW364/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":185062.5},{"$f":"IF(DX$11=\"\",0,DX364/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":187250},{"$f":"IF(DY$11=\"\",0,DY364/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":189437.5},{"$f":"IF(DZ$11=\"\",0,DZ364/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":191625},{"$f":"IF(EA$11=\"\",0,EA364/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":193812.5},{"$f":"IF(EB$11=\"\",0,EB364/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":196000},{"$f":"IF(EC$11=\"\",0,EC364/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":198187.5},{"$f":"IF(ED$11=\"\",0,ED364/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":200375},{"$f":"IF(EE$11=\"\",0,EE364/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":202562.5},{"$f":"IF(EF$11=\"\",0,EF364/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":204750},{"$f":"IF(EG$11=\"\",0,EG364/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":206937.5},{"$f":"IF(EH$11=\"\",0,EH364/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":209125},{"$f":"IF(EI$11=\"\",0,EI364/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":211312.5},{"$f":"IF(EJ$11=\"\",0,EJ364/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":213500},{"$f":"IF(EK$11=\"\",0,EK364/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":215687.5},{"$f":"IF(EL$11=\"\",0,EL364/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":217875},{"$f":"IF(EM$11=\"\",0,EM364/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":220062.5},{"$f":"IF(EN$11=\"\",0,EN364/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":222250},{"$f":"IF(EO$11=\"\",0,EO364/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":224437.49999999997},{"$f":"IF(EP$11=\"\",0,EP364/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":226624.99999999997},{"$f":"IF(EQ$11=\"\",0,EQ364/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER364/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES364/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET364/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU364/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV364/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW364/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX364/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY364/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ364/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA364/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB364/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC364/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E364=\"\",Macro!$Q$43,$E364))),IF($E364=\"\",Macro!$Q$43,$E364))))))","v":0}]
[{"$f":"ROW()","v":413},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X413-SUMIFS($X414:$X445,$J414:$J445,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B413=Lists!$CU$24,SUMIFS($Z413:$FD413,$Z$2:$FD$2,Periods!$Q$18),SUM($Z413:$FD413))","v":270709653.82106531},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA414:AA445,$J414:$J445,\"\"))","v":90952.989166666652},187089.61434615386,204545.98344310897,238357.28466666664,272273.51599694835,305682.26773326949,341895.6369943273,398099.80019579805,443756.68284879887,504669.1969866805,590607.01427652827,645702.05222933134,{"$f":"IF(AM$11=\"\",0,SUMIFS(AM414:AM445,$J414:$J445,\"\"))","v":706984.94525969017},770919.42319696071,831188.71501962142,885477.58088544372,915505.1402532194,946166.6825772255,974762.71838914161,1004487.8215830445,1027852.689353267,1048567.5829192272,1073804.2992026575,1089025.7893908627,1109081.0158637515,1131079.4335357214,1155353.3366172053,1178638.6559178787,1201536.0951478933,1226785.685238047,1252000.1532403375,1283440.2016846081,1311956.3614050068,1340150.4031131249,1381108.4882115163,1411641.2180942455,1449985.0551824239,1490892.2481191859,1523637.0084952558,1556845.5625269273,1590424.0111115682,1619591.4089082922,1648425.4733716827,1681291.5378350732,1710125.6022984639,1740374.9167618544,1778424.9812252452,1807259.0456886359,1844349.4729902071,1885627.7033538795,1914877.989751172,1944128.2761484645,1973378.5625457568,2002628.8489430491,2031879.1353403414,2065967.8217376338,2095218.1081349258,2126084.0070322184,2166393.4934295109,2195643.7798268031,2235388.3512370465,2280621.9765750291,2310300.9715642403,2339979.9665534515,2369658.9615426622,2399337.9565318739,2429016.9515210846,2464502.0265102959,2494181.0214995071,2525711.9296137183,2568661.9646029295,2598340.9595921407,2640879.2378980052,2690281.8955014297,2720402.4603403173,2750523.0251792045,{"$f":"IF(CY$11=\"\",0,SUMIFS(CY414:CY445,$J414:$J445,\"\"))","v":2780643.5900180917},2810764.1548569794,2840884.719695867,2877972.5805347543,2908093.1453736415,2940344.8429937791,2986390.6558326669,3016511.2206715541,3061988.7652737577,3115783.3508157465,3146358.7325998005,3176934.1143838544,3207509.4961679084,3238084.8779519629,3268660.2597360164,3307596.3967200709,3338171.7785041248,3371208.7985084914,3420894.477892546,3451469.8596765995,3500038.46135876,3558457.4921237826,3589501.3353613587,3620545.1785989348,3651589.0218365104,3682632.865074086,3713676.7083116616,3754753.4577892367,3785797.3010268128,3819694.6029557167,3873670.8033132926,3904714.6465508677,3956532.570966769,4019818.5625412213,4051344.9210759243,4082871.2796106273,4114397.6381453304,4145923.9966800334,4177450.355214736,4221016.2012374382,4252542.5597721413,4287387.5362047385,4346432.7232834417,4190207.6018181453,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":428},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H413","v":"Прямые расходы"},{"$f":"I427","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L428=0,$L428=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L428)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L428)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B428=Lists!$CU$24,SUMIFS($Z428:$FD428,$Z$2:$FD$2,Periods!$Q$18),SUM($Z428:$FD428))","v":8899420.7344727237},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":65975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":74255.443739749986},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":75352.814829499985},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":76483.107051942497},{"$f":"IF(CV$11=\"\",0,SUMIFS(Mrkting!CV:CV,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(CW$11=\"\",0,SUMIFS(Mrkting!CW:CW,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(CX$11=\"\",0,SUMIFS(Mrkting!CX:CX,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(CY$11=\"\",0,SUMIFS(Mrkting!CY:CY,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Mrkting!CZ:CZ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DA$11=\"\",0,SUMIFS(Mrkting!DA:DA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DB$11=\"\",0,SUMIFS(Mrkting!DB:DB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DC$11=\"\",0,SUMIFS(Mrkting!DC:DC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DD$11=\"\",0,SUMIFS(Mrkting!DD:DD,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DE$11=\"\",0,SUMIFS(Mrkting!DE:DE,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DF$11=\"\",0,SUMIFS(Mrkting!DF:DF,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":77613.399274384996},{"$f":"IF(DG$11=\"\",0,SUMIFS(Mrkting!DG:DG,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":78777.600263500775},{"$f":"IF(DH$11=\"\",0,SUMIFS(Mrkting!DH:DH,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DI$11=\"\",0,SUMIFS(Mrkting!DI:DI,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Mrkting!DJ:DJ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DK$11=\"\",0,SUMIFS(Mrkting!DK:DK,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DL$11=\"\",0,SUMIFS(Mrkting!DL:DL,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DM$11=\"\",0,SUMIFS(Mrkting!DM:DM,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DN$11=\"\",0,SUMIFS(Mrkting!DN:DN,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DO$11=\"\",0,SUMIFS(Mrkting!DO:DO,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DP$11=\"\",0,SUMIFS(Mrkting!DP:DP,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Mrkting!DQ:DQ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DR$11=\"\",0,SUMIFS(Mrkting!DR:DR,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":79941.801252616555},{"$f":"IF(DS$11=\"\",0,SUMIFS(Mrkting!DS:DS,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":81140.928271405792},{"$f":"IF(DT$11=\"\",0,SUMIFS(Mrkting!DT:DT,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DU$11=\"\",0,SUMIFS(Mrkting!DU:DU,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DV$11=\"\",0,SUMIFS(Mrkting!DV:DV,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DW$11=\"\",0,SUMIFS(Mrkting!DW:DW,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DX$11=\"\",0,SUMIFS(Mrkting!DX:DX,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DY$11=\"\",0,SUMIFS(Mrkting!DY:DY,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Mrkting!DZ:DZ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(EA$11=\"\",0,SUMIFS(Mrkting!EA:EA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(EB$11=\"\",0,SUMIFS(Mrkting!EB:EB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(EC$11=\"\",0,SUMIFS(Mrkting!EC:EC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(ED$11=\"\",0,SUMIFS(Mrkting!ED:ED,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":82340.055290195029},{"$f":"IF(EE$11=\"\",0,SUMIFS(Mrkting!EE:EE,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":83575.156119547959},{"$f":"IF(EF$11=\"\",0,SUMIFS(Mrkting!EF:EF,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EG$11=\"\",0,SUMIFS(Mrkting!EG:EG,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EH$11=\"\",0,SUMIFS(Mrkting!EH:EH,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EI$11=\"\",0,SUMIFS(Mrkting!EI:EI,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Mrkting!EJ:EJ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EK$11=\"\",0,SUMIFS(Mrkting!EK:EK,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EL$11=\"\",0,SUMIFS(Mrkting!EL:EL,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EM$11=\"\",0,SUMIFS(Mrkting!EM:EM,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EN$11=\"\",0,SUMIFS(Mrkting!EN:EN,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EO$11=\"\",0,SUMIFS(Mrkting!EO:EO,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EP$11=\"\",0,SUMIFS(Mrkting!EP:EP,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":84810.256948900889},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Mrkting!EQ:EQ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Mrkting!ER:ER,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Mrkting!ES:ES,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Mrkting!ET:ET,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Mrkting!EU:EU,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Mrkting!EV:EV,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Mrkting!EW:EW,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Mrkting!EX:EX,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Mrkting!EY:EY,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Mrkting!EZ:EZ,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Mrkting!FA:FA,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Mrkting!FB:FB,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Mrkting!FC:FC,Mrkting!$H:$H,$J428,Mrkting!$Q:$Q,$Q428))","v":0}]
[{"$f":"ROW()","v":447},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B447=Lists!$CU$24,SUMIFS($Z447:$FD447,$Z$2:$FD$2,Periods!$Q$18),SUM($Z447:$FD447))","v":757968.9086253047},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z358:AA358)+SUM($Z371:AA371)-SUM($Z428:AA428)-SUM($Z441:AA441))","v":33195.3125},{"$f":"IF(AB$11=\"\",0,SUM($Z358:AB358)+SUM($Z371:AB371)-SUM($Z428:AB428)-SUM($Z441:AB441))","v":33997.670833333337},{"$f":"IF(AC$11=\"\",0,SUM($Z358:AC358)+SUM($Z371:AC371)-SUM($Z428:AC428)-SUM($Z441:AC441))","v":35557.159443108983},{"$f":"IF(AD$11=\"\",0,SUM($Z358:AD358)+SUM($Z371:AD371)-SUM($Z428:AD428)-SUM($Z441:AD441))","v":37318.490352564135},{"$f":"IF(AE$11=\"\",0,SUM($Z358:AE358)+SUM($Z371:AE371)-SUM($Z428:AE428)-SUM($Z441:AE441))","v":39407.409559294902},{"$f":"IF(AF$11=\"\",0,SUM($Z358:AF358)+SUM($Z371:AF371)-SUM($Z428:AF428)-SUM($Z441:AF441))","v":41949.663060897466},{"$f":"IF(AG$11=\"\",0,SUM($Z358:AG358)+SUM($Z371:AG371)-SUM($Z428:AG428)-SUM($Z441:AG441))","v":45062.743646634553},{"$f":"IF(AH$11=\"\",0,SUM($Z358:AH358)+SUM($Z371:AH371)-SUM($Z428:AH428)-SUM($Z441:AH441))","v":48714.316631410213},{"$f":"IF(AI$11=\"\",0,SUM($Z358:AI358)+SUM($Z371:AI371)-SUM($Z428:AI428)-SUM($Z441:AI441))","v":52872.04733012816},{"$f":"IF(AJ$11=\"\",0,SUM($Z358:AJ358)+SUM($Z371:AJ371)-SUM($Z428:AJ428)-SUM($Z441:AJ441))","v":57503.601057692285},{"$f":"IF(AK$11=\"\",0,SUM($Z358:AK358)+SUM($Z371:AK371)-SUM($Z428:AK428)-SUM($Z441:AK441))","v":62576.643129006436},{"$f":"IF(AL$11=\"\",0,SUM($Z358:AL358)+SUM($Z371:AL371)-SUM($Z428:AL428)-SUM($Z441:AL441))","v":68058.838858974457},{"$f":"IF(AM$11=\"\",0,SUM($Z358:AM358)+SUM($Z371:AM371)-SUM($Z428:AM428)-SUM($Z441:AM441))","v":76135.389169375005},{"$f":"IF(AN$11=\"\",0,SUM($Z358:AN358)+SUM($Z371:AN371)-SUM($Z428:AN428)-SUM($Z441:AN441))","v":82524.993131121912},{"$f":"IF(AO$11=\"\",0,SUM($Z358:AO358)+SUM($Z371:AO371)-SUM($Z428:AO428)-SUM($Z441:AO441))","v":89236.111184334848},{"$f":"IF(AP$11=\"\",0,SUM($Z358:AP358)+SUM($Z371:AP371)-SUM($Z428:AP428)-SUM($Z441:AP441))","v":95108.933380608796},{"$f":"IF(AQ$11=\"\",0,SUM($Z358:AQ358)+SUM($Z371:AQ371)-SUM($Z428:AQ428)-SUM($Z441:AQ441))","v":101041.26060400635},{"$f":"IF(AR$11=\"\",0,SUM($Z358:AR358)+SUM($Z371:AR371)-SUM($Z428:AR428)-SUM($Z441:AR441))","v":106835.95444054471},{"$f":"IF(AS$11=\"\",0,SUM($Z358:AS358)+SUM($Z371:AS371)-SUM($Z428:AS428)-SUM($Z441:AS441))","v":112295.87647624221},{"$f":"IF(AT$11=\"\",0,SUM($Z358:AT358)+SUM($Z371:AT371)-SUM($Z428:AT428)-SUM($Z441:AT441))","v":117223.88829711522},{"$f":"IF(AU$11=\"\",0,SUM($Z358:AU358)+SUM($Z371:AU371)-SUM($Z428:AU428)-SUM($Z441:AU441))","v":121670.68263818882},{"$f":"IF(AV$11=\"\",0,SUM($Z358:AV358)+SUM($Z371:AV371)-SUM($Z428:AV428)-SUM($Z441:AV441))","v":125686.95223448658},{"$f":"IF(AW$11=\"\",0,SUM($Z358:AW358)+SUM($Z371:AW371)-SUM($Z428:AW428)-SUM($Z441:AW441))","v":129323.38982103369},{"$f":"IF(AX$11=\"\",0,SUM($Z358:AX358)+SUM($Z371:AX371)-SUM($Z428:AX428)-SUM($Z441:AX441))","v":132630.68813285255},{"$f":"IF(AY$11=\"\",0,SUM($Z358:AY358)+SUM($Z371:AY371)-SUM($Z428:AY428)-SUM($Z441:AY441))","v":139729.32610211708},{"$f":"IF(AZ$11=\"\",0,SUM($Z358:AZ358)+SUM($Z371:AZ371)-SUM($Z428:AZ428)-SUM($Z441:AZ441))","v":143012.44922315981},{"$f":"IF(BA$11=\"\",0,SUM($Z358:BA358)+SUM($Z371:BA371)-SUM($Z428:BA428)-SUM($Z441:BA441))","v":146182.84808000876},{"$f":"IF(BB$11=\"\",0,SUM($Z358:BB358)+SUM($Z371:BB371)-SUM($Z428:BB428)-SUM($Z441:BB441))","v":149362.38482729159},{"$f":"IF(BC$11=\"\",0,SUM($Z358:BC358)+SUM($Z371:BC371)-SUM($Z428:BC428)-SUM($Z441:BC441))","v":152672.92161963554},{"$f":"IF(BD$11=\"\",0,SUM($Z358:BD358)+SUM($Z371:BD371)-SUM($Z428:BD428)-SUM($Z441:BD441))","v":156236.32061166642},{"$f":"IF(BE$11=\"\",0,SUM($Z358:BE358)+SUM($Z371:BE371)-SUM($Z428:BE428)-SUM($Z441:BE441))","v":160034.67215372948},{"$f":"IF(BF$11=\"\",0,SUM($Z358:BF358)+SUM($Z371:BF371)-SUM($Z428:BF428)-SUM($Z441:BF441))","v":164050.06659616716},{"$f":"IF(BG$11=\"\",0,SUM($Z358:BG358)+SUM($Z371:BG371)-SUM($Z428:BG428)-SUM($Z441:BG441))","v":168264.59428932332},{"$f":"IF(BH$11=\"\",0,SUM($Z358:BH358)+SUM($Z371:BH371)-SUM($Z428:BH428)-SUM($Z441:BH441))","v":172660.34558354225},{"$f":"IF(BI$11=\"\",0,SUM($Z358:BI358)+SUM($Z371:BI371)-SUM($Z428:BI428)-SUM($Z441:BI441))","v":177219.41082916781},{"$f":"IF(BJ$11=\"\",0,SUM($Z358:BJ358)+SUM($Z371:BJ371)-SUM($Z428:BJ428)-SUM($Z441:BJ441))","v":181923.88037654292},{"$f":"IF(BK$11=\"\",0,SUM($Z358:BK358)+SUM($Z371:BK371)-SUM($Z428:BK428)-SUM($Z441:BK441))","v":192358.51991329156},{"$f":"IF(BL$11=\"\",0,SUM($Z358:BL358)+SUM($Z371:BL371)-SUM($Z428:BL428)-SUM($Z441:BL441))","v":197448.31559125613},{"$f":"IF(BM$11=\"\",0,SUM($Z358:BM358)+SUM($Z371:BM371)-SUM($Z428:BM428)-SUM($Z441:BM441))","v":202632.53688258491},{"$f":"IF(BN$11=\"\",0,SUM($Z358:BN358)+SUM($Z371:BN371)-SUM($Z428:BN428)-SUM($Z441:BN441))","v":207892.73684813082},{"$f":"IF(BO$11=\"\",0,SUM($Z358:BO358)+SUM($Z371:BO371)-SUM($Z428:BO428)-SUM($Z441:BO441))","v":213228.91548789758},{"$f":"IF(BP$11=\"\",0,SUM($Z358:BP358)+SUM($Z371:BP371)-SUM($Z428:BP428)-SUM($Z441:BP441))","v":218565.09412766062},{"$f":"IF(BQ$11=\"\",0,SUM($Z358:BQ358)+SUM($Z371:BQ371)-SUM($Z428:BQ428)-SUM($Z441:BQ441))","v":223901.27276742645},{"$f":"IF(BR$11=\"\",0,SUM($Z358:BR358)+SUM($Z371:BR371)-SUM($Z428:BR428)-SUM($Z441:BR441))","v":229237.45140719227},{"$f":"IF(BS$11=\"\",0,SUM($Z358:BS358)+SUM($Z371:BS371)-SUM($Z428:BS428)-SUM($Z441:BS441))","v":234573.63004695904},{"$f":"IF(BT$11=\"\",0,SUM($Z358:BT358)+SUM($Z371:BT371)-SUM($Z428:BT428)-SUM($Z441:BT441))","v":239909.80868672393},{"$f":"IF(BU$11=\"\",0,SUM($Z358:BU358)+SUM($Z371:BU371)-SUM($Z428:BU428)-SUM($Z441:BU441))","v":245245.98732648976},{"$f":"IF(BV$11=\"\",0,SUM($Z358:BV358)+SUM($Z371:BV371)-SUM($Z428:BV428)-SUM($Z441:BV441))","v":250582.16596625559},{"$f":"IF(BW$11=\"\",0,SUM($Z358:BW358)+SUM($Z371:BW371)-SUM($Z428:BW428)-SUM($Z441:BW441))","v":263595.89494420215},{"$f":"IF(BX$11=\"\",0,SUM($Z358:BX358)+SUM($Z371:BX371)-SUM($Z428:BX428)-SUM($Z441:BX441))","v":269092.15894315951},{"$f":"IF(BY$11=\"\",0,SUM($Z358:BY358)+SUM($Z371:BY371)-SUM($Z428:BY428)-SUM($Z441:BY441))","v":274588.42294212058},{"$f":"IF(BZ$11=\"\",0,SUM($Z358:BZ358)+SUM($Z371:BZ371)-SUM($Z428:BZ428)-SUM($Z441:BZ441))","v":280084.68694107793},{"$f":"IF(CA$11=\"\",0,SUM($Z358:CA358)+SUM($Z371:CA371)-SUM($Z428:CA428)-SUM($Z441:CA441))","v":285580.95094003715},{"$f":"IF(CB$11=\"\",0,SUM($Z358:CB358)+SUM($Z371:CB371)-SUM($Z428:CB428)-SUM($Z441:CB441))","v":291077.21493899636},{"$f":"IF(CC$11=\"\",0,SUM($Z358:CC358)+SUM($Z371:CC371)-SUM($Z428:CC428)-SUM($Z441:CC441))","v":296573.47893795185},{"$f":"IF(CD$11=\"\",0,SUM($Z358:CD358)+SUM($Z371:CD371)-SUM($Z428:CD428)-SUM($Z441:CD441))","v":302069.74293691106},{"$f":"IF(CE$11=\"\",0,SUM($Z358:CE358)+SUM($Z371:CE371)-SUM($Z428:CE428)-SUM($Z441:CE441))","v":307566.00693587214},{"$f":"IF(CF$11=\"\",0,SUM($Z358:CF358)+SUM($Z371:CF371)-SUM($Z428:CF428)-SUM($Z441:CF441))","v":313062.27093482949},{"$f":"IF(CG$11=\"\",0,SUM($Z358:CG358)+SUM($Z371:CG371)-SUM($Z428:CG428)-SUM($Z441:CG441))","v":318558.5349337887},{"$f":"IF(CH$11=\"\",0,SUM($Z358:CH358)+SUM($Z371:CH371)-SUM($Z428:CH428)-SUM($Z441:CH441))","v":324054.79893274792},{"$f":"IF(CI$11=\"\",0,SUM($Z358:CI358)+SUM($Z371:CI371)-SUM($Z428:CI428)-SUM($Z441:CI441))","v":339437.59481965378},{"$f":"IF(CJ$11=\"\",0,SUM($Z358:CJ358)+SUM($Z371:CJ371)-SUM($Z428:CJ428)-SUM($Z441:CJ441))","v":345098.74673858471},{"$f":"IF(CK$11=\"\",0,SUM($Z358:CK358)+SUM($Z371:CK371)-SUM($Z428:CK428)-SUM($Z441:CK441))","v":350759.89865751192},{"$f":"IF(CL$11=\"\",0,SUM($Z358:CL358)+SUM($Z371:CL371)-SUM($Z428:CL428)-SUM($Z441:CL441))","v":356421.05057643726},{"$f":"IF(CM$11=\"\",0,SUM($Z358:CM358)+SUM($Z371:CM371)-SUM($Z428:CM428)-SUM($Z441:CM441))","v":362082.20249536261},{"$f":"IF(CN$11=\"\",0,SUM($Z358:CN358)+SUM($Z371:CN371)-SUM($Z428:CN428)-SUM($Z441:CN441))","v":367743.35441428795},{"$f":"IF(CO$11=\"\",0,SUM($Z358:CO358)+SUM($Z371:CO371)-SUM($Z428:CO428)-SUM($Z441:CO441))","v":373404.5063332133},{"$f":"IF(CP$11=\"\",0,SUM($Z358:CP358)+SUM($Z371:CP371)-SUM($Z428:CP428)-SUM($Z441:CP441))","v":379065.6582521461},{"$f":"IF(CQ$11=\"\",0,SUM($Z358:CQ358)+SUM($Z371:CQ371)-SUM($Z428:CQ428)-SUM($Z441:CQ441))","v":384726.81017107144},{"$f":"IF(CR$11=\"\",0,SUM($Z358:CR358)+SUM($Z371:CR371)-SUM($Z428:CR428)-SUM($Z441:CR441))","v":390387.96209000424},{"$f":"IF(CS$11=\"\",0,SUM($Z358:CS358)+SUM($Z371:CS371)-SUM($Z428:CS428)-SUM($Z441:CS441))","v":396049.11400892958},{"$f":"IF(CT$11=\"\",0,SUM($Z358:CT358)+SUM($Z371:CT371)-SUM($Z428:CT428)-SUM($Z441:CT441))","v":401710.26592786238},{"$f":"IF(CU$11=\"\",0,SUM($Z358:CU358)+SUM($Z371:CU371)-SUM($Z428:CU428)-SUM($Z441:CU441))","v":419592.56038219109},{"$f":"IF(CV$11=\"\",0,SUM($Z358:CV358)+SUM($Z371:CV371)-SUM($Z428:CV428)-SUM($Z441:CV441))","v":425423.54685868323},{"$f":"IF(CW$11=\"\",0,SUM($Z358:CW358)+SUM($Z371:CW371)-SUM($Z428:CW428)-SUM($Z441:CW441))","v":431254.53333517909},{"$f":"IF(CX$11=\"\",0,SUM($Z358:CX358)+SUM($Z371:CX371)-SUM($Z428:CX428)-SUM($Z441:CX441))","v":437085.51981167123},{"$f":"IF(CY$11=\"\",0,SUM($Z358:CY358)+SUM($Z371:CY371)-SUM($Z428:CY428)-SUM($Z441:CY441))","v":442916.50628816709},{"$f":"IF(CZ$11=\"\",0,SUM($Z358:CZ358)+SUM($Z371:CZ371)-SUM($Z428:CZ428)-SUM($Z441:CZ441))","v":448747.49276466295},{"$f":"IF(DA$11=\"\",0,SUM($Z358:DA358)+SUM($Z371:DA371)-SUM($Z428:DA428)-SUM($Z441:DA441))","v":454578.47924115509},{"$f":"IF(DB$11=\"\",0,SUM($Z358:DB358)+SUM($Z371:DB371)-SUM($Z428:DB428)-SUM($Z441:DB441))","v":460409.46571765468},{"$f":"IF(DC$11=\"\",0,SUM($Z358:DC358)+SUM($Z371:DC371)-SUM($Z428:DC428)-SUM($Z441:DC441))","v":466240.45219415054},{"$f":"IF(DD$11=\"\",0,SUM($Z358:DD358)+SUM($Z371:DD371)-SUM($Z428:DD428)-SUM($Z441:DD441))","v":472071.43867064267},{"$f":"IF(DE$11=\"\",0,SUM($Z358:DE358)+SUM($Z371:DE371)-SUM($Z428:DE428)-SUM($Z441:DE441))","v":477902.42514713481},{"$f":"IF(DF$11=\"\",0,SUM($Z358:DF358)+SUM($Z371:DF371)-SUM($Z428:DF428)-SUM($Z441:DF441))","v":483733.4116236344},{"$f":"IF(DG$11=\"\",0,SUM($Z358:DG358)+SUM($Z371:DG371)-SUM($Z428:DG428)-SUM($Z441:DG441))","v":504251.33004312217},{"$f":"IF(DH$11=\"\",0,SUM($Z358:DH358)+SUM($Z371:DH371)-SUM($Z428:DH428)-SUM($Z441:DH441))","v":510257.24611391872},{"$f":"IF(DI$11=\"\",0,SUM($Z358:DI358)+SUM($Z371:DI371)-SUM($Z428:DI428)-SUM($Z441:DI441))","v":516263.16218470782},{"$f":"IF(DJ$11=\"\",0,SUM($Z358:DJ358)+SUM($Z371:DJ371)-SUM($Z428:DJ428)-SUM($Z441:DJ441))","v":522269.07825549692},{"$f":"IF(DK$11=\"\",0,SUM($Z358:DK358)+SUM($Z371:DK371)-SUM($Z428:DK428)-SUM($Z441:DK441))","v":528274.99432628602},{"$f":"IF(DL$11=\"\",0,SUM($Z358:DL358)+SUM($Z371:DL371)-SUM($Z428:DL428)-SUM($Z441:DL441))","v":534280.91039707512},{"$f":"IF(DM$11=\"\",0,SUM($Z358:DM358)+SUM($Z371:DM371)-SUM($Z428:DM428)-SUM($Z441:DM441))","v":540286.82646786422},{"$f":"IF(DN$11=\"\",0,SUM($Z358:DN358)+SUM($Z371:DN371)-SUM($Z428:DN428)-SUM($Z441:DN441))","v":546292.74253865331},{"$f":"IF(DO$11=\"\",0,SUM($Z358:DO358)+SUM($Z371:DO371)-SUM($Z428:DO428)-SUM($Z441:DO441))","v":552298.65860943496},{"$f":"IF(DP$11=\"\",0,SUM($Z358:DP358)+SUM($Z371:DP371)-SUM($Z428:DP428)-SUM($Z441:DP441))","v":558304.57468023151},{"$f":"IF(DQ$11=\"\",0,SUM($Z358:DQ358)+SUM($Z371:DQ371)-SUM($Z428:DQ428)-SUM($Z441:DQ441))","v":564310.49075102061},{"$f":"IF(DR$11=\"\",0,SUM($Z358:DR358)+SUM($Z371:DR371)-SUM($Z428:DR428)-SUM($Z441:DR441))","v":570316.40682180971},{"$f":"IF(DS$11=\"\",0,SUM($Z358:DS358)+SUM($Z371:DS371)-SUM($Z428:DS428)-SUM($Z441:DS441))","v":593611.99257937819},{"$f":"IF(DT$11=\"\",0,SUM($Z358:DT358)+SUM($Z371:DT371)-SUM($Z428:DT428)-SUM($Z441:DT441))","v":599798.08613229543},{"$f":"IF(DU$11=\"\",0,SUM($Z358:DU358)+SUM($Z371:DU371)-SUM($Z428:DU428)-SUM($Z441:DU441))","v":605984.17968519777},{"$f":"IF(DV$11=\"\",0,SUM($Z358:DV358)+SUM($Z371:DV371)-SUM($Z428:DV428)-SUM($Z441:DV441))","v":612170.27323810756},{"$f":"IF(DW$11=\"\",0,SUM($Z358:DW358)+SUM($Z371:DW371)-SUM($Z428:DW428)-SUM($Z441:DW441))","v":618356.3667910248},{"$f":"IF(DX$11=\"\",0,SUM($Z358:DX358)+SUM($Z371:DX371)-SUM($Z428:DX428)-SUM($Z441:DX441))","v":624542.46034392715},{"$f":"IF(DY$11=\"\",0,SUM($Z358:DY358)+SUM($Z371:DY371)-SUM($Z428:DY428)-SUM($Z441:DY441))","v":630728.55389683694},{"$f":"IF(DZ$11=\"\",0,SUM($Z358:DZ358)+SUM($Z371:DZ371)-SUM($Z428:DZ428)-SUM($Z441:DZ441))","v":636914.64744974673},{"$f":"IF(EA$11=\"\",0,SUM($Z358:EA358)+SUM($Z371:EA371)-SUM($Z428:EA428)-SUM($Z441:EA441))","v":643100.74100266397},{"$f":"IF(EB$11=\"\",0,SUM($Z358:EB358)+SUM($Z371:EB371)-SUM($Z428:EB428)-SUM($Z441:EB441))","v":649286.83455558121},{"$f":"IF(EC$11=\"\",0,SUM($Z358:EC358)+SUM($Z371:EC371)-SUM($Z428:EC428)-SUM($Z441:EC441))","v":655472.92810849845},{"$f":"IF(ED$11=\"\",0,SUM($Z358:ED358)+SUM($Z371:ED371)-SUM($Z428:ED428)-SUM($Z441:ED441))","v":661659.0216614157},{"$f":"IF(EE$11=\"\",0,SUM($Z358:EE358)+SUM($Z371:EE371)-SUM($Z428:EE428)-SUM($Z441:EE441))","v":687880.46867077053},{"$f":"IF(EF$11=\"\",0,SUM($Z358:EF358)+SUM($Z371:EF371)-SUM($Z428:EF428)-SUM($Z441:EF441))","v":694252.14503026009},{"$f":"IF(EG$11=\"\",0,SUM($Z358:EG358)+SUM($Z371:EG371)-SUM($Z428:EG428)-SUM($Z441:EG441))","v":700623.82138977945},{"$f":"IF(EH$11=\"\",0,SUM($Z358:EH358)+SUM($Z371:EH371)-SUM($Z428:EH428)-SUM($Z441:EH441))","v":706995.49774928391},{"$f":"IF(EI$11=\"\",0,SUM($Z358:EI358)+SUM($Z371:EI371)-SUM($Z428:EI428)-SUM($Z441:EI441))","v":713367.17410878092},{"$f":"IF(EJ$11=\"\",0,SUM($Z358:EJ358)+SUM($Z371:EJ371)-SUM($Z428:EJ428)-SUM($Z441:EJ441))","v":719738.85046827793},{"$f":"IF(EK$11=\"\",0,SUM($Z358:EK358)+SUM($Z371:EK371)-SUM($Z428:EK428)-SUM($Z441:EK441))","v":726110.52682778239},{"$f":"IF(EL$11=\"\",0,SUM($Z358:EL358)+SUM($Z371:EL371)-SUM($Z428:EL428)-SUM($Z441:EL441))","v":732482.20318728685},{"$f":"IF(EM$11=\"\",0,SUM($Z358:EM358)+SUM($Z371:EM371)-SUM($Z428:EM428)-SUM($Z441:EM441))","v":738853.87954679132},{"$f":"IF(EN$11=\"\",0,SUM($Z358:EN358)+SUM($Z371:EN371)-SUM($Z428:EN428)-SUM($Z441:EN441))","v":745225.55590631068},{"$f":"IF(EO$11=\"\",0,SUM($Z358:EO358)+SUM($Z371:EO371)-SUM($Z428:EO428)-SUM($Z441:EO441))","v":751597.23226581514},{"$f":"IF(EP$11=\"\",0,SUM($Z358:EP358)+SUM($Z371:EP371)-SUM($Z428:EP428)-SUM($Z441:EP441))","v":757968.9086253047},{"$f":"IF(EQ$11=\"\",0,SUM($Z358:EQ358)+SUM($Z371:EQ371)-SUM($Z428:EQ428)-SUM($Z441:EQ441))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z358:ER358)+SUM($Z371:ER371)-SUM($Z428:ER428)-SUM($Z441:ER441))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z358:ES358)+SUM($Z371:ES371)-SUM($Z428:ES428)-SUM($Z441:ES441))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z358:ET358)+SUM($Z371:ET371)-SUM($Z428:ET428)-SUM($Z441:ET441))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z358:EU358)+SUM($Z371:EU371)-SUM($Z428:EU428)-SUM($Z441:EU441))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z358:EV358)+SUM($Z371:EV371)-SUM($Z428:EV428)-SUM($Z441:EV441))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z358:EW358)+SUM($Z371:EW371)-SUM($Z428:EW428)-SUM($Z441:EW441))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z358:EX358)+SUM($Z371:EX371)-SUM($Z428:EX428)-SUM($Z441:EX441))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z358:EY358)+SUM($Z371:EY371)-SUM($Z428:EY428)-SUM($Z441:EY441))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z358:EZ358)+SUM($Z371:EZ371)-SUM($Z428:EZ428)-SUM($Z441:EZ441))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z358:FA358)+SUM($Z371:FA371)-SUM($Z428:FA428)-SUM($Z441:FA441))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z358:FB358)+SUM($Z371:FB371)-SUM($Z428:FB428)-SUM($Z441:FB441))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z358:FC358)+SUM($Z371:FC371)-SUM($Z428:FC428)-SUM($Z441:FC441))","v":0}]
[{"$f":"ROW()","v":453},null,null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X453-SUMIFS($X454:$X485,$J454:$J485,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B453=Lists!$CU$24,SUMIFS($Z453:$FD453,$Z$2:$FD$2,Periods!$Q$18),SUM($Z453:$FD453))","v":272981319.25505304},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA454:AA485,$J454:$J485,\"\"))","v":113222.8125},148059.04416666666,211841.18301362181,248346.07799358974,286163.95161145495,324676.26324796147,363218.92709000036,420249.9693957839,467772.84844152932,530919.98299947043,616977.6649198255,674396.68879163172,{"$f":"IF(AM$11=\"\",0,SUMIFS(AM454:AM485,$J454:$J485,\"\"))","v":739665.15535212145},802074.62132195523,866550.88042276935,896936.37259445805,927475.03925189585,957326.45431477367,984984.50642994232,1012150.686394895,1033734.8978129041,1053118.2447177423,1075891.7561799849,1090422.8062541503,1113629.6027378587,1137567.1180165163,1160816.3545906295,1184408.2463402648,1208148.9677818138,1233734.1018434439,1260538.0570044818,1291994.2213585749,1321618.2115877189,1351798.6784647838,1390672.0880468413,1423534.3217322018,1470296.4046367414,1503495.1705372608,1536661.3958947139,1570216.6658051359,1604160.9802685266,1635605.2947319171,1665939.3591953078,1698805.4236586983,1727639.4881220888,1757888.8025854793,1795938.8670488703,1824772.9315122608,1873568.6268549212,1902934.6757522135,1932300.7246495057,1961666.7735467982,1991032.8224440902,2020398.8713413829,2049649.1577386751,2083737.8441359675,2112988.1305332598,2143854.0294305524,2184163.5158278444,2213413.8022251371,2268369.0715311021,2298169.617145313,2327970.1627595238,2357770.7083737357,2387571.2539879465,2417371.7996021574,2447050.7945913686,2482535.8695805799,2512214.8645697907,2543745.7726840018,2586695.8076732131,2616374.8026624243,2677828.7682436844,2708076.961238822,2738325.154233959,2768573.3472290966,{"$f":"IF(CY$11=\"\",0,SUMIFS(CY454:CY485,$J454:$J485,\"\"))","v":2798821.5402242346},2829069.7332193716,2859190.2980582593,2896278.1588971466,2926398.7237360338,2958650.4213561714,3004696.2341950592,3034816.7990339464,3103123.386924644,3133832.7782727606,3164542.1696208771,3195251.5609689937,3225960.9523171103,3256670.3436652264,3287245.7254492808,3326181.8624333348,3356757.2442173888,3389794.2642217558,3439479.9436058095,3470055.3253898635,3545583.848359541,3576768.4016393819,3607952.9549192237,3639137.508199065,3670322.0614789063,3701506.6147587476,3732550.4579963237,3773627.2074738992,3804671.0507114744,3838568.3526403783,3892544.5529979542,3923588.3962355303,4006724.1584598254,4038398.2625389076,4070072.3666179888,4101746.4706970709,4133420.5747761531,4165094.6788552348,4196621.0373899378,4240186.8834126405,4271713.2419473436,4306558.2183799408,4365603.405458644,4397129.7639933471,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":481},null,null,null,null,null,null,{"$f":"H453","v":"Прямые расходы"},{"$f":"I480","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L481=0,$L481=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L481)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L481)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B481=Lists!$CU$24,SUMIFS($Z481:$FD481,$Z$2:$FD$2,Periods!$Q$18),SUM($Z481:$FD481))","v":75977633.339952916},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1390.6250000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":2995.3416666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":6114.3188862179495},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":9636.980705128206},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":13814.819118589745},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":18899.326121794875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":25125.487293269231},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":32428.633262820513},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":40744.094660256414},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":50007.202115384614},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":60153.286258012813},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":71117.677717948711},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":85320.778338750009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":98099.986262243605},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":111522.22236866986},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":123267.86676121796},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":135132.52120801288},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":146721.90888108974},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":157641.75295248398},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":167497.77659423073},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":176391.3652763782},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":184423.90446897436},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":191696.7796420673},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":198311.37626570516},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":210500.15220423395},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":217066.39844631855},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":223407.19616001713},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":229766.2696545833},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":236387.34323927085},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":243514.14122333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":251110.84430745835},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":259141.63319233333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":267570.68857864582},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":276362.19116708334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":285480.3216583333},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":294889.26075308328},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":313689.78482658148},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":323869.37618250842},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":334237.81876516459},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":344758.21869625838},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":355430.57597578963},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":366102.93325532088},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":376775.29053485207},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":387447.64781438332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":398120.00509391457},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":408792.36237344577},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":419464.71965297713},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":430137.07693250838},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":454033.71723840077},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":465026.24523631798},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":476018.77323423506},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":487011.30123215233},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":498003.82923006947},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":508996.35722798668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":519988.88522590388},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":530981.41322382109},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":541973.94122173823},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":552966.4692196555},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":563958.99721757264},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":574951.52521548991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":603522.37480980926},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":614844.67864766391},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":626166.98248551856},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":637489.28632337332},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":648811.59016122809},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":660133.89399908273},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":671456.19783693738},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":682778.50167479203},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":694100.8055126468},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":705423.10935050144},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":716745.41318835609},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":728067.71702621097},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":761571.72148998757},{"$f":"IF(CV$11=\"\",0,SUMIFS(Sales!CV:CV,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":773233.69444297801},{"$f":"IF(CW$11=\"\",0,SUMIFS(Sales!CW:CW,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":784895.66739596822},{"$f":"IF(CX$11=\"\",0,SUMIFS(Sales!CX:CX,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":796557.64034895855},{"$f":"IF(CY$11=\"\",0,SUMIFS(Sales!CY:CY,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":808219.61330194899},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Sales!CZ:CZ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":819881.58625493944},{"$f":"IF(DA$11=\"\",0,SUMIFS(Sales!DA:DA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":831543.55920792965},{"$f":"IF(DB$11=\"\",0,SUMIFS(Sales!DB:DB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":843205.53216091997},{"$f":"IF(DC$11=\"\",0,SUMIFS(Sales!DC:DC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":854867.50511391019},{"$f":"IF(DD$11=\"\",0,SUMIFS(Sales!DD:DD,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":866529.47806690063},{"$f":"IF(DE$11=\"\",0,SUMIFS(Sales!DE:DE,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":878191.45101989096},{"$f":"IF(DF$11=\"\",0,SUMIFS(Sales!DF:DF,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":889853.4239728814},{"$f":"IF(DG$11=\"\",0,SUMIFS(Sales!DG:DG,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":928560.85883364792},{"$f":"IF(DH$11=\"\",0,SUMIFS(Sales!DH:DH,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":940572.69097522798},{"$f":"IF(DI$11=\"\",0,SUMIFS(Sales!DI:DI,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":952584.52311680804},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Sales!DJ:DJ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":964596.3552583881},{"$f":"IF(DK$11=\"\",0,SUMIFS(Sales!DK:DK,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":976608.18739996816},{"$f":"IF(DL$11=\"\",0,SUMIFS(Sales!DL:DL,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":988620.0195415481},{"$f":"IF(DM$11=\"\",0,SUMIFS(Sales!DM:DM,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1000631.8516831283},{"$f":"IF(DN$11=\"\",0,SUMIFS(Sales!DN:DN,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1012643.6838247081},{"$f":"IF(DO$11=\"\",0,SUMIFS(Sales!DO:DO,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1024655.5159662883},{"$f":"IF(DP$11=\"\",0,SUMIFS(Sales!DP:DP,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1036667.3481078686},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Sales!DQ:DQ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1048679.1802494486},{"$f":"IF(DR$11=\"\",0,SUMIFS(Sales!DR:DR,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1060691.0123910285},{"$f":"IF(DS$11=\"\",0,SUMIFS(Sales!DS:DS,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1104883.9298685866},{"$f":"IF(DT$11=\"\",0,SUMIFS(Sales!DT:DT,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1117256.1169744139},{"$f":"IF(DU$11=\"\",0,SUMIFS(Sales!DU:DU,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1129628.3040802416},{"$f":"IF(DV$11=\"\",0,SUMIFS(Sales!DV:DV,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1142000.4911860691},{"$f":"IF(DW$11=\"\",0,SUMIFS(Sales!DW:DW,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1154372.6782918966},{"$f":"IF(DX$11=\"\",0,SUMIFS(Sales!DX:DX,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1166744.8653977239},{"$f":"IF(DY$11=\"\",0,SUMIFS(Sales!DY:DY,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1179117.0525035514},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Sales!DZ:DZ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1191489.2396093791},{"$f":"IF(EA$11=\"\",0,SUMIFS(Sales!EA:EA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1203861.4267152064},{"$f":"IF(EB$11=\"\",0,SUMIFS(Sales!EB:EB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1216233.6138210339},{"$f":"IF(EC$11=\"\",0,SUMIFS(Sales!EC:EC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1228605.8009268611},{"$f":"IF(ED$11=\"\",0,SUMIFS(Sales!ED:ED,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1240977.9880326886},{"$f":"IF(EE$11=\"\",0,SUMIFS(Sales!EE:EE,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1290950.6803926716},{"$f":"IF(EF$11=\"\",0,SUMIFS(Sales!EF:EF,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1303694.033111674},{"$f":"IF(EG$11=\"\",0,SUMIFS(Sales!EG:EG,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1316437.3858306762},{"$f":"IF(EH$11=\"\",0,SUMIFS(Sales!EH:EH,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1329180.7385496786},{"$f":"IF(EI$11=\"\",0,SUMIFS(Sales!EI:EI,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1341924.091268681},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Sales!EJ:EJ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1354667.4439876829},{"$f":"IF(EK$11=\"\",0,SUMIFS(Sales!EK:EK,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1367410.7967066853},{"$f":"IF(EL$11=\"\",0,SUMIFS(Sales!EL:EL,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1380154.1494256877},{"$f":"IF(EM$11=\"\",0,SUMIFS(Sales!EM:EM,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1392897.5021446899},{"$f":"IF(EN$11=\"\",0,SUMIFS(Sales!EN:EN,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1405640.8548636921},{"$f":"IF(EO$11=\"\",0,SUMIFS(Sales!EO:EO,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1418384.2075826945},{"$f":"IF(EP$11=\"\",0,SUMIFS(Sales!EP:EP,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":1431127.5603016969},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Sales!EQ:EQ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Sales!ER:ER,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Sales!ES:ES,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Sales!ET:ET,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Sales!EU:EU,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Sales!EV:EV,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Sales!EW:EW,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Sales!EX:EX,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Sales!EY:EY,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Sales!EZ:EZ,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Sales!FA:FA,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Sales!FB:FB,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Sales!FC:FC,Sales!$H:$H,$J481,Sales!$Q:$Q,$Q481))","v":0}]
[{"$f":"ROW()","v":496},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H462","v":"Прямые расходы"},"Прямые переменные расходы маркетинга",null,null,null,{"$f":"M487","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X496-SUM($X497:$X500))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B496=Lists!$CU$24,SUMIFS($Z496:$FD496,$Z$2:$FD$2,Periods!$Q$18),SUM($Z496:$FD496))","v":39014345.677877203},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA497:AA500))","v":20833.333333333336},44583.333333333328,88461.538461538468,108589.74358974359,128119.57101568895,145862.00710033116,162300.9591611381,179657.98435920023,198109.16653727865,216271.3899514818,235389.76642290488,255179.82672165896,{"$f":"IF(AM$11=\"\",0,SUM(AM497:AM500))","v":274750.19625978859},294473.13444573723,314288.2818888129,310169.14714508789,305926.6578114889,301898.12217959238,297949.44414694048,294119.52940327796,290566.4698972411,286591.02460288355,283085.5566915939,279839.38348804734,276532.98034234677,281585.84887640568,286710.53478037781,292135.70482442214,297069.39297563484,302294.1402109256,307468.77450398833,312659.60684045125,318155.63869623281,322202.56662297947,327348.43324250676,333194.96062766132,337888.19405182119,342500,346666.66666666669,350833.33333333337,355000,357083.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,{"$f":"IF(CY$11=\"\",0,SUM(CY497:CY500))","v":358333.33333333337},358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J481","v":"ФОТ менеджеров по продаже"},null,{"$f":"L481","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B515=Lists!$CU$24,SUMIFS($Z515:$FD515,$Z$2:$FD$2,Periods!$Q$18),SUM($Z515:$FD515))","v":75977633.339952916},null,null,{"$f":"IF(AA$11=\"\",0,AA481)","v":1390.6250000000002},{"$f":"IF(AB$11=\"\",0,AB481)","v":2995.3416666666667},6114.3188862179495,9636.980705128206,13814.819118589745,18899.326121794875,25125.487293269231,32428.633262820513,40744.094660256414,50007.202115384614,60153.286258012813,71117.677717948711,{"$f":"IF(AM$11=\"\",0,AM481)","v":85320.778338750009},98099.986262243605,111522.22236866986,123267.86676121796,135132.52120801288,146721.90888108974,157641.75295248398,167497.77659423073,176391.3652763782,184423.90446897436,191696.7796420673,198311.37626570516,210500.15220423395,217066.39844631855,223407.19616001713,229766.2696545833,236387.34323927085,243514.14122333334,251110.84430745835,259141.63319233333,267570.68857864582,276362.19116708334,285480.3216583333,294889.26075308328,313689.78482658148,323869.37618250842,334237.81876516459,344758.21869625838,355430.57597578963,366102.93325532088,376775.29053485207,387447.64781438332,398120.00509391457,408792.36237344577,419464.71965297713,430137.07693250838,454033.71723840077,465026.24523631798,476018.77323423506,487011.30123215233,498003.82923006947,508996.35722798668,519988.88522590388,530981.41322382109,541973.94122173823,552966.4692196555,563958.99721757264,574951.52521548991,603522.37480980926,614844.67864766391,626166.98248551856,637489.28632337332,648811.59016122809,660133.89399908273,671456.19783693738,682778.50167479203,694100.8055126468,705423.10935050144,716745.41318835609,728067.71702621097,761571.72148998757,773233.69444297801,784895.66739596822,796557.64034895855,{"$f":"IF(CY$11=\"\",0,CY481)","v":808219.61330194899},819881.58625493944,831543.55920792965,843205.53216091997,854867.50511391019,866529.47806690063,878191.45101989096,889853.4239728814,928560.85883364792,940572.69097522798,952584.52311680804,964596.3552583881,976608.18739996816,988620.0195415481,1000631.8516831283,1012643.6838247081,1024655.5159662883,1036667.3481078686,1048679.1802494486,1060691.0123910285,1104883.9298685866,1117256.1169744139,1129628.3040802416,1142000.4911860691,1154372.6782918966,1166744.8653977239,1179117.0525035514,1191489.2396093791,1203861.4267152064,1216233.6138210339,1228605.8009268611,1240977.9880326886,1290950.6803926716,1303694.033111674,1316437.3858306762,1329180.7385496786,1341924.091268681,1354667.4439876829,1367410.7967066853,1380154.1494256877,1392897.5021446899,1405640.8548636921,1418384.2075826945,1431127.5603016969,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X523-($X317-$X487))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B523=Lists!$CU$24,SUMIFS($Z523:$FD523,$Z$2:$FD$2,Periods!$Q$18),SUM($Z523:$FD523))","v":808944152.02474296},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AA$15:AA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-99139.900416666671},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AB$15:AB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-108036.71349166665},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AC$15:AC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-119001.10650753209},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AD$15:AD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-101179.52030128206},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AE$15:AE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-74616.038992291549},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AF$15:AF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":-34946.348286228604},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AG$15:AG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":18498.584915496525},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AH$15:AH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":75563.605540927965},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AI$15:AI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":156231.06193413155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AJ$15:AJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":238790.43594659516},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AK$15:AK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":316385.55722789653},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AL$15:AL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":431172.41184167447},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AM$15:AM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":536652.81335518602},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AN$15:AN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":681340.9807261047},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AO$15:AO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":823521.5401505027},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AP$15:AP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":971456.4479822265},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AQ$15:AQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1122319.4794840636},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AR$15:AR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1271082.2026446229},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AS$15:AS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1388369.4933947525},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AT$15:AT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1514939.8804781251},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AU$15:AU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1633189.0145971728},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AV$15:AV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1741588.7486784547},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AW$15:AW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1836795.8532881243},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AX$15:AX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1929846.6666759653},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AY$15:AY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":1977552.2974536698},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(AZ$15:AZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2098095.6797137493},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BA$15:BA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2182430.8976219599},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BB$15:BB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2267463.955562436},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BC$15:BC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2356826.7012343034},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BD$15:BD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2452638.3751637954},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BE$15:BE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2517461.3799585747},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BF$15:BF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2609597.0338242203},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BG$15:BG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2706908.9405297507},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BH$15:BH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2808982.7649131753},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BI$15:BI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":2908529.7325235857},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BJ$15:BJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3017294.8894590409},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BK$15:BK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3101133.7048682319},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BL$15:BL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3290907.8262206903},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BM$15:BM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3413299.6555499686},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BN$15:BN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3537660.4757002583},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BO$15:BO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3663990.2866715556},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BP$15:BP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3793519.9370386042},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BQ$15:BQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3869354.4140018485},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BR$15:BR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":3996287.8351358771},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BS$15:BS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4126581.2562699039},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BT$15:BT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4255695.3024039306},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BU$15:BU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4378308.7235379573},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BV$15:BV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4508602.1446719822},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BW$15:BW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4619579.3020491851},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BX$15:BX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":4871938.5976198232},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BY$15:BY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5006667.2758467142},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(BZ$15:BZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5141395.9540736023},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CA$15:CA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5276124.6323004933},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CB$15:CB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5410853.3105273824},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CC$15:CC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5471229.896616511},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CD$15:CD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5600554.5839493647},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CE$15:CE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5733911.2712822165},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CF$15:CF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5865921.6148650683},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CG$15:CG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":5990062.302197922},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CH$15:CH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6123418.9895307776},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CI$15:CI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6249914.4356026743},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CJ$15:CJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6558399.504721785},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CK$15:CK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6696469.0782080796},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CL$15:CL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6834538.6516943797},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CM$15:CM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":6972608.2251806781},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CN$15:CN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7110677.7986669764},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CO$15:CO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7153058.9566292781},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CP$15:CP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7284863.6368894186},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CQ$15:CQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7421506.7171495557},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CR$15:CR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7556606.5364722032},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CS$15:CS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7682190.4167323411},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CT$15:CT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7818833.4969924837},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CU$15:CU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":7963703.9576004893},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$15:CV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CV$15:CV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8333538.0394575726},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$15:CW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CW$15:CW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8475187.3361072354},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$15:CX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CX$15:CX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8616836.6327568926},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$15:CY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CY$15:CY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8758485.9294065554},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$15:CZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(CZ$15:CZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8900135.2260562144},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$15:DA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DA$15:DA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":8923157.1722672917},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$15:DB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DB$15:DB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9057517.2377694622},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$15:DC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DC$15:DC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9197683.3832716346},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$15:DD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DD$15:DD522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9336073.5847894289},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$15:DE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DE$15:DE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9462968.6902915966},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$15:DF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DF$15:DF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9603134.8357937578},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$15:DG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DG$15:DG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":9769514.4761623256},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$15:DH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DH$15:DH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10206301.679923389},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$15:DI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DI$15:DI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10351783.918684039},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$15:DJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DJ$15:DJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10497266.157444678},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$15:DK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DK$15:DK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10642748.396205328},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$15:DL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DL$15:DL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10788230.634965977},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$15:DM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DM$15:DM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10790449.310571741},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$15:DN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DN$15:DN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":10927422.203903787},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$15:DO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DO$15:DO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":11071362.393235832},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$15:DP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DP$15:DP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":11213251.217384286},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$15:DQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DQ$15:DQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":11341266.158716336},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$15:DR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DR$15:DR522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":11485206.348048382},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$15:DS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DS$15:DS522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":11676528.035544429},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$15:DT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DT$15:DT522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12186278.332223304},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$15:DU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DU$15:DU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12335861.928092502},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$15:DV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DV$15:DV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12485445.5239617},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$15:DW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DW$15:DW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12635029.119830903},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$15:DX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DX$15:DX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12784612.715700094},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$15:DY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DY$15:DY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12764499.558328759},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$15:DZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(DZ$15:DZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":12904119.122848943},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$15:EA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EA$15:EA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":13052099.442569133},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$15:EB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EB$15:EB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":13197701.880046561},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$15:EC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EC$15:EC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":13326571.90216675},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$15:ED522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(ED$15:ED522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":13474552.221886948},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$15:EE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EE$15:EE522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":13694570.233470596},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$15:EF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EF$15:EF522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14283725.993586797},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$15:EG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EG$15:EG522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14437695.405915614},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$15:EH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EH$15:EH522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14591664.81824445},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$15:EI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EI$15:EI522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14745634.230573274},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$15:EJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EJ$15:EJ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14899603.642902091},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$15:EK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EK$15:EK522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14855541.149494983},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$15:EL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EL$15:EL522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":14997810.732758723},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$15:EM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EM$15:EM522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":15150113.222262464},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$15:EN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EN$15:EN522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":15299650.196851283},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$15:EO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EO$15:EO522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":15429020.329235032},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$15:EP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EP$15:EP522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":15581322.818738766},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$15:EQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EQ$15:EQ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$15:ER522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(ER$15:ER522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$15:ES522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(ES$15:ES522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$15:ET522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(ET$15:ET522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$15:EU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EU$15:EU522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$15:EV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EV$15:EV522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$15:EW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EW$15:EW522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$15:EX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EX$15:EX522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$15:EY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EY$15:EY522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$15:EZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(EZ$15:EZ522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$15:FA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(FA$15:FA522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$15:FB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(FB$15:FB522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$15:FC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$18)-SUMIFS(FC$15:FC522,$H$15:$H522,\"<>\"&\"\",$I$15:$I522,\"\",$B$15:$B522,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":544}]
[{"$f":"ROW()","v":549},null,null,null,null,null,null,{"$f":"H545","v":"Управленческие расходы"},{"$f":"I546","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L549)=0,$L549=0,$L549=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L549)))","v":"Руководящий персонал"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B549=Lists!$CU$24,SUMIFS($Z549:$FD549,$Z$2:$FD$2,Periods!$Q$18),SUM($Z549:$FD549))","v":22010648.278023809},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":160000},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":164800},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":169744},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":174836.32},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":180081.40959999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":185483.85188799998},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(CV$11=\"\",0,SUMIFS(HR!CV:CV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(CW$11=\"\",0,SUMIFS(HR!CW:CW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(CX$11=\"\",0,SUMIFS(HR!CX:CX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(CY$11=\"\",0,SUMIFS(HR!CY:CY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(CZ$11=\"\",0,SUMIFS(HR!CZ:CZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DA$11=\"\",0,SUMIFS(HR!DA:DA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DB$11=\"\",0,SUMIFS(HR!DB:DB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DC$11=\"\",0,SUMIFS(HR!DC:DC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DD$11=\"\",0,SUMIFS(HR!DD:DD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DE$11=\"\",0,SUMIFS(HR!DE:DE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DF$11=\"\",0,SUMIFS(HR!DF:DF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":191048.36744464},{"$f":"IF(DG$11=\"\",0,SUMIFS(HR!DG:DG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DH$11=\"\",0,SUMIFS(HR!DH:DH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DI$11=\"\",0,SUMIFS(HR!DI:DI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DJ$11=\"\",0,SUMIFS(HR!DJ:DJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DK$11=\"\",0,SUMIFS(HR!DK:DK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DL$11=\"\",0,SUMIFS(HR!DL:DL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DM$11=\"\",0,SUMIFS(HR!DM:DM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DN$11=\"\",0,SUMIFS(HR!DN:DN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DO$11=\"\",0,SUMIFS(HR!DO:DO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DP$11=\"\",0,SUMIFS(HR!DP:DP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DQ$11=\"\",0,SUMIFS(HR!DQ:DQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DR$11=\"\",0,SUMIFS(HR!DR:DR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":196779.8184679792},{"$f":"IF(DS$11=\"\",0,SUMIFS(HR!DS:DS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DT$11=\"\",0,SUMIFS(HR!DT:DT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DU$11=\"\",0,SUMIFS(HR!DU:DU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DV$11=\"\",0,SUMIFS(HR!DV:DV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DW$11=\"\",0,SUMIFS(HR!DW:DW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DX$11=\"\",0,SUMIFS(HR!DX:DX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DY$11=\"\",0,SUMIFS(HR!DY:DY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(DZ$11=\"\",0,SUMIFS(HR!DZ:DZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(EA$11=\"\",0,SUMIFS(HR!EA:EA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(EB$11=\"\",0,SUMIFS(HR!EB:EB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(EC$11=\"\",0,SUMIFS(HR!EC:EC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(ED$11=\"\",0,SUMIFS(HR!ED:ED,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":202683.21302201855},{"$f":"IF(EE$11=\"\",0,SUMIFS(HR!EE:EE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EF$11=\"\",0,SUMIFS(HR!EF:EF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EG$11=\"\",0,SUMIFS(HR!EG:EG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EH$11=\"\",0,SUMIFS(HR!EH:EH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EI$11=\"\",0,SUMIFS(HR!EI:EI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EJ$11=\"\",0,SUMIFS(HR!EJ:EJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EK$11=\"\",0,SUMIFS(HR!EK:EK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EL$11=\"\",0,SUMIFS(HR!EL:EL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EM$11=\"\",0,SUMIFS(HR!EM:EM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EN$11=\"\",0,SUMIFS(HR!EN:EN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EO$11=\"\",0,SUMIFS(HR!EO:EO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EP$11=\"\",0,SUMIFS(HR!EP:EP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":208763.70941267911},{"$f":"IF(EQ$11=\"\",0,SUMIFS(HR!EQ:EQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(HR!ER:ER,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(HR!ES:ES,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(HR!ET:ET,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(HR!EU:EU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(HR!EV:EV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(HR!EW:EW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(HR!EX:EX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(HR!EY:EY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(HR!EZ:EZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(HR!FA:FA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(HR!FB:FB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(HR!FC:FC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J549,HR!$Q:$Q,$Q549))","v":0}]
[{"$f":"ROW()","v":564},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H552","v":"Управленческие расходы"},{"$f":"I553","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L564)=0,$L564=0,$L564=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L564)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B564=Lists!$CU$24,SUMIFS($Z564:$FD564,$Z$2:$FD$2,Periods!$Q$18),SUM($Z564:$FD564))","v":6569832.5998427086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":51000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":52020},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":53060.399999999994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":54121.608},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Exp!CJ:CJ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CK$11=\"\",0,SUMIFS(Exp!CK:CK,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CL$11=\"\",0,SUMIFS(Exp!CL:CL,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CM$11=\"\",0,SUMIFS(Exp!CM:CM,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CN$11=\"\",0,SUMIFS(Exp!CN:CN,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CO$11=\"\",0,SUMIFS(Exp!CO:CO,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CP$11=\"\",0,SUMIFS(Exp!CP:CP,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Exp!CQ:CQ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CR$11=\"\",0,SUMIFS(Exp!CR:CR,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CS$11=\"\",0,SUMIFS(Exp!CS:CS,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CT$11=\"\",0,SUMIFS(Exp!CT:CT,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":55204.040160000004},{"$f":"IF(CU$11=\"\",0,SUMIFS(Exp!CU:CU,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(CV$11=\"\",0,SUMIFS(Exp!CV:CV,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(CW$11=\"\",0,SUMIFS(Exp!CW:CW,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(CX$11=\"\",0,SUMIFS(Exp!CX:CX,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(CY$11=\"\",0,SUMIFS(Exp!CY:CY,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(CZ$11=\"\",0,SUMIFS(Exp!CZ:CZ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DA$11=\"\",0,SUMIFS(Exp!DA:DA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DB$11=\"\",0,SUMIFS(Exp!DB:DB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DC$11=\"\",0,SUMIFS(Exp!DC:DC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DD$11=\"\",0,SUMIFS(Exp!DD:DD,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DE$11=\"\",0,SUMIFS(Exp!DE:DE,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DF$11=\"\",0,SUMIFS(Exp!DF:DF,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":56308.120963200003},{"$f":"IF(DG$11=\"\",0,SUMIFS(Exp!DG:DG,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DH$11=\"\",0,SUMIFS(Exp!DH:DH,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DI$11=\"\",0,SUMIFS(Exp!DI:DI,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DJ$11=\"\",0,SUMIFS(Exp!DJ:DJ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DK$11=\"\",0,SUMIFS(Exp!DK:DK,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DL$11=\"\",0,SUMIFS(Exp!DL:DL,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DM$11=\"\",0,SUMIFS(Exp!DM:DM,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DN$11=\"\",0,SUMIFS(Exp!DN:DN,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DO$11=\"\",0,SUMIFS(Exp!DO:DO,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DP$11=\"\",0,SUMIFS(Exp!DP:DP,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DQ$11=\"\",0,SUMIFS(Exp!DQ:DQ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DR$11=\"\",0,SUMIFS(Exp!DR:DR,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":57434.283382463989},{"$f":"IF(DS$11=\"\",0,SUMIFS(Exp!DS:DS,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DT$11=\"\",0,SUMIFS(Exp!DT:DT,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DU$11=\"\",0,SUMIFS(Exp!DU:DU,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DV$11=\"\",0,SUMIFS(Exp!DV:DV,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DW$11=\"\",0,SUMIFS(Exp!DW:DW,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DX$11=\"\",0,SUMIFS(Exp!DX:DX,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DY$11=\"\",0,SUMIFS(Exp!DY:DY,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(DZ$11=\"\",0,SUMIFS(Exp!DZ:DZ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(EA$11=\"\",0,SUMIFS(Exp!EA:EA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(EB$11=\"\",0,SUMIFS(Exp!EB:EB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(EC$11=\"\",0,SUMIFS(Exp!EC:EC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(ED$11=\"\",0,SUMIFS(Exp!ED:ED,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":58582.969050113279},{"$f":"IF(EE$11=\"\",0,SUMIFS(Exp!EE:EE,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EF$11=\"\",0,SUMIFS(Exp!EF:EF,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EG$11=\"\",0,SUMIFS(Exp!EG:EG,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EH$11=\"\",0,SUMIFS(Exp!EH:EH,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EI$11=\"\",0,SUMIFS(Exp!EI:EI,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EJ$11=\"\",0,SUMIFS(Exp!EJ:EJ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EK$11=\"\",0,SUMIFS(Exp!EK:EK,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EL$11=\"\",0,SUMIFS(Exp!EL:EL,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EM$11=\"\",0,SUMIFS(Exp!EM:EM,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EN$11=\"\",0,SUMIFS(Exp!EN:EN,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EO$11=\"\",0,SUMIFS(Exp!EO:EO,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EP$11=\"\",0,SUMIFS(Exp!EP:EP,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":59754.62843111554},{"$f":"IF(EQ$11=\"\",0,SUMIFS(Exp!EQ:EQ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(Exp!ER:ER,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(Exp!ES:ES,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(Exp!ET:ET,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(Exp!EU:EU,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(Exp!EV:EV,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(Exp!EW:EW,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(Exp!EX:EX,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(Exp!EY:EY,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(Exp!EZ:EZ,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(Exp!FA:FA,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(Exp!FB:FB,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(Exp!FC:FC,Exp!$H:$H,$J564,Exp!$Q:$Q,$Q564))","v":0}]
[{"$f":"ROW()","v":583},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":593},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H581","v":"Управленческие расходы"},{"$f":"I582","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L593)=0,$L593=0,$L593=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L593)))","v":"Аутсорсинг бухгалтерии"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B593=Lists!$CU$24,SUMIFS($Z593:$FD593,$Z$2:$FD$2,Periods!$Q$18),SUM($Z593:$FD593))","v":5474860.4998689322},null,null,{"$f":"IF(AA$11=\"\",0,AA564/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,AB564/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AC$11=\"\",0,AC564/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AD$11=\"\",0,AD564/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AE$11=\"\",0,AE564/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AF$11=\"\",0,AF564/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AG$11=\"\",0,AG564/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AH$11=\"\",0,AH564/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AI$11=\"\",0,AI564/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AJ$11=\"\",0,AJ564/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AK$11=\"\",0,AK564/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AL$11=\"\",0,AL564/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":41666.666666666672},{"$f":"IF(AM$11=\"\",0,AM564/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AN$11=\"\",0,AN564/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AO$11=\"\",0,AO564/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AP$11=\"\",0,AP564/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AQ$11=\"\",0,AQ564/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AR$11=\"\",0,AR564/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AS$11=\"\",0,AS564/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AT$11=\"\",0,AT564/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AU$11=\"\",0,AU564/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AV$11=\"\",0,AV564/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AW$11=\"\",0,AW564/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AX$11=\"\",0,AX564/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":42500},{"$f":"IF(AY$11=\"\",0,AY564/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(AZ$11=\"\",0,AZ564/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BA$11=\"\",0,BA564/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BB$11=\"\",0,BB564/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BC$11=\"\",0,BC564/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BD$11=\"\",0,BD564/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BE$11=\"\",0,BE564/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BF$11=\"\",0,BF564/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BG$11=\"\",0,BG564/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BH$11=\"\",0,BH564/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BI$11=\"\",0,BI564/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BJ$11=\"\",0,BJ564/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":43350},{"$f":"IF(BK$11=\"\",0,BK564/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BL$11=\"\",0,BL564/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BM$11=\"\",0,BM564/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BN$11=\"\",0,BN564/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BO$11=\"\",0,BO564/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BP$11=\"\",0,BP564/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BQ$11=\"\",0,BQ564/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BR$11=\"\",0,BR564/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BS$11=\"\",0,BS564/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BT$11=\"\",0,BT564/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BU$11=\"\",0,BU564/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BV$11=\"\",0,BV564/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":44217},{"$f":"IF(BW$11=\"\",0,BW564/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(BX$11=\"\",0,BX564/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(BY$11=\"\",0,BY564/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(BZ$11=\"\",0,BZ564/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CA$11=\"\",0,CA564/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CB$11=\"\",0,CB564/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CC$11=\"\",0,CC564/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CD$11=\"\",0,CD564/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CE$11=\"\",0,CE564/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CF$11=\"\",0,CF564/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CG$11=\"\",0,CG564/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CH$11=\"\",0,CH564/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":45101.340000000004},{"$f":"IF(CI$11=\"\",0,CI564/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CJ$11=\"\",0,CJ564/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CK$11=\"\",0,CK564/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CL$11=\"\",0,CL564/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CM$11=\"\",0,CM564/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CN$11=\"\",0,CN564/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CO$11=\"\",0,CO564/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CP$11=\"\",0,CP564/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CQ$11=\"\",0,CQ564/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CR$11=\"\",0,CR564/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CS$11=\"\",0,CS564/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CT$11=\"\",0,CT564/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46003.366800000003},{"$f":"IF(CU$11=\"\",0,CU564/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(CV$11=\"\",0,CV564/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(CW$11=\"\",0,CW564/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(CX$11=\"\",0,CX564/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(CY$11=\"\",0,CY564/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(CZ$11=\"\",0,CZ564/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DA$11=\"\",0,DA564/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DB$11=\"\",0,DB564/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DC$11=\"\",0,DC564/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DD$11=\"\",0,DD564/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DE$11=\"\",0,DE564/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DF$11=\"\",0,DF564/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":46923.434136000003},{"$f":"IF(DG$11=\"\",0,DG564/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DH$11=\"\",0,DH564/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DI$11=\"\",0,DI564/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DJ$11=\"\",0,DJ564/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DK$11=\"\",0,DK564/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DL$11=\"\",0,DL564/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DM$11=\"\",0,DM564/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DN$11=\"\",0,DN564/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DO$11=\"\",0,DO564/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DP$11=\"\",0,DP564/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DQ$11=\"\",0,DQ564/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DR$11=\"\",0,DR564/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":47861.902818719995},{"$f":"IF(DS$11=\"\",0,DS564/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DT$11=\"\",0,DT564/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DU$11=\"\",0,DU564/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DV$11=\"\",0,DV564/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DW$11=\"\",0,DW564/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DX$11=\"\",0,DX564/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DY$11=\"\",0,DY564/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(DZ$11=\"\",0,DZ564/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(EA$11=\"\",0,EA564/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(EB$11=\"\",0,EB564/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(EC$11=\"\",0,EC564/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(ED$11=\"\",0,ED564/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":48819.140875094403},{"$f":"IF(EE$11=\"\",0,EE564/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EF$11=\"\",0,EF564/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EG$11=\"\",0,EG564/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EH$11=\"\",0,EH564/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EI$11=\"\",0,EI564/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EJ$11=\"\",0,EJ564/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EK$11=\"\",0,EK564/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EL$11=\"\",0,EL564/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EM$11=\"\",0,EM564/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EN$11=\"\",0,EN564/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EO$11=\"\",0,EO564/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EP$11=\"\",0,EP564/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":49795.523692596282},{"$f":"IF(EQ$11=\"\",0,EQ564/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER564/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES564/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET564/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU564/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV564/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW564/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX564/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY564/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ564/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA564/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB564/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC564/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E564=\"\",Macro!$Q$43,$E564))),IF($E564=\"\",Macro!$Q$43,$E564))))))","v":0}]
[{"$f":"ROW()","v":612},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H608","v":"Управленческие расходы"},{"$f":"I609","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L612)=0,$L612=0,$L612=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L612)))","v":"Персонал - 9"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B612=Lists!$CU$24,SUMIFS($Z612:$FD612,$Z$2:$FD$2,Periods!$Q$18),SUM($Z612:$FD612))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(HR!CV:CV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(HR!CW:CW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(HR!CX:CX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(HR!CY:CY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(HR!CZ:CZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(HR!DA:DA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(HR!DB:DB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(HR!DC:DC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(HR!DD:DD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(HR!DE:DE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(HR!DF:DF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(HR!DG:DG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(HR!DH:DH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(HR!DI:DI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(HR!DJ:DJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(HR!DK:DK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(HR!DL:DL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(HR!DM:DM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(HR!DN:DN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(HR!DO:DO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(HR!DP:DP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(HR!DQ:DQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(HR!DR:DR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(HR!DS:DS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(HR!DT:DT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(HR!DU:DU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(HR!DV:DV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(HR!DW:DW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(HR!DX:DX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(HR!DY:DY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(HR!DZ:DZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(HR!EA:EA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(HR!EB:EB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(HR!EC:EC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(HR!ED:ED,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(HR!EE:EE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(HR!EF:EF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(HR!EG:EG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(HR!EH:EH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(HR!EI:EI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(HR!EJ:EJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(HR!EK:EK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(HR!EL:EL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(HR!EM:EM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(HR!EN:EN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(HR!EO:EO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(HR!EP:EP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(HR!EQ:EQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(HR!ER:ER,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(HR!ES:ES,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(HR!ET:ET,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(HR!EU:EU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(HR!EV:EV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(HR!EW:EW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(HR!EX:EX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(HR!EY:EY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(HR!EZ:EZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(HR!FA:FA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(HR!FB:FB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(HR!FC:FC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J612,HR!$Q:$Q,$Q612))","v":0}]
[{"$f":"ROW()","v":617},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H605","v":"Управленческие расходы"},{"$f":"I606","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L617)=0,$L617=0,$L617=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L617)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B617=Lists!$CU$24,SUMIFS($Z617:$FD617,$Z$2:$FD$2,Periods!$Q$18),SUM($Z617:$FD617))","v":44097071.818173148},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":142236.16514461537},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":71118.082572307685},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":133177.75891673076},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":175170.99948074998},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":236057.54756062504},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":303295.55051250005},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":376667.20989066106},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CV$11=\"\",0,SUMIFS(HR!CV:CV,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CW$11=\"\",0,SUMIFS(HR!CW:CW,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CX$11=\"\",0,SUMIFS(HR!CX:CX,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CY$11=\"\",0,SUMIFS(HR!CY:CY,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(CZ$11=\"\",0,SUMIFS(HR!CZ:CZ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DA$11=\"\",0,SUMIFS(HR!DA:DA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DB$11=\"\",0,SUMIFS(HR!DB:DB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DC$11=\"\",0,SUMIFS(HR!DC:DC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DD$11=\"\",0,SUMIFS(HR!DD:DD,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DE$11=\"\",0,SUMIFS(HR!DE:DE,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":456617.79633035674},{"$f":"IF(DF$11=\"\",0,SUMIFS(HR!DF:DF,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DG$11=\"\",0,SUMIFS(HR!DG:DG,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DH$11=\"\",0,SUMIFS(HR!DH:DH,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DI$11=\"\",0,SUMIFS(HR!DI:DI,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DJ$11=\"\",0,SUMIFS(HR!DJ:DJ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DK$11=\"\",0,SUMIFS(HR!DK:DK,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DL$11=\"\",0,SUMIFS(HR!DL:DL,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DM$11=\"\",0,SUMIFS(HR!DM:DM,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DN$11=\"\",0,SUMIFS(HR!DN:DN,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DO$11=\"\",0,SUMIFS(HR!DO:DO,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DP$11=\"\",0,SUMIFS(HR!DP:DP,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DQ$11=\"\",0,SUMIFS(HR!DQ:DQ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":543621.77338929556},{"$f":"IF(DR$11=\"\",0,SUMIFS(HR!DR:DR,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DS$11=\"\",0,SUMIFS(HR!DS:DS,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DT$11=\"\",0,SUMIFS(HR!DT:DT,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DU$11=\"\",0,SUMIFS(HR!DU:DU,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DV$11=\"\",0,SUMIFS(HR!DV:DV,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DW$11=\"\",0,SUMIFS(HR!DW:DW,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DX$11=\"\",0,SUMIFS(HR!DX:DX,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DY$11=\"\",0,SUMIFS(HR!DY:DY,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(DZ$11=\"\",0,SUMIFS(HR!DZ:DZ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(EA$11=\"\",0,SUMIFS(HR!EA:EA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(EB$11=\"\",0,SUMIFS(HR!EB:EB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(EC$11=\"\",0,SUMIFS(HR!EC:EC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":638184.60366330214},{"$f":"IF(ED$11=\"\",0,SUMIFS(HR!ED:ED,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EE$11=\"\",0,SUMIFS(HR!EE:EE,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EF$11=\"\",0,SUMIFS(HR!EF:EF,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EG$11=\"\",0,SUMIFS(HR!EG:EG,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EH$11=\"\",0,SUMIFS(HR!EH:EH,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EI$11=\"\",0,SUMIFS(HR!EI:EI,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EJ$11=\"\",0,SUMIFS(HR!EJ:EJ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EK$11=\"\",0,SUMIFS(HR!EK:EK,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EL$11=\"\",0,SUMIFS(HR!EL:EL,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EM$11=\"\",0,SUMIFS(HR!EM:EM,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EN$11=\"\",0,SUMIFS(HR!EN:EN,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EO$11=\"\",0,SUMIFS(HR!EO:EO,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":740844.66253123619},{"$f":"IF(EP$11=\"\",0,SUMIFS(HR!EP:EP,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(HR!EQ:EQ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(HR!ER:ER,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(HR!ES:ES,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(HR!ET:ET,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(HR!EU:EU,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(HR!EV:EV,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(HR!EW:EW,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(HR!EX:EX,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(HR!EY:EY,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(HR!EZ:EZ,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(HR!FA:FA,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(HR!FB:FB,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(HR!FC:FC,HR!$H:$H,$J617,HR!$Q:$Q,$Q617))","v":0}]
[{"$f":"ROW()","v":632},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AA$15:AA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1617460.7791567917},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AB$15:AB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1190706.70644312},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AC$15:AC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1150006.3604708451},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AD$15:AD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1122001.278084524},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AE$15:AE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1081029.5166658903},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AF$15:AF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1021999.2679029971},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AG$15:AG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-943897.9270711008},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AH$15:AH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-866848.66311652982},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AI$15:AI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-757219.71389636188},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AJ$15:AJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-644076.28041200899},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AK$15:AK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-538202.42508225865},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AL$15:AL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-558037.55471664947},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AM$15:AM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-914118.35100551276},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AN$15:AN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-142373.98658823501},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AO$15:AO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":50556.544373343699},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AP$15:AP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":210607.81148001738},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AQ$15:AQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":405069.82623764127},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AR$15:AR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":591375.47869017441},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AS$15:AS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":764032.92361925077},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AT$15:AT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":900225.01334352139},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AU$15:AU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1046620.1512008812},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AV$15:AV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1180873.7679409664},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AW$15:AW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1297507.1784222694},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AX$15:AX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":750339.64375285432},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AY$15:AY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":460563.56765815802},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AZ$15:AZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1564807.5842020651},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BA$15:BA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1669717.5648353957},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BB$15:BB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1777283.012896182},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BC$15:BC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1891342.0232284414},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BD$15:BD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2009298.8795017144},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BE$15:BE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2131315.266930474},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BF$15:BF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2218038.1907764543},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BG$15:BG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2344421.7045777394},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BH$15:BH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2477684.4301587213},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BI$15:BI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2604090.2420971924},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BJ$15:BJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1663932.1657530135},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BK$15:BK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1396280.9348492436},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BL$15:BL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3011993.9352378519},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BM$15:BM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3169188.6994994115},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BN$15:BN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3328684.5489938464},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BO$15:BO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3490773.8200353188},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BP$15:BP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3651698.9903014656},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BQ$15:BQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3805164.0294294599},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BR$15:BR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3920914.0593370404},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BS$15:BS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4087166.4388840552},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BT$15:BT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4252003.5684310682},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BU$15:BU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4409039.9479780812},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BV$15:BV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3028198.659092458},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BW$15:BW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2753776.7842497677},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BX$15:BX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4945318.8807378709},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BY$15:BY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5117328.0338790957},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BZ$15:BZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5289337.1870203204},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CA$15:CA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5461346.3401615433},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CB$15:CB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5624081.2588565554},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CC$15:CC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5776517.923202971},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CD$15:CD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5878222.7091979161},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CE$15:CE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":6048410.7755964324},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CF$15:CF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":6216983.2294949517},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CG$15:CG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":6376112.0958934687},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CH$15:CH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4455810.770339733},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CI$15:CI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":4210721.2665266804},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CJ$15:CJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":6999841.9117091466},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CK$15:CK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7176133.8258454949},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CL$15:CL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7352425.7399818506},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CM$15:CM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7528717.6541182008},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CN$15:CN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7693087.0643601865},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CO$15:CO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7844380.6006780174},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CP$15:CP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7930840.5099596605},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CQ$15:CQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":8105237.7654489055},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CR$15:CR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":8277783.107813146},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CS$15:CS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":8438909.3233023919},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CT$15:CT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5947410.6250838712},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CU$15:CU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5736197.0182541013},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$15:CV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CV$15:CV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9159783.066092167},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$15:CW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CW$15:CW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9340650.551982075},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$15:CX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CX$15:CX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9521518.0378719848},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$15:CY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CY$15:CY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9702385.523761889},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$15:CZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CZ$15:CZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9868483.3931723591},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$15:DA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DA$15:DA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10018510.951939138},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$15:DB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DB$15:DB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10088432.465616003},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$15:DC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DC$15:DC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10267328.748649459},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$15:DD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DD$15:DD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10444093.898901664},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$15:DE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DE$15:DE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10607064.933935117},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$15:DF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DF$15:DF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7510979.4560730495},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$15:DG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DG$15:DG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":7337868.8817534149},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$15:DH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DH$15:DH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11435555.949459802},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$15:DI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DI$15:DI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11621309.185337592},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$15:DJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DJ$15:DJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11807062.421215378},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$15:DK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DK$15:DK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11992815.657093164},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$15:DL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DL$15:DL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12160741.576643512},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$15:DM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DM$15:DM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12309371.614187639},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$15:DN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DN$15:DN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12361357.628737807},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$15:DO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DO$15:DO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12545060.02516374},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$15:DP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DP$15:DP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12726300.783369359},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$15:DQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DQ$15:DQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12890892.88219529},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$15:DR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DR$15:DR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9154387.7487216294},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$15:DS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DS$15:DS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9023953.5186862759},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$15:DT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DT$15:DT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":13838309.136325531},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$15:DU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DU$15:DU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14029276.632910814},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$15:DV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DV$15:DV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14220244.12949609},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$15:DW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DW$15:DW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14411211.626081381},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$15:DX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DX$15:DX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14581071.150720742},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$15:DY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DY$15:DY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14728162.773840819},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$15:DZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(DZ$15:DZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14760701.452554964},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$15:EA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EA$15:EA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":14949535.255774539},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$15:EB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EB$15:EB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":15135515.600302789},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$15:EC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EC$15:EC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":15301417.046402361},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$15:ED641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(ED$15:ED641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10886055.05280707},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$15:EE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EE$15:EE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10803240.701869316},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$15:EF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EF$15:EF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16379958.915267706},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$15:EG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EG$15:EG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16576488.532523565},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$15:EH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EH$15:EH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16773018.149779424},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$15:EI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EI$15:EI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16969547.767035279},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$15:EJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EJ$15:EJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17141452.776785396},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$15:EK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EK$15:EK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17286855.022756875},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$15:EL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EL$15:EL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17298306.93161118},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$15:EM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EM$15:EM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17492616.65428935},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$15:EN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EN$15:EN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17683607.759069644},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$15:EO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EO$15:EO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":17850398.653203823},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$15:EP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EP$15:EP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":15105153.607864615},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$15:EQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EQ$15:EQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$15:ER641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(ER$15:ER641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$15:ES641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(ES$15:ES641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$15:ET641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(ET$15:ET641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$15:EU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EU$15:EU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$15:EV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EV$15:EV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$15:EW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EW$15:EW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$15:EX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EX$15:EX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$15:EY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EY$15:EY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$15:EZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(EZ$15:EZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$15:FA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(FA$15:FA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$15:FB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(FB$15:FB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$15:FC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(FC$15:FC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":665},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H663","v":"Капзатраты"},{"$f":"I664","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L665)=0,$L665=0,$L665=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L665)))","v":"Разработка ПО"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B665=Lists!$CU$24,SUMIFS($Z665:$FD665,$Z$2:$FD$2,Periods!$Q$18),SUM($Z665:$FD665))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":7500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":7500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":7500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":7500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CV$11=\"\",0,SUMIFS(CapEx!CV:CV,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CW$11=\"\",0,SUMIFS(CapEx!CW:CW,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CX$11=\"\",0,SUMIFS(CapEx!CX:CX,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CY$11=\"\",0,SUMIFS(CapEx!CY:CY,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CapEx!CZ:CZ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DA$11=\"\",0,SUMIFS(CapEx!DA:DA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DB$11=\"\",0,SUMIFS(CapEx!DB:DB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DC$11=\"\",0,SUMIFS(CapEx!DC:DC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DD$11=\"\",0,SUMIFS(CapEx!DD:DD,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DE$11=\"\",0,SUMIFS(CapEx!DE:DE,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DF$11=\"\",0,SUMIFS(CapEx!DF:DF,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DG$11=\"\",0,SUMIFS(CapEx!DG:DG,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DH$11=\"\",0,SUMIFS(CapEx!DH:DH,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DI$11=\"\",0,SUMIFS(CapEx!DI:DI,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DJ$11=\"\",0,SUMIFS(CapEx!DJ:DJ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DK$11=\"\",0,SUMIFS(CapEx!DK:DK,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DL$11=\"\",0,SUMIFS(CapEx!DL:DL,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DM$11=\"\",0,SUMIFS(CapEx!DM:DM,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DN$11=\"\",0,SUMIFS(CapEx!DN:DN,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DO$11=\"\",0,SUMIFS(CapEx!DO:DO,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DP$11=\"\",0,SUMIFS(CapEx!DP:DP,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DQ$11=\"\",0,SUMIFS(CapEx!DQ:DQ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DR$11=\"\",0,SUMIFS(CapEx!DR:DR,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DS$11=\"\",0,SUMIFS(CapEx!DS:DS,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DT$11=\"\",0,SUMIFS(CapEx!DT:DT,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DU$11=\"\",0,SUMIFS(CapEx!DU:DU,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DV$11=\"\",0,SUMIFS(CapEx!DV:DV,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DW$11=\"\",0,SUMIFS(CapEx!DW:DW,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DX$11=\"\",0,SUMIFS(CapEx!DX:DX,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DY$11=\"\",0,SUMIFS(CapEx!DY:DY,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(DZ$11=\"\",0,SUMIFS(CapEx!DZ:DZ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EA$11=\"\",0,SUMIFS(CapEx!EA:EA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EB$11=\"\",0,SUMIFS(CapEx!EB:EB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EC$11=\"\",0,SUMIFS(CapEx!EC:EC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(ED$11=\"\",0,SUMIFS(CapEx!ED:ED,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EE$11=\"\",0,SUMIFS(CapEx!EE:EE,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EF$11=\"\",0,SUMIFS(CapEx!EF:EF,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EG$11=\"\",0,SUMIFS(CapEx!EG:EG,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EH$11=\"\",0,SUMIFS(CapEx!EH:EH,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EI$11=\"\",0,SUMIFS(CapEx!EI:EI,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EJ$11=\"\",0,SUMIFS(CapEx!EJ:EJ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EK$11=\"\",0,SUMIFS(CapEx!EK:EK,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EL$11=\"\",0,SUMIFS(CapEx!EL:EL,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EM$11=\"\",0,SUMIFS(CapEx!EM:EM,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EN$11=\"\",0,SUMIFS(CapEx!EN:EN,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EO$11=\"\",0,SUMIFS(CapEx!EO:EO,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EP$11=\"\",0,SUMIFS(CapEx!EP:EP,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EQ$11=\"\",0,SUMIFS(CapEx!EQ:EQ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(CapEx!ER:ER,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(CapEx!ES:ES,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(CapEx!ET:ET,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(CapEx!EU:EU,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(CapEx!EV:EV,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(CapEx!EW:EW,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(CapEx!EX:EX,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(CapEx!EY:EY,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(CapEx!EZ:EZ,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(CapEx!FA:FA,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(CapEx!FB:FB,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(CapEx!FC:FC,CapEx!$H:$H,$I665,CapEx!$I:$I,$J665,CapEx!$Q:$Q,$Q665))","v":0}]
[{"$f":"ROW()","v":680},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H676","v":"Капзатраты"},{"$f":"I677","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L680)=0,$L680=0,$L680=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L680)))","v":"Капзатраты - 3"},null,{"$f":"L679+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B680=Lists!$CU$24,SUMIFS($Z680:$FD680,$Z$2:$FD$2,Periods!$Q$18),SUM($Z680:$FD680))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA667/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB667/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC667/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD667/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE667/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF667/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG667/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH667/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI667/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ667/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK667/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL667/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM667/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN667/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO667/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP667/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ667/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR667/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS667/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT667/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU667/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV667/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW667/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX667/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY667/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ667/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA667/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB667/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC667/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD667/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE667/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF667/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG667/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH667/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI667/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ667/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK667/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL667/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM667/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN667/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO667/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP667/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ667/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR667/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS667/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT667/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU667/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV667/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW667/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX667/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY667/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ667/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA667/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB667/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC667/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD667/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE667/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF667/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG667/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH667/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI667/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ667/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK667/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL667/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM667/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN667/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO667/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP667/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ667/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR667/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS667/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT667/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU667/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CV$11=\"\",0,CV667/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CW$11=\"\",0,CW667/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CX$11=\"\",0,CX667/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CY$11=\"\",0,CY667/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(CZ$11=\"\",0,CZ667/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DA$11=\"\",0,DA667/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DB$11=\"\",0,DB667/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DC$11=\"\",0,DC667/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DD$11=\"\",0,DD667/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DE$11=\"\",0,DE667/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DF$11=\"\",0,DF667/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DG$11=\"\",0,DG667/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DH$11=\"\",0,DH667/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DI$11=\"\",0,DI667/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DJ$11=\"\",0,DJ667/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DK$11=\"\",0,DK667/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DL$11=\"\",0,DL667/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DM$11=\"\",0,DM667/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DN$11=\"\",0,DN667/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DO$11=\"\",0,DO667/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DP$11=\"\",0,DP667/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DQ$11=\"\",0,DQ667/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DR$11=\"\",0,DR667/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DS$11=\"\",0,DS667/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DT$11=\"\",0,DT667/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DU$11=\"\",0,DU667/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DV$11=\"\",0,DV667/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DW$11=\"\",0,DW667/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DX$11=\"\",0,DX667/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DY$11=\"\",0,DY667/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(DZ$11=\"\",0,DZ667/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EA$11=\"\",0,EA667/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EB$11=\"\",0,EB667/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EC$11=\"\",0,EC667/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(ED$11=\"\",0,ED667/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EE$11=\"\",0,EE667/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EF$11=\"\",0,EF667/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EG$11=\"\",0,EG667/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EH$11=\"\",0,EH667/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EI$11=\"\",0,EI667/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EJ$11=\"\",0,EJ667/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EK$11=\"\",0,EK667/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EL$11=\"\",0,EL667/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EM$11=\"\",0,EM667/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EN$11=\"\",0,EN667/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EO$11=\"\",0,EO667/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EP$11=\"\",0,EP667/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EQ$11=\"\",0,EQ667/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER667/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES667/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET667/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU667/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV667/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW667/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX667/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY667/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ667/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA667/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB667/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC667/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E667=\"\",Macro!$Q$43,$E667))),IF($E667=\"\",Macro!$Q$43,$E667))))))","v":0}]
[{"$f":"ROW()","v":685},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H676","v":"Капзатраты"},{"$f":"I682","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L685)=0,$L685=0,$L685=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L685)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L684+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B685=Lists!$CU$24,SUMIFS($Z685:$FD685,$Z$2:$FD$2,Periods!$Q$18),SUM($Z685:$FD685))","v":8591666.6666666567},null,null,{"$f":"IF(AA$11=\"\",0,AA672/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":8333.3333333333339},{"$f":"IF(AB$11=\"\",0,AB672/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":17500},{"$f":"IF(AC$11=\"\",0,AC672/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":19166.666666666668},{"$f":"IF(AD$11=\"\",0,AD672/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":20833.333333333336},{"$f":"IF(AE$11=\"\",0,AE672/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":22500},{"$f":"IF(AF$11=\"\",0,AF672/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":24166.666666666668},{"$f":"IF(AG$11=\"\",0,AG672/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":25833.333333333336},{"$f":"IF(AH$11=\"\",0,AH672/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":27500},{"$f":"IF(AI$11=\"\",0,AI672/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":29166.666666666668},{"$f":"IF(AJ$11=\"\",0,AJ672/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":30833.333333333336},{"$f":"IF(AK$11=\"\",0,AK672/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":32500},{"$f":"IF(AL$11=\"\",0,AL672/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":34166.666666666672},{"$f":"IF(AM$11=\"\",0,AM672/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":35833.333333333336},{"$f":"IF(AN$11=\"\",0,AN672/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":37500},{"$f":"IF(AO$11=\"\",0,AO672/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":39166.666666666672},{"$f":"IF(AP$11=\"\",0,AP672/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":40833.333333333336},{"$f":"IF(AQ$11=\"\",0,AQ672/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":42500},{"$f":"IF(AR$11=\"\",0,AR672/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":44166.666666666672},{"$f":"IF(AS$11=\"\",0,AS672/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":45833.333333333336},{"$f":"IF(AT$11=\"\",0,AT672/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":47500},{"$f":"IF(AU$11=\"\",0,AU672/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":49166.666666666672},{"$f":"IF(AV$11=\"\",0,AV672/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":50833.333333333336},{"$f":"IF(AW$11=\"\",0,AW672/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":52500},{"$f":"IF(AX$11=\"\",0,AX672/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":54166.666666666672},{"$f":"IF(AY$11=\"\",0,AY672/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":55833.333333333336},{"$f":"IF(AZ$11=\"\",0,AZ672/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":57500},{"$f":"IF(BA$11=\"\",0,BA672/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":59166.666666666672},{"$f":"IF(BB$11=\"\",0,BB672/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":60833.333333333336},{"$f":"IF(BC$11=\"\",0,BC672/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":62500},{"$f":"IF(BD$11=\"\",0,BD672/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":64166.666666666672},{"$f":"IF(BE$11=\"\",0,BE672/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":65833.333333333343},{"$f":"IF(BF$11=\"\",0,BF672/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":67500},{"$f":"IF(BG$11=\"\",0,BG672/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":69166.666666666672},{"$f":"IF(BH$11=\"\",0,BH672/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":70833.333333333343},{"$f":"IF(BI$11=\"\",0,BI672/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":72500},{"$f":"IF(BJ$11=\"\",0,BJ672/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":74166.666666666672},{"$f":"IF(BK$11=\"\",0,BK672/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":75833.333333333343},{"$f":"IF(BL$11=\"\",0,BL672/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":77500},{"$f":"IF(BM$11=\"\",0,BM672/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":79166.666666666672},{"$f":"IF(BN$11=\"\",0,BN672/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":80833.333333333343},{"$f":"IF(BO$11=\"\",0,BO672/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":82500},{"$f":"IF(BP$11=\"\",0,BP672/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,BQ672/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,BR672/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,BS672/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,BT672/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,BU672/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,BV672/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,BW672/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,BX672/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,BY672/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,BZ672/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,CA672/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,CB672/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,CC672/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,CD672/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,CE672/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,CF672/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,CG672/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,CH672/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,CI672/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CJ$11=\"\",0,CJ672/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CK$11=\"\",0,CK672/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CL$11=\"\",0,CL672/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CM$11=\"\",0,CM672/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CN$11=\"\",0,CN672/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CO$11=\"\",0,CO672/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CP$11=\"\",0,CP672/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CQ$11=\"\",0,CQ672/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CR$11=\"\",0,CR672/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CS$11=\"\",0,CS672/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CT$11=\"\",0,CT672/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CU$11=\"\",0,CU672/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CV$11=\"\",0,CV672/(1+IF(CV$15=Macro!$I$44,Macro!$Q$44,IF(CV$15=Macro!$I$45,Macro!$Q$45,IF(CV$15=Macro!$I$46,IF(CV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CW$11=\"\",0,CW672/(1+IF(CW$15=Macro!$I$44,Macro!$Q$44,IF(CW$15=Macro!$I$45,Macro!$Q$45,IF(CW$15=Macro!$I$46,IF(CW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CX$11=\"\",0,CX672/(1+IF(CX$15=Macro!$I$44,Macro!$Q$44,IF(CX$15=Macro!$I$45,Macro!$Q$45,IF(CX$15=Macro!$I$46,IF(CX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CY$11=\"\",0,CY672/(1+IF(CY$15=Macro!$I$44,Macro!$Q$44,IF(CY$15=Macro!$I$45,Macro!$Q$45,IF(CY$15=Macro!$I$46,IF(CY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(CZ$11=\"\",0,CZ672/(1+IF(CZ$15=Macro!$I$44,Macro!$Q$44,IF(CZ$15=Macro!$I$45,Macro!$Q$45,IF(CZ$15=Macro!$I$46,IF(CZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DA$11=\"\",0,DA672/(1+IF(DA$15=Macro!$I$44,Macro!$Q$44,IF(DA$15=Macro!$I$45,Macro!$Q$45,IF(DA$15=Macro!$I$46,IF(DA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DB$11=\"\",0,DB672/(1+IF(DB$15=Macro!$I$44,Macro!$Q$44,IF(DB$15=Macro!$I$45,Macro!$Q$45,IF(DB$15=Macro!$I$46,IF(DB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DC$11=\"\",0,DC672/(1+IF(DC$15=Macro!$I$44,Macro!$Q$44,IF(DC$15=Macro!$I$45,Macro!$Q$45,IF(DC$15=Macro!$I$46,IF(DC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DD$11=\"\",0,DD672/(1+IF(DD$15=Macro!$I$44,Macro!$Q$44,IF(DD$15=Macro!$I$45,Macro!$Q$45,IF(DD$15=Macro!$I$46,IF(DD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DE$11=\"\",0,DE672/(1+IF(DE$15=Macro!$I$44,Macro!$Q$44,IF(DE$15=Macro!$I$45,Macro!$Q$45,IF(DE$15=Macro!$I$46,IF(DE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DF$11=\"\",0,DF672/(1+IF(DF$15=Macro!$I$44,Macro!$Q$44,IF(DF$15=Macro!$I$45,Macro!$Q$45,IF(DF$15=Macro!$I$46,IF(DF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DG$11=\"\",0,DG672/(1+IF(DG$15=Macro!$I$44,Macro!$Q$44,IF(DG$15=Macro!$I$45,Macro!$Q$45,IF(DG$15=Macro!$I$46,IF(DG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DH$11=\"\",0,DH672/(1+IF(DH$15=Macro!$I$44,Macro!$Q$44,IF(DH$15=Macro!$I$45,Macro!$Q$45,IF(DH$15=Macro!$I$46,IF(DH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DI$11=\"\",0,DI672/(1+IF(DI$15=Macro!$I$44,Macro!$Q$44,IF(DI$15=Macro!$I$45,Macro!$Q$45,IF(DI$15=Macro!$I$46,IF(DI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DJ$11=\"\",0,DJ672/(1+IF(DJ$15=Macro!$I$44,Macro!$Q$44,IF(DJ$15=Macro!$I$45,Macro!$Q$45,IF(DJ$15=Macro!$I$46,IF(DJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DK$11=\"\",0,DK672/(1+IF(DK$15=Macro!$I$44,Macro!$Q$44,IF(DK$15=Macro!$I$45,Macro!$Q$45,IF(DK$15=Macro!$I$46,IF(DK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DL$11=\"\",0,DL672/(1+IF(DL$15=Macro!$I$44,Macro!$Q$44,IF(DL$15=Macro!$I$45,Macro!$Q$45,IF(DL$15=Macro!$I$46,IF(DL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DM$11=\"\",0,DM672/(1+IF(DM$15=Macro!$I$44,Macro!$Q$44,IF(DM$15=Macro!$I$45,Macro!$Q$45,IF(DM$15=Macro!$I$46,IF(DM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DN$11=\"\",0,DN672/(1+IF(DN$15=Macro!$I$44,Macro!$Q$44,IF(DN$15=Macro!$I$45,Macro!$Q$45,IF(DN$15=Macro!$I$46,IF(DN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DO$11=\"\",0,DO672/(1+IF(DO$15=Macro!$I$44,Macro!$Q$44,IF(DO$15=Macro!$I$45,Macro!$Q$45,IF(DO$15=Macro!$I$46,IF(DO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DP$11=\"\",0,DP672/(1+IF(DP$15=Macro!$I$44,Macro!$Q$44,IF(DP$15=Macro!$I$45,Macro!$Q$45,IF(DP$15=Macro!$I$46,IF(DP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DQ$11=\"\",0,DQ672/(1+IF(DQ$15=Macro!$I$44,Macro!$Q$44,IF(DQ$15=Macro!$I$45,Macro!$Q$45,IF(DQ$15=Macro!$I$46,IF(DQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DR$11=\"\",0,DR672/(1+IF(DR$15=Macro!$I$44,Macro!$Q$44,IF(DR$15=Macro!$I$45,Macro!$Q$45,IF(DR$15=Macro!$I$46,IF(DR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DS$11=\"\",0,DS672/(1+IF(DS$15=Macro!$I$44,Macro!$Q$44,IF(DS$15=Macro!$I$45,Macro!$Q$45,IF(DS$15=Macro!$I$46,IF(DS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DT$11=\"\",0,DT672/(1+IF(DT$15=Macro!$I$44,Macro!$Q$44,IF(DT$15=Macro!$I$45,Macro!$Q$45,IF(DT$15=Macro!$I$46,IF(DT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DU$11=\"\",0,DU672/(1+IF(DU$15=Macro!$I$44,Macro!$Q$44,IF(DU$15=Macro!$I$45,Macro!$Q$45,IF(DU$15=Macro!$I$46,IF(DU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DV$11=\"\",0,DV672/(1+IF(DV$15=Macro!$I$44,Macro!$Q$44,IF(DV$15=Macro!$I$45,Macro!$Q$45,IF(DV$15=Macro!$I$46,IF(DV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DW$11=\"\",0,DW672/(1+IF(DW$15=Macro!$I$44,Macro!$Q$44,IF(DW$15=Macro!$I$45,Macro!$Q$45,IF(DW$15=Macro!$I$46,IF(DW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DX$11=\"\",0,DX672/(1+IF(DX$15=Macro!$I$44,Macro!$Q$44,IF(DX$15=Macro!$I$45,Macro!$Q$45,IF(DX$15=Macro!$I$46,IF(DX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DY$11=\"\",0,DY672/(1+IF(DY$15=Macro!$I$44,Macro!$Q$44,IF(DY$15=Macro!$I$45,Macro!$Q$45,IF(DY$15=Macro!$I$46,IF(DY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(DZ$11=\"\",0,DZ672/(1+IF(DZ$15=Macro!$I$44,Macro!$Q$44,IF(DZ$15=Macro!$I$45,Macro!$Q$45,IF(DZ$15=Macro!$I$46,IF(DZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(DZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EA$11=\"\",0,EA672/(1+IF(EA$15=Macro!$I$44,Macro!$Q$44,IF(EA$15=Macro!$I$45,Macro!$Q$45,IF(EA$15=Macro!$I$46,IF(EA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EB$11=\"\",0,EB672/(1+IF(EB$15=Macro!$I$44,Macro!$Q$44,IF(EB$15=Macro!$I$45,Macro!$Q$45,IF(EB$15=Macro!$I$46,IF(EB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EC$11=\"\",0,EC672/(1+IF(EC$15=Macro!$I$44,Macro!$Q$44,IF(EC$15=Macro!$I$45,Macro!$Q$45,IF(EC$15=Macro!$I$46,IF(EC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(ED$11=\"\",0,ED672/(1+IF(ED$15=Macro!$I$44,Macro!$Q$44,IF(ED$15=Macro!$I$45,Macro!$Q$45,IF(ED$15=Macro!$I$46,IF(ED$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ED$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EE$11=\"\",0,EE672/(1+IF(EE$15=Macro!$I$44,Macro!$Q$44,IF(EE$15=Macro!$I$45,Macro!$Q$45,IF(EE$15=Macro!$I$46,IF(EE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EF$11=\"\",0,EF672/(1+IF(EF$15=Macro!$I$44,Macro!$Q$44,IF(EF$15=Macro!$I$45,Macro!$Q$45,IF(EF$15=Macro!$I$46,IF(EF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EG$11=\"\",0,EG672/(1+IF(EG$15=Macro!$I$44,Macro!$Q$44,IF(EG$15=Macro!$I$45,Macro!$Q$45,IF(EG$15=Macro!$I$46,IF(EG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EH$11=\"\",0,EH672/(1+IF(EH$15=Macro!$I$44,Macro!$Q$44,IF(EH$15=Macro!$I$45,Macro!$Q$45,IF(EH$15=Macro!$I$46,IF(EH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EI$11=\"\",0,EI672/(1+IF(EI$15=Macro!$I$44,Macro!$Q$44,IF(EI$15=Macro!$I$45,Macro!$Q$45,IF(EI$15=Macro!$I$46,IF(EI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EJ$11=\"\",0,EJ672/(1+IF(EJ$15=Macro!$I$44,Macro!$Q$44,IF(EJ$15=Macro!$I$45,Macro!$Q$45,IF(EJ$15=Macro!$I$46,IF(EJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EK$11=\"\",0,EK672/(1+IF(EK$15=Macro!$I$44,Macro!$Q$44,IF(EK$15=Macro!$I$45,Macro!$Q$45,IF(EK$15=Macro!$I$46,IF(EK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EL$11=\"\",0,EL672/(1+IF(EL$15=Macro!$I$44,Macro!$Q$44,IF(EL$15=Macro!$I$45,Macro!$Q$45,IF(EL$15=Macro!$I$46,IF(EL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EM$11=\"\",0,EM672/(1+IF(EM$15=Macro!$I$44,Macro!$Q$44,IF(EM$15=Macro!$I$45,Macro!$Q$45,IF(EM$15=Macro!$I$46,IF(EM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EN$11=\"\",0,EN672/(1+IF(EN$15=Macro!$I$44,Macro!$Q$44,IF(EN$15=Macro!$I$45,Macro!$Q$45,IF(EN$15=Macro!$I$46,IF(EN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EO$11=\"\",0,EO672/(1+IF(EO$15=Macro!$I$44,Macro!$Q$44,IF(EO$15=Macro!$I$45,Macro!$Q$45,IF(EO$15=Macro!$I$46,IF(EO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EP$11=\"\",0,EP672/(1+IF(EP$15=Macro!$I$44,Macro!$Q$44,IF(EP$15=Macro!$I$45,Macro!$Q$45,IF(EP$15=Macro!$I$46,IF(EP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":83333.333333333343},{"$f":"IF(EQ$11=\"\",0,EQ672/(1+IF(EQ$15=Macro!$I$44,Macro!$Q$44,IF(EQ$15=Macro!$I$45,Macro!$Q$45,IF(EQ$15=Macro!$I$46,IF(EQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(ER$11=\"\",0,ER672/(1+IF(ER$15=Macro!$I$44,Macro!$Q$44,IF(ER$15=Macro!$I$45,Macro!$Q$45,IF(ER$15=Macro!$I$46,IF(ER$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ER$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(ES$11=\"\",0,ES672/(1+IF(ES$15=Macro!$I$44,Macro!$Q$44,IF(ES$15=Macro!$I$45,Macro!$Q$45,IF(ES$15=Macro!$I$46,IF(ES$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ES$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(ET$11=\"\",0,ET672/(1+IF(ET$15=Macro!$I$44,Macro!$Q$44,IF(ET$15=Macro!$I$45,Macro!$Q$45,IF(ET$15=Macro!$I$46,IF(ET$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(ET$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EU$11=\"\",0,EU672/(1+IF(EU$15=Macro!$I$44,Macro!$Q$44,IF(EU$15=Macro!$I$45,Macro!$Q$45,IF(EU$15=Macro!$I$46,IF(EU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EV$11=\"\",0,EV672/(1+IF(EV$15=Macro!$I$44,Macro!$Q$44,IF(EV$15=Macro!$I$45,Macro!$Q$45,IF(EV$15=Macro!$I$46,IF(EV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EW$11=\"\",0,EW672/(1+IF(EW$15=Macro!$I$44,Macro!$Q$44,IF(EW$15=Macro!$I$45,Macro!$Q$45,IF(EW$15=Macro!$I$46,IF(EW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EX$11=\"\",0,EX672/(1+IF(EX$15=Macro!$I$44,Macro!$Q$44,IF(EX$15=Macro!$I$45,Macro!$Q$45,IF(EX$15=Macro!$I$46,IF(EX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EY$11=\"\",0,EY672/(1+IF(EY$15=Macro!$I$44,Macro!$Q$44,IF(EY$15=Macro!$I$45,Macro!$Q$45,IF(EY$15=Macro!$I$46,IF(EY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(EZ$11=\"\",0,EZ672/(1+IF(EZ$15=Macro!$I$44,Macro!$Q$44,IF(EZ$15=Macro!$I$45,Macro!$Q$45,IF(EZ$15=Macro!$I$46,IF(EZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(EZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(FA$11=\"\",0,FA672/(1+IF(FA$15=Macro!$I$44,Macro!$Q$44,IF(FA$15=Macro!$I$45,Macro!$Q$45,IF(FA$15=Macro!$I$46,IF(FA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(FB$11=\"\",0,FB672/(1+IF(FB$15=Macro!$I$44,Macro!$Q$44,IF(FB$15=Macro!$I$45,Macro!$Q$45,IF(FB$15=Macro!$I$46,IF(FB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0},{"$f":"IF(FC$11=\"\",0,FC672/(1+IF(FC$15=Macro!$I$44,Macro!$Q$44,IF(FC$15=Macro!$I$45,Macro!$Q$45,IF(FC$15=Macro!$I$46,IF(FC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(FC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E672=\"\",Macro!$Q$43,$E672))),IF($E672=\"\",Macro!$Q$43,$E672))))))","v":0}]
[{"$f":"ROW()","v":700},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X700-($X663-$X691))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B700=Lists!$CU$24,SUMIFS($Z700:$FD700,$Z$2:$FD$2,Periods!$Q$18),SUM($Z700:$FD700))","v":245000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z663:AA663)-SUM($Z691:AA691))","v":-1357850},{"$f":"IF(AB$11=\"\",0,SUM($Z663:AB663)-SUM($Z691:AB691))","v":-1331600},{"$f":"IF(AC$11=\"\",0,SUM($Z663:AC663)-SUM($Z691:AC691))","v":-1327400},{"$f":"IF(AD$11=\"\",0,SUM($Z663:AD663)-SUM($Z691:AD691))","v":426800},{"$f":"IF(AE$11=\"\",0,SUM($Z663:AE663)-SUM($Z691:AE691))","v":56000},{"$f":"IF(AF$11=\"\",0,SUM($Z663:AF663)-SUM($Z691:AF691))","v":60200},{"$f":"IF(AG$11=\"\",0,SUM($Z663:AG663)-SUM($Z691:AG691))","v":64400},{"$f":"IF(AH$11=\"\",0,SUM($Z663:AH663)-SUM($Z691:AH691))","v":68600},{"$f":"IF(AI$11=\"\",0,SUM($Z663:AI663)-SUM($Z691:AI691))","v":72800},{"$f":"IF(AJ$11=\"\",0,SUM($Z663:AJ663)-SUM($Z691:AJ691))","v":77000},{"$f":"IF(AK$11=\"\",0,SUM($Z663:AK663)-SUM($Z691:AK691))","v":81200},{"$f":"IF(AL$11=\"\",0,SUM($Z663:AL663)-SUM($Z691:AL691))","v":85400},{"$f":"IF(AM$11=\"\",0,SUM($Z663:AM663)-SUM($Z691:AM691))","v":89600},{"$f":"IF(AN$11=\"\",0,SUM($Z663:AN663)-SUM($Z691:AN691))","v":93800},{"$f":"IF(AO$11=\"\",0,SUM($Z663:AO663)-SUM($Z691:AO691))","v":98000},{"$f":"IF(AP$11=\"\",0,SUM($Z663:AP663)-SUM($Z691:AP691))","v":102200},{"$f":"IF(AQ$11=\"\",0,SUM($Z663:AQ663)-SUM($Z691:AQ691))","v":106400},{"$f":"IF(AR$11=\"\",0,SUM($Z663:AR663)-SUM($Z691:AR691))","v":110600},{"$f":"IF(AS$11=\"\",0,SUM($Z663:AS663)-SUM($Z691:AS691))","v":114800},{"$f":"IF(AT$11=\"\",0,SUM($Z663:AT663)-SUM($Z691:AT691))","v":119000},{"$f":"IF(AU$11=\"\",0,SUM($Z663:AU663)-SUM($Z691:AU691))","v":123200},{"$f":"IF(AV$11=\"\",0,SUM($Z663:AV663)-SUM($Z691:AV691))","v":127400},{"$f":"IF(AW$11=\"\",0,SUM($Z663:AW663)-SUM($Z691:AW691))","v":131600},{"$f":"IF(AX$11=\"\",0,SUM($Z663:AX663)-SUM($Z691:AX691))","v":135800},{"$f":"IF(AY$11=\"\",0,SUM($Z663:AY663)-SUM($Z691:AY691))","v":140000},{"$f":"IF(AZ$11=\"\",0,SUM($Z663:AZ663)-SUM($Z691:AZ691))","v":144200},{"$f":"IF(BA$11=\"\",0,SUM($Z663:BA663)-SUM($Z691:BA691))","v":148400},{"$f":"IF(BB$11=\"\",0,SUM($Z663:BB663)-SUM($Z691:BB691))","v":152600},{"$f":"IF(BC$11=\"\",0,SUM($Z663:BC663)-SUM($Z691:BC691))","v":156800},{"$f":"IF(BD$11=\"\",0,SUM($Z663:BD663)-SUM($Z691:BD691))","v":161000},{"$f":"IF(BE$11=\"\",0,SUM($Z663:BE663)-SUM($Z691:BE691))","v":165200},{"$f":"IF(BF$11=\"\",0,SUM($Z663:BF663)-SUM($Z691:BF691))","v":169400},{"$f":"IF(BG$11=\"\",0,SUM($Z663:BG663)-SUM($Z691:BG691))","v":173600},{"$f":"IF(BH$11=\"\",0,SUM($Z663:BH663)-SUM($Z691:BH691))","v":177800},{"$f":"IF(BI$11=\"\",0,SUM($Z663:BI663)-SUM($Z691:BI691))","v":182000},{"$f":"IF(BJ$11=\"\",0,SUM($Z663:BJ663)-SUM($Z691:BJ691))","v":186200},{"$f":"IF(BK$11=\"\",0,SUM($Z663:BK663)-SUM($Z691:BK691))","v":190400},{"$f":"IF(BL$11=\"\",0,SUM($Z663:BL663)-SUM($Z691:BL691))","v":194600},{"$f":"IF(BM$11=\"\",0,SUM($Z663:BM663)-SUM($Z691:BM691))","v":198800},{"$f":"IF(BN$11=\"\",0,SUM($Z663:BN663)-SUM($Z691:BN691))","v":203000},{"$f":"IF(BO$11=\"\",0,SUM($Z663:BO663)-SUM($Z691:BO691))","v":207550},{"$f":"IF(BP$11=\"\",0,SUM($Z663:BP663)-SUM($Z691:BP691))","v":210000},{"$f":"IF(BQ$11=\"\",0,SUM($Z663:BQ663)-SUM($Z691:BQ691))","v":210000},{"$f":"IF(BR$11=\"\",0,SUM($Z663:BR663)-SUM($Z691:BR691))","v":210000},{"$f":"IF(BS$11=\"\",0,SUM($Z663:BS663)-SUM($Z691:BS691))","v":210000},{"$f":"IF(BT$11=\"\",0,SUM($Z663:BT663)-SUM($Z691:BT691))","v":210000},{"$f":"IF(BU$11=\"\",0,SUM($Z663:BU663)-SUM($Z691:BU691))","v":210000},{"$f":"IF(BV$11=\"\",0,SUM($Z663:BV663)-SUM($Z691:BV691))","v":210000},{"$f":"IF(BW$11=\"\",0,SUM($Z663:BW663)-SUM($Z691:BW691))","v":210000},{"$f":"IF(BX$11=\"\",0,SUM($Z663:BX663)-SUM($Z691:BX691))","v":210000},{"$f":"IF(BY$11=\"\",0,SUM($Z663:BY663)-SUM($Z691:BY691))","v":210000},{"$f":"IF(BZ$11=\"\",0,SUM($Z663:BZ663)-SUM($Z691:BZ691))","v":210000},{"$f":"IF(CA$11=\"\",0,SUM($Z663:CA663)-SUM($Z691:CA691))","v":210000},{"$f":"IF(CB$11=\"\",0,SUM($Z663:CB663)-SUM($Z691:CB691))","v":210000},{"$f":"IF(CC$11=\"\",0,SUM($Z663:CC663)-SUM($Z691:CC691))","v":210000},{"$f":"IF(CD$11=\"\",0,SUM($Z663:CD663)-SUM($Z691:CD691))","v":210000},{"$f":"IF(CE$11=\"\",0,SUM($Z663:CE663)-SUM($Z691:CE691))","v":210000},{"$f":"IF(CF$11=\"\",0,SUM($Z663:CF663)-SUM($Z691:CF691))","v":210000},{"$f":"IF(CG$11=\"\",0,SUM($Z663:CG663)-SUM($Z691:CG691))","v":210000},{"$f":"IF(CH$11=\"\",0,SUM($Z663:CH663)-SUM($Z691:CH691))","v":210000},{"$f":"IF(CI$11=\"\",0,SUM($Z663:CI663)-SUM($Z691:CI691))","v":210000},{"$f":"IF(CJ$11=\"\",0,SUM($Z663:CJ663)-SUM($Z691:CJ691))","v":210000},{"$f":"IF(CK$11=\"\",0,SUM($Z663:CK663)-SUM($Z691:CK691))","v":210000},{"$f":"IF(CL$11=\"\",0,SUM($Z663:CL663)-SUM($Z691:CL691))","v":210000},{"$f":"IF(CM$11=\"\",0,SUM($Z663:CM663)-SUM($Z691:CM691))","v":210000},{"$f":"IF(CN$11=\"\",0,SUM($Z663:CN663)-SUM($Z691:CN691))","v":210000},{"$f":"IF(CO$11=\"\",0,SUM($Z663:CO663)-SUM($Z691:CO691))","v":210000},{"$f":"IF(CP$11=\"\",0,SUM($Z663:CP663)-SUM($Z691:CP691))","v":210000},{"$f":"IF(CQ$11=\"\",0,SUM($Z663:CQ663)-SUM($Z691:CQ691))","v":210000},{"$f":"IF(CR$11=\"\",0,SUM($Z663:CR663)-SUM($Z691:CR691))","v":210000},{"$f":"IF(CS$11=\"\",0,SUM($Z663:CS663)-SUM($Z691:CS691))","v":210000},{"$f":"IF(CT$11=\"\",0,SUM($Z663:CT663)-SUM($Z691:CT691))","v":210000},{"$f":"IF(CU$11=\"\",0,SUM($Z663:CU663)-SUM($Z691:CU691))","v":210000},{"$f":"IF(CV$11=\"\",0,SUM($Z663:CV663)-SUM($Z691:CV691))","v":210000},{"$f":"IF(CW$11=\"\",0,SUM($Z663:CW663)-SUM($Z691:CW691))","v":210000},{"$f":"IF(CX$11=\"\",0,SUM($Z663:CX663)-SUM($Z691:CX691))","v":210000},{"$f":"IF(CY$11=\"\",0,SUM($Z663:CY663)-SUM($Z691:CY691))","v":210000},{"$f":"IF(CZ$11=\"\",0,SUM($Z663:CZ663)-SUM($Z691:CZ691))","v":210000},{"$f":"IF(DA$11=\"\",0,SUM($Z663:DA663)-SUM($Z691:DA691))","v":210000},{"$f":"IF(DB$11=\"\",0,SUM($Z663:DB663)-SUM($Z691:DB691))","v":210000},{"$f":"IF(DC$11=\"\",0,SUM($Z663:DC663)-SUM($Z691:DC691))","v":210000},{"$f":"IF(DD$11=\"\",0,SUM($Z663:DD663)-SUM($Z691:DD691))","v":210000},{"$f":"IF(DE$11=\"\",0,SUM($Z663:DE663)-SUM($Z691:DE691))","v":210000},{"$f":"IF(DF$11=\"\",0,SUM($Z663:DF663)-SUM($Z691:DF691))","v":210000},{"$f":"IF(DG$11=\"\",0,SUM($Z663:DG663)-SUM($Z691:DG691))","v":210000},{"$f":"IF(DH$11=\"\",0,SUM($Z663:DH663)-SUM($Z691:DH691))","v":210000},{"$f":"IF(DI$11=\"\",0,SUM($Z663:DI663)-SUM($Z691:DI691))","v":210000},{"$f":"IF(DJ$11=\"\",0,SUM($Z663:DJ663)-SUM($Z691:DJ691))","v":210000},{"$f":"IF(DK$11=\"\",0,SUM($Z663:DK663)-SUM($Z691:DK691))","v":210000},{"$f":"IF(DL$11=\"\",0,SUM($Z663:DL663)-SUM($Z691:DL691))","v":210000},{"$f":"IF(DM$11=\"\",0,SUM($Z663:DM663)-SUM($Z691:DM691))","v":210000},{"$f":"IF(DN$11=\"\",0,SUM($Z663:DN663)-SUM($Z691:DN691))","v":210000},{"$f":"IF(DO$11=\"\",0,SUM($Z663:DO663)-SUM($Z691:DO691))","v":210000},{"$f":"IF(DP$11=\"\",0,SUM($Z663:DP663)-SUM($Z691:DP691))","v":210000},{"$f":"IF(DQ$11=\"\",0,SUM($Z663:DQ663)-SUM($Z691:DQ691))","v":210000},{"$f":"IF(DR$11=\"\",0,SUM($Z663:DR663)-SUM($Z691:DR691))","v":210000},{"$f":"IF(DS$11=\"\",0,SUM($Z663:DS663)-SUM($Z691:DS691))","v":210000},{"$f":"IF(DT$11=\"\",0,SUM($Z663:DT663)-SUM($Z691:DT691))","v":210000},{"$f":"IF(DU$11=\"\",0,SUM($Z663:DU663)-SUM($Z691:DU691))","v":210000},{"$f":"IF(DV$11=\"\",0,SUM($Z663:DV663)-SUM($Z691:DV691))","v":210000},{"$f":"IF(DW$11=\"\",0,SUM($Z663:DW663)-SUM($Z691:DW691))","v":210000},{"$f":"IF(DX$11=\"\",0,SUM($Z663:DX663)-SUM($Z691:DX691))","v":210000},{"$f":"IF(DY$11=\"\",0,SUM($Z663:DY663)-SUM($Z691:DY691))","v":210000},{"$f":"IF(DZ$11=\"\",0,SUM($Z663:DZ663)-SUM($Z691:DZ691))","v":210000},{"$f":"IF(EA$11=\"\",0,SUM($Z663:EA663)-SUM($Z691:EA691))","v":210000},{"$f":"IF(EB$11=\"\",0,SUM($Z663:EB663)-SUM($Z691:EB691))","v":210000},{"$f":"IF(EC$11=\"\",0,SUM($Z663:EC663)-SUM($Z691:EC691))","v":210000},{"$f":"IF(ED$11=\"\",0,SUM($Z663:ED663)-SUM($Z691:ED691))","v":210000},{"$f":"IF(EE$11=\"\",0,SUM($Z663:EE663)-SUM($Z691:EE691))","v":210000},{"$f":"IF(EF$11=\"\",0,SUM($Z663:EF663)-SUM($Z691:EF691))","v":210000},{"$f":"IF(EG$11=\"\",0,SUM($Z663:EG663)-SUM($Z691:EG691))","v":210000},{"$f":"IF(EH$11=\"\",0,SUM($Z663:EH663)-SUM($Z691:EH691))","v":210000},{"$f":"IF(EI$11=\"\",0,SUM($Z663:EI663)-SUM($Z691:EI691))","v":210000},{"$f":"IF(EJ$11=\"\",0,SUM($Z663:EJ663)-SUM($Z691:EJ691))","v":210000},{"$f":"IF(EK$11=\"\",0,SUM($Z663:EK663)-SUM($Z691:EK691))","v":210000},{"$f":"IF(EL$11=\"\",0,SUM($Z663:EL663)-SUM($Z691:EL691))","v":210000},{"$f":"IF(EM$11=\"\",0,SUM($Z663:EM663)-SUM($Z691:EM691))","v":210000},{"$f":"IF(EN$11=\"\",0,SUM($Z663:EN663)-SUM($Z691:EN691))","v":210000},{"$f":"IF(EO$11=\"\",0,SUM($Z663:EO663)-SUM($Z691:EO691))","v":210000},{"$f":"IF(EP$11=\"\",0,SUM($Z663:EP663)-SUM($Z691:EP691))","v":245000},{"$f":"IF(EQ$11=\"\",0,SUM($Z663:EQ663)-SUM($Z691:EQ691))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z663:ER663)-SUM($Z691:ER691))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z663:ES663)-SUM($Z691:ES691))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z663:ET663)-SUM($Z691:ET691))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z663:EU663)-SUM($Z691:EU691))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z663:EV663)-SUM($Z691:EV691))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z663:EW663)-SUM($Z691:EW691))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z663:EX663)-SUM($Z691:EX691))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z663:EY663)-SUM($Z691:EY691))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z663:EZ663)-SUM($Z691:EZ691))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z663:FA663)-SUM($Z691:FA691))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z663:FB663)-SUM($Z691:FB691))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z663:FC663)-SUM($Z691:FC691))","v":0}]
[{"$f":"ROW()","v":716},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H715","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X716-SUM($X717:$X720))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B716=Lists!$CU$24,SUMIFS($Z716:$FD716,$Z$2:$FD$2,Periods!$Q$18),SUM($Z716:$FD716))","v":24166666.666666642},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA717:AA720))","v":0},0,0,0,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,{"$f":"IF(AM$11=\"\",0,SUM(AM717:AM720))","v":208333.33333333334},208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,{"$f":"IF(CY$11=\"\",0,SUM(CY717:CY720))","v":208333.33333333334},208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H729","v":"Внеоборотные активы"},{"$f":"I730","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L733)=0,$L733=0,$L733=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L733)))","v":"Капзатраты - 3"},null,{"$f":"L732+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B733=Lists!$CU$24,SUMIFS($Z733:$FD733,$Z$2:$FD$2,Periods!$Q$18),SUM($Z733:$FD733))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z680:AA680)-SUM($Z719:AA719))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z680:AB680)-SUM($Z719:AB719))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z680:AC680)-SUM($Z719:AC719))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z680:AD680)-SUM($Z719:AD719))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z680:AE680)-SUM($Z719:AE719))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z680:AF680)-SUM($Z719:AF719))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z680:AG680)-SUM($Z719:AG719))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z680:AH680)-SUM($Z719:AH719))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z680:AI680)-SUM($Z719:AI719))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z680:AJ680)-SUM($Z719:AJ719))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z680:AK680)-SUM($Z719:AK719))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z680:AL680)-SUM($Z719:AL719))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z680:AM680)-SUM($Z719:AM719))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z680:AN680)-SUM($Z719:AN719))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z680:AO680)-SUM($Z719:AO719))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z680:AP680)-SUM($Z719:AP719))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z680:AQ680)-SUM($Z719:AQ719))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z680:AR680)-SUM($Z719:AR719))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z680:AS680)-SUM($Z719:AS719))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z680:AT680)-SUM($Z719:AT719))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z680:AU680)-SUM($Z719:AU719))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z680:AV680)-SUM($Z719:AV719))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z680:AW680)-SUM($Z719:AW719))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z680:AX680)-SUM($Z719:AX719))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z680:AY680)-SUM($Z719:AY719))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z680:AZ680)-SUM($Z719:AZ719))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z680:BA680)-SUM($Z719:BA719))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z680:BB680)-SUM($Z719:BB719))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z680:BC680)-SUM($Z719:BC719))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z680:BD680)-SUM($Z719:BD719))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z680:BE680)-SUM($Z719:BE719))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z680:BF680)-SUM($Z719:BF719))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z680:BG680)-SUM($Z719:BG719))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z680:BH680)-SUM($Z719:BH719))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z680:BI680)-SUM($Z719:BI719))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z680:BJ680)-SUM($Z719:BJ719))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z680:BK680)-SUM($Z719:BK719))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z680:BL680)-SUM($Z719:BL719))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z680:BM680)-SUM($Z719:BM719))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z680:BN680)-SUM($Z719:BN719))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z680:BO680)-SUM($Z719:BO719))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z680:BP680)-SUM($Z719:BP719))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z680:BQ680)-SUM($Z719:BQ719))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z680:BR680)-SUM($Z719:BR719))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z680:BS680)-SUM($Z719:BS719))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z680:BT680)-SUM($Z719:BT719))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z680:BU680)-SUM($Z719:BU719))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z680:BV680)-SUM($Z719:BV719))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z680:BW680)-SUM($Z719:BW719))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z680:BX680)-SUM($Z719:BX719))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z680:BY680)-SUM($Z719:BY719))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z680:BZ680)-SUM($Z719:BZ719))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z680:CA680)-SUM($Z719:CA719))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z680:CB680)-SUM($Z719:CB719))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z680:CC680)-SUM($Z719:CC719))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z680:CD680)-SUM($Z719:CD719))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z680:CE680)-SUM($Z719:CE719))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z680:CF680)-SUM($Z719:CF719))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z680:CG680)-SUM($Z719:CG719))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z680:CH680)-SUM($Z719:CH719))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z680:CI680)-SUM($Z719:CI719))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z680:CJ680)-SUM($Z719:CJ719))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z680:CK680)-SUM($Z719:CK719))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z680:CL680)-SUM($Z719:CL719))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z680:CM680)-SUM($Z719:CM719))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z680:CN680)-SUM($Z719:CN719))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z680:CO680)-SUM($Z719:CO719))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z680:CP680)-SUM($Z719:CP719))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z680:CQ680)-SUM($Z719:CQ719))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z680:CR680)-SUM($Z719:CR719))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z680:CS680)-SUM($Z719:CS719))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z680:CT680)-SUM($Z719:CT719))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z680:CU680)-SUM($Z719:CU719))","v":0},{"$f":"IF(CV$11=\"\",0,SUM($Z680:CV680)-SUM($Z719:CV719))","v":0},{"$f":"IF(CW$11=\"\",0,SUM($Z680:CW680)-SUM($Z719:CW719))","v":0},{"$f":"IF(CX$11=\"\",0,SUM($Z680:CX680)-SUM($Z719:CX719))","v":0},{"$f":"IF(CY$11=\"\",0,SUM($Z680:CY680)-SUM($Z719:CY719))","v":0},{"$f":"IF(CZ$11=\"\",0,SUM($Z680:CZ680)-SUM($Z719:CZ719))","v":0},{"$f":"IF(DA$11=\"\",0,SUM($Z680:DA680)-SUM($Z719:DA719))","v":0},{"$f":"IF(DB$11=\"\",0,SUM($Z680:DB680)-SUM($Z719:DB719))","v":0},{"$f":"IF(DC$11=\"\",0,SUM($Z680:DC680)-SUM($Z719:DC719))","v":0},{"$f":"IF(DD$11=\"\",0,SUM($Z680:DD680)-SUM($Z719:DD719))","v":0},{"$f":"IF(DE$11=\"\",0,SUM($Z680:DE680)-SUM($Z719:DE719))","v":0},{"$f":"IF(DF$11=\"\",0,SUM($Z680:DF680)-SUM($Z719:DF719))","v":0},{"$f":"IF(DG$11=\"\",0,SUM($Z680:DG680)-SUM($Z719:DG719))","v":0},{"$f":"IF(DH$11=\"\",0,SUM($Z680:DH680)-SUM($Z719:DH719))","v":0},{"$f":"IF(DI$11=\"\",0,SUM($Z680:DI680)-SUM($Z719:DI719))","v":0},{"$f":"IF(DJ$11=\"\",0,SUM($Z680:DJ680)-SUM($Z719:DJ719))","v":0},{"$f":"IF(DK$11=\"\",0,SUM($Z680:DK680)-SUM($Z719:DK719))","v":0},{"$f":"IF(DL$11=\"\",0,SUM($Z680:DL680)-SUM($Z719:DL719))","v":0},{"$f":"IF(DM$11=\"\",0,SUM($Z680:DM680)-SUM($Z719:DM719))","v":0},{"$f":"IF(DN$11=\"\",0,SUM($Z680:DN680)-SUM($Z719:DN719))","v":0},{"$f":"IF(DO$11=\"\",0,SUM($Z680:DO680)-SUM($Z719:DO719))","v":0},{"$f":"IF(DP$11=\"\",0,SUM($Z680:DP680)-SUM($Z719:DP719))","v":0},{"$f":"IF(DQ$11=\"\",0,SUM($Z680:DQ680)-SUM($Z719:DQ719))","v":0},{"$f":"IF(DR$11=\"\",0,SUM($Z680:DR680)-SUM($Z719:DR719))","v":0},{"$f":"IF(DS$11=\"\",0,SUM($Z680:DS680)-SUM($Z719:DS719))","v":0},{"$f":"IF(DT$11=\"\",0,SUM($Z680:DT680)-SUM($Z719:DT719))","v":0},{"$f":"IF(DU$11=\"\",0,SUM($Z680:DU680)-SUM($Z719:DU719))","v":0},{"$f":"IF(DV$11=\"\",0,SUM($Z680:DV680)-SUM($Z719:DV719))","v":0},{"$f":"IF(DW$11=\"\",0,SUM($Z680:DW680)-SUM($Z719:DW719))","v":0},{"$f":"IF(DX$11=\"\",0,SUM($Z680:DX680)-SUM($Z719:DX719))","v":0},{"$f":"IF(DY$11=\"\",0,SUM($Z680:DY680)-SUM($Z719:DY719))","v":0},{"$f":"IF(DZ$11=\"\",0,SUM($Z680:DZ680)-SUM($Z719:DZ719))","v":0},{"$f":"IF(EA$11=\"\",0,SUM($Z680:EA680)-SUM($Z719:EA719))","v":0},{"$f":"IF(EB$11=\"\",0,SUM($Z680:EB680)-SUM($Z719:EB719))","v":0},{"$f":"IF(EC$11=\"\",0,SUM($Z680:EC680)-SUM($Z719:EC719))","v":0},{"$f":"IF(ED$11=\"\",0,SUM($Z680:ED680)-SUM($Z719:ED719))","v":0},{"$f":"IF(EE$11=\"\",0,SUM($Z680:EE680)-SUM($Z719:EE719))","v":0},{"$f":"IF(EF$11=\"\",0,SUM($Z680:EF680)-SUM($Z719:EF719))","v":0},{"$f":"IF(EG$11=\"\",0,SUM($Z680:EG680)-SUM($Z719:EG719))","v":0},{"$f":"IF(EH$11=\"\",0,SUM($Z680:EH680)-SUM($Z719:EH719))","v":0},{"$f":"IF(EI$11=\"\",0,SUM($Z680:EI680)-SUM($Z719:EI719))","v":0},{"$f":"IF(EJ$11=\"\",0,SUM($Z680:EJ680)-SUM($Z719:EJ719))","v":0},{"$f":"IF(EK$11=\"\",0,SUM($Z680:EK680)-SUM($Z719:EK719))","v":0},{"$f":"IF(EL$11=\"\",0,SUM($Z680:EL680)-SUM($Z719:EL719))","v":0},{"$f":"IF(EM$11=\"\",0,SUM($Z680:EM680)-SUM($Z719:EM719))","v":0},{"$f":"IF(EN$11=\"\",0,SUM($Z680:EN680)-SUM($Z719:EN719))","v":0},{"$f":"IF(EO$11=\"\",0,SUM($Z680:EO680)-SUM($Z719:EO719))","v":0},{"$f":"IF(EP$11=\"\",0,SUM($Z680:EP680)-SUM($Z719:EP719))","v":0},{"$f":"IF(EQ$11=\"\",0,SUM($Z680:EQ680)-SUM($Z719:EQ719))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z680:ER680)-SUM($Z719:ER719))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z680:ES680)-SUM($Z719:ES719))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z680:ET680)-SUM($Z719:ET719))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z680:EU680)-SUM($Z719:EU719))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z680:EV680)-SUM($Z719:EV719))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z680:EW680)-SUM($Z719:EW719))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z680:EX680)-SUM($Z719:EX719))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z680:EY680)-SUM($Z719:EY719))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z680:EZ680)-SUM($Z719:EZ719))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z680:FA680)-SUM($Z719:FA719))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z680:FB680)-SUM($Z719:FB719))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z680:FC680)-SUM($Z719:FC719))","v":0}]
[{"$f":"ROW()","v":748},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H747","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L748)=0,$L748=0,$L748=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L748)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B748=Lists!$CU$24,SUMIFS($Z748:$FD748,$Z$2:$FD$2,Periods!$Q$18),SUM($Z748:$FD748))","v":0}]
[{"$f":"ROW()","v":753}]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":786},null,null,null,null,null,null,{"$f":"H783","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M783","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z786:$FD786,$Z$2:$FD$2,Periods!$Q$18)","v":245000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":-1357850},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":-1331600},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":-1327400},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":426800},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":56000},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":60200},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":64400},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":68600},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":72800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":77000},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":81200},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":85400},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":89600},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":93800},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":98000},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":102200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":106400},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":110600},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":114800},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":119000},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":123200},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":127400},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":131600},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":135800},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":140000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":144200},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":148400},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":152600},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":156800},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":161000},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":165200},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":169400},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":173600},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":177800},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":182000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":186200},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":190400},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":194600},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":198800},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":203000},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":207550},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CV$11=\"\",0,SUMIFS(CV$15:CV785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CW$11=\"\",0,SUMIFS(CW$15:CW785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CX$11=\"\",0,SUMIFS(CX$15:CX785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CY$11=\"\",0,SUMIFS(CY$15:CY785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(CZ$11=\"\",0,SUMIFS(CZ$15:CZ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DA$11=\"\",0,SUMIFS(DA$15:DA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DB$11=\"\",0,SUMIFS(DB$15:DB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DC$11=\"\",0,SUMIFS(DC$15:DC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DD$11=\"\",0,SUMIFS(DD$15:DD785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DE$11=\"\",0,SUMIFS(DE$15:DE785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DF$11=\"\",0,SUMIFS(DF$15:DF785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DG$11=\"\",0,SUMIFS(DG$15:DG785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DH$11=\"\",0,SUMIFS(DH$15:DH785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DI$11=\"\",0,SUMIFS(DI$15:DI785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DJ$11=\"\",0,SUMIFS(DJ$15:DJ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DK$11=\"\",0,SUMIFS(DK$15:DK785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DL$11=\"\",0,SUMIFS(DL$15:DL785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DM$11=\"\",0,SUMIFS(DM$15:DM785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DN$11=\"\",0,SUMIFS(DN$15:DN785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DO$11=\"\",0,SUMIFS(DO$15:DO785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DP$11=\"\",0,SUMIFS(DP$15:DP785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DQ$11=\"\",0,SUMIFS(DQ$15:DQ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DR$11=\"\",0,SUMIFS(DR$15:DR785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DS$11=\"\",0,SUMIFS(DS$15:DS785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DT$11=\"\",0,SUMIFS(DT$15:DT785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DU$11=\"\",0,SUMIFS(DU$15:DU785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DV$11=\"\",0,SUMIFS(DV$15:DV785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DW$11=\"\",0,SUMIFS(DW$15:DW785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DX$11=\"\",0,SUMIFS(DX$15:DX785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DY$11=\"\",0,SUMIFS(DY$15:DY785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(DZ$11=\"\",0,SUMIFS(DZ$15:DZ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EA$11=\"\",0,SUMIFS(EA$15:EA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EB$11=\"\",0,SUMIFS(EB$15:EB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EC$11=\"\",0,SUMIFS(EC$15:EC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(ED$11=\"\",0,SUMIFS(ED$15:ED785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EE$11=\"\",0,SUMIFS(EE$15:EE785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EF$11=\"\",0,SUMIFS(EF$15:EF785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EG$11=\"\",0,SUMIFS(EG$15:EG785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EH$11=\"\",0,SUMIFS(EH$15:EH785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EI$11=\"\",0,SUMIFS(EI$15:EI785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EJ$11=\"\",0,SUMIFS(EJ$15:EJ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EK$11=\"\",0,SUMIFS(EK$15:EK785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EL$11=\"\",0,SUMIFS(EL$15:EL785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EM$11=\"\",0,SUMIFS(EM$15:EM785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EN$11=\"\",0,SUMIFS(EN$15:EN785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EO$11=\"\",0,SUMIFS(EO$15:EO785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":210000},{"$f":"IF(EP$11=\"\",0,SUMIFS(EP$15:EP785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":245000},{"$f":"IF(EQ$11=\"\",0,SUMIFS(EQ$15:EQ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(ER$11=\"\",0,SUMIFS(ER$15:ER785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(ES$11=\"\",0,SUMIFS(ES$15:ES785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(ET$11=\"\",0,SUMIFS(ET$15:ET785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EU$11=\"\",0,SUMIFS(EU$15:EU785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EV$11=\"\",0,SUMIFS(EV$15:EV785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EW$11=\"\",0,SUMIFS(EW$15:EW785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EX$11=\"\",0,SUMIFS(EX$15:EX785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EY$11=\"\",0,SUMIFS(EY$15:EY785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(EZ$11=\"\",0,SUMIFS(EZ$15:EZ785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(FA$11=\"\",0,SUMIFS(FA$15:FA785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(FB$11=\"\",0,SUMIFS(FB$15:FB785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0},{"$f":"IF(FC$11=\"\",0,SUMIFS(FC$15:FC785,$H$15:$H785,$I786,$I$15:$I785,\"\"))","v":0}]
[{"$f":"ROW()","v":801},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B801=Lists!$CU$24,SUMIFS($Z801:$FD801,$Z$2:$FD$2,Periods!$Q$18),SUM($Z801:$FD801))","v":106461645.12557258},null,null,{"$f":"IF(AA$11=\"\",0,Z799)","v":0},{"$f":"IF(AB$11=\"\",0,AA799)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,AL799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230726.74573043606,{"$f":"IF(BS$11=\"\",0,BR799)","v":430823.68533511169},455822.84021320264,480577.23021512525,504022.61408116086,528995.17292501358,531200.16556740738,580011.39378844667,605805.6702596033,631591.75878380332,657369.90650650673,683140.38961245399,693892.77330440562,718568.05843093246,744042.94781748857,769242.01321501285,792860.8134258166,818316.66371624731,821912.73087187484,881590.86863625795,907374.2683923021,933151.7470706515,958923.25833145715,984688.72371670045,991149.73895427957,1015649.9059118032,1041111.4565935358,1066257.9710682817,1089494.841920726,1114937.0395311229,1119835.8272969276,1190855.3955449387,1217235.4044625722,{"$f":"IF(CY$11=\"\",0,CX799)","v":1243608.7820829786},1269975.5188341402,1296335.6099300124,1298779.6547077894,1323668.6050729342,1349712.124187462,1375393.8072545007,1398769.8238677904,1424793.4012304693,1432047.2288260758,1516054.1395685375,1543075.1519063041,1570089.5169934556,1597097.2348299921,1624098.305415906,1622229.4358313009,1647515.3428302482,1674188.0617785975,1700443.860439606,1723918.2352867126,1750571.0124832019,1760733.2217718065,1858901.8673486114,1886615.2589964345,1914322.0033936501,1942022.1005402431,1969715.5504362285,1963221.9090606719,1988909.2581855953,2016262.1110999286,2043132.7403150797,2066650.2392081618,{"$f":"IF(EE$11=\"\",0,ED799)","v":2093983.1503706276},2107662.5293267369,2221251.8918725252,2249712.1575405002,2278165.7759578526,2306612.7471245825,2335053.0710407048,2323604.3387565017,2349691.402358368,2377778.3999576122,2405305.6473232508,2428792.8789972812,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816}]
[{"$f":"ROW()","v":821},null,null,null,null,null,null,{"$f":"H819","v":"Индикатор безубыточности по финпотоку"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,"руб.",null,null,null,{"$f":"$H$20","v":"Продажи"},null,null,null,null,null,null,{"$f":"IF(X819=0,\"не окупается\",SUMIFS($Z$20:$FD$20,$Z819:$FD819,1))","v":15502809.421146249}]
[{"$f":"ROW()","v":836},null,null,null,null,null,null,{"$f":"H835","v":"NPV(Учредителя)"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AD$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AE$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AF$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AG$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AH$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AI$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AJ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AK$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AL$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AM$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AN$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AO$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AP$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AQ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AR$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AS$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AT$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AU$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AV$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AW$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AX$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AY$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(AZ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BD$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BE$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BF$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BG$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BH$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BI$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BJ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BK$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BL$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BM$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BN$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BO$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BP$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BQ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BR$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BS$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BT$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BU$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BV$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BW$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BX$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BY$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(BZ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CD$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CE$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CF$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CG$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CH$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CI$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CJ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CK$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CL$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CM$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CN$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CO$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CP$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CQ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CR$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CS$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CT$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CU$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CV$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CW$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CX$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CY$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(CZ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DD$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DE$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DF$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DG$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DH$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DI$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DJ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DK$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DL$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DM$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DN$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DO$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DP$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DQ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DR$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DS$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DT$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DU$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DV$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DW$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DX$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DY$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(DZ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(ED$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EE$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EF$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EG$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EH$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EI$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EJ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EK$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EL$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EM$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EN$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EO$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EP$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.8769265121506118E-2},{"$f":"IF(EQ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ER$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ES$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ET$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EU$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EV$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EW$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EX$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EY$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EZ$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FA$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FB$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FC$11=\"\",0,POWER(1+Credits!$Q$17,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":869},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B869=Lists!$CU$24,SUMIFS($Z869:$FD869,$Z$2:$FD$2,Periods!$Q$18),SUM($Z869:$FD869))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z865:AA865)-SUM($Z867:AA867))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z865:AB865)-SUM($Z867:AB867))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z865:AC865)-SUM($Z867:AC867))","v":20000000},{"$f":"IF(AD$11=\"\",0,SUM($Z865:AD865)-SUM($Z867:AD867))","v":20000000},{"$f":"IF(AE$11=\"\",0,SUM($Z865:AE865)-SUM($Z867:AE867))","v":20000000},{"$f":"IF(AF$11=\"\",0,SUM($Z865:AF865)-SUM($Z867:AF867))","v":20000000},{"$f":"IF(AG$11=\"\",0,SUM($Z865:AG865)-SUM($Z867:AG867))","v":20000000},{"$f":"IF(AH$11=\"\",0,SUM($Z865:AH865)-SUM($Z867:AH867))","v":20000000},{"$f":"IF(AI$11=\"\",0,SUM($Z865:AI865)-SUM($Z867:AI867))","v":20000000},{"$f":"IF(AJ$11=\"\",0,SUM($Z865:AJ865)-SUM($Z867:AJ867))","v":20000000},{"$f":"IF(AK$11=\"\",0,SUM($Z865:AK865)-SUM($Z867:AK867))","v":20000000},{"$f":"IF(AL$11=\"\",0,SUM($Z865:AL865)-SUM($Z867:AL867))","v":20000000},{"$f":"IF(AM$11=\"\",0,SUM($Z865:AM865)-SUM($Z867:AM867))","v":20000000},{"$f":"IF(AN$11=\"\",0,SUM($Z865:AN865)-SUM($Z867:AN867))","v":20000000},{"$f":"IF(AO$11=\"\",0,SUM($Z865:AO865)-SUM($Z867:AO867))","v":19583333.333333332},{"$f":"IF(AP$11=\"\",0,SUM($Z865:AP865)-SUM($Z867:AP867))","v":19166666.666666668},{"$f":"IF(AQ$11=\"\",0,SUM($Z865:AQ865)-SUM($Z867:AQ867))","v":18750000},{"$f":"IF(AR$11=\"\",0,SUM($Z865:AR865)-SUM($Z867:AR867))","v":18333333.333333332},{"$f":"IF(AS$11=\"\",0,SUM($Z865:AS865)-SUM($Z867:AS867))","v":17916666.666666668},{"$f":"IF(AT$11=\"\",0,SUM($Z865:AT865)-SUM($Z867:AT867))","v":17500000},{"$f":"IF(AU$11=\"\",0,SUM($Z865:AU865)-SUM($Z867:AU867))","v":17083333.333333332},{"$f":"IF(AV$11=\"\",0,SUM($Z865:AV865)-SUM($Z867:AV867))","v":16666666.666666668},{"$f":"IF(AW$11=\"\",0,SUM($Z865:AW865)-SUM($Z867:AW867))","v":16250000},{"$f":"IF(AX$11=\"\",0,SUM($Z865:AX865)-SUM($Z867:AX867))","v":15833333.333333334},{"$f":"IF(AY$11=\"\",0,SUM($Z865:AY865)-SUM($Z867:AY867))","v":15416666.666666668},{"$f":"IF(AZ$11=\"\",0,SUM($Z865:AZ865)-SUM($Z867:AZ867))","v":15000000},{"$f":"IF(BA$11=\"\",0,SUM($Z865:BA865)-SUM($Z867:BA867))","v":14583333.333333332},{"$f":"IF(BB$11=\"\",0,SUM($Z865:BB865)-SUM($Z867:BB867))","v":14166666.666666666},{"$f":"IF(BC$11=\"\",0,SUM($Z865:BC865)-SUM($Z867:BC867))","v":13750000},{"$f":"IF(BD$11=\"\",0,SUM($Z865:BD865)-SUM($Z867:BD867))","v":13333333.333333332},{"$f":"IF(BE$11=\"\",0,SUM($Z865:BE865)-SUM($Z867:BE867))","v":12916666.666666664},{"$f":"IF(BF$11=\"\",0,SUM($Z865:BF865)-SUM($Z867:BF867))","v":12499999.999999998},{"$f":"IF(BG$11=\"\",0,SUM($Z865:BG865)-SUM($Z867:BG867))","v":12083333.333333332},{"$f":"IF(BH$11=\"\",0,SUM($Z865:BH865)-SUM($Z867:BH867))","v":11666666.666666664},{"$f":"IF(BI$11=\"\",0,SUM($Z865:BI865)-SUM($Z867:BI867))","v":11249999.999999998},{"$f":"IF(BJ$11=\"\",0,SUM($Z865:BJ865)-SUM($Z867:BJ867))","v":10833333.333333332},{"$f":"IF(BK$11=\"\",0,SUM($Z865:BK865)-SUM($Z867:BK867))","v":10416666.666666666},{"$f":"IF(BL$11=\"\",0,SUM($Z865:BL865)-SUM($Z867:BL867))","v":10000000},{"$f":"IF(BM$11=\"\",0,SUM($Z865:BM865)-SUM($Z867:BM867))","v":9583333.333333334},{"$f":"IF(BN$11=\"\",0,SUM($Z865:BN865)-SUM($Z867:BN867))","v":9166666.6666666679},{"$f":"IF(BO$11=\"\",0,SUM($Z865:BO865)-SUM($Z867:BO867))","v":8750000.0000000019},{"$f":"IF(BP$11=\"\",0,SUM($Z865:BP865)-SUM($Z867:BP867))","v":8333333.3333333358},{"$f":"IF(BQ$11=\"\",0,SUM($Z865:BQ865)-SUM($Z867:BQ867))","v":7916666.6666666698},{"$f":"IF(BR$11=\"\",0,SUM($Z865:BR865)-SUM($Z867:BR867))","v":7500000.0000000037},{"$f":"IF(BS$11=\"\",0,SUM($Z865:BS865)-SUM($Z867:BS867))","v":7083333.3333333377},{"$f":"IF(BT$11=\"\",0,SUM($Z865:BT865)-SUM($Z867:BT867))","v":6666666.6666666716},{"$f":"IF(BU$11=\"\",0,SUM($Z865:BU865)-SUM($Z867:BU867))","v":6250000.0000000037},{"$f":"IF(BV$11=\"\",0,SUM($Z865:BV865)-SUM($Z867:BV867))","v":5833333.3333333377},{"$f":"IF(BW$11=\"\",0,SUM($Z865:BW865)-SUM($Z867:BW867))","v":5416666.6666666716},{"$f":"IF(BX$11=\"\",0,SUM($Z865:BX865)-SUM($Z867:BX867))","v":5000000.0000000037},{"$f":"IF(BY$11=\"\",0,SUM($Z865:BY865)-SUM($Z867:BY867))","v":4583333.3333333358},{"$f":"IF(BZ$11=\"\",0,SUM($Z865:BZ865)-SUM($Z867:BZ867))","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,SUM($Z865:CA865)-SUM($Z867:CA867))","v":3750000.0000000037},{"$f":"IF(CB$11=\"\",0,SUM($Z865:CB865)-SUM($Z867:CB867))","v":3333333.3333333358},{"$f":"IF(CC$11=\"\",0,SUM($Z865:CC865)-SUM($Z867:CC867))","v":2916666.6666666679},{"$f":"IF(CD$11=\"\",0,SUM($Z865:CD865)-SUM($Z867:CD867))","v":2500000},{"$f":"IF(CE$11=\"\",0,SUM($Z865:CE865)-SUM($Z867:CE867))","v":2083333.3333333321},{"$f":"IF(CF$11=\"\",0,SUM($Z865:CF865)-SUM($Z867:CF867))","v":1666666.6666666642},{"$f":"IF(CG$11=\"\",0,SUM($Z865:CG865)-SUM($Z867:CG867))","v":1250000},{"$f":"IF(CH$11=\"\",0,SUM($Z865:CH865)-SUM($Z867:CH867))","v":833333.33333333209},{"$f":"IF(CI$11=\"\",0,SUM($Z865:CI865)-SUM($Z867:CI867))","v":416666.66666666418},{"$f":"IF(CJ$11=\"\",0,SUM($Z865:CJ865)-SUM($Z867:CJ867))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z865:CK865)-SUM($Z867:CK867))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z865:CL865)-SUM($Z867:CL867))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z865:CM865)-SUM($Z867:CM867))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z865:CN865)-SUM($Z867:CN867))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z865:CO865)-SUM($Z867:CO867))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z865:CP865)-SUM($Z867:CP867))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z865:CQ865)-SUM($Z867:CQ867))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z865:CR865)-SUM($Z867:CR867))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z865:CS865)-SUM($Z867:CS867))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z865:CT865)-SUM($Z867:CT867))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z865:CU865)-SUM($Z867:CU867))","v":0},{"$f":"IF(CV$11=\"\",0,SUM($Z865:CV865)-SUM($Z867:CV867))","v":0},{"$f":"IF(CW$11=\"\",0,SUM($Z865:CW865)-SUM($Z867:CW867))","v":0},{"$f":"IF(CX$11=\"\",0,SUM($Z865:CX865)-SUM($Z867:CX867))","v":0},{"$f":"IF(CY$11=\"\",0,SUM($Z865:CY865)-SUM($Z867:CY867))","v":0},{"$f":"IF(CZ$11=\"\",0,SUM($Z865:CZ865)-SUM($Z867:CZ867))","v":0},{"$f":"IF(DA$11=\"\",0,SUM($Z865:DA865)-SUM($Z867:DA867))","v":0},{"$f":"IF(DB$11=\"\",0,SUM($Z865:DB865)-SUM($Z867:DB867))","v":0},{"$f":"IF(DC$11=\"\",0,SUM($Z865:DC865)-SUM($Z867:DC867))","v":0},{"$f":"IF(DD$11=\"\",0,SUM($Z865:DD865)-SUM($Z867:DD867))","v":0},{"$f":"IF(DE$11=\"\",0,SUM($Z865:DE865)-SUM($Z867:DE867))","v":0},{"$f":"IF(DF$11=\"\",0,SUM($Z865:DF865)-SUM($Z867:DF867))","v":0},{"$f":"IF(DG$11=\"\",0,SUM($Z865:DG865)-SUM($Z867:DG867))","v":0},{"$f":"IF(DH$11=\"\",0,SUM($Z865:DH865)-SUM($Z867:DH867))","v":0},{"$f":"IF(DI$11=\"\",0,SUM($Z865:DI865)-SUM($Z867:DI867))","v":0},{"$f":"IF(DJ$11=\"\",0,SUM($Z865:DJ865)-SUM($Z867:DJ867))","v":0},{"$f":"IF(DK$11=\"\",0,SUM($Z865:DK865)-SUM($Z867:DK867))","v":0},{"$f":"IF(DL$11=\"\",0,SUM($Z865:DL865)-SUM($Z867:DL867))","v":0},{"$f":"IF(DM$11=\"\",0,SUM($Z865:DM865)-SUM($Z867:DM867))","v":0},{"$f":"IF(DN$11=\"\",0,SUM($Z865:DN865)-SUM($Z867:DN867))","v":0},{"$f":"IF(DO$11=\"\",0,SUM($Z865:DO865)-SUM($Z867:DO867))","v":0},{"$f":"IF(DP$11=\"\",0,SUM($Z865:DP865)-SUM($Z867:DP867))","v":0},{"$f":"IF(DQ$11=\"\",0,SUM($Z865:DQ865)-SUM($Z867:DQ867))","v":0},{"$f":"IF(DR$11=\"\",0,SUM($Z865:DR865)-SUM($Z867:DR867))","v":0},{"$f":"IF(DS$11=\"\",0,SUM($Z865:DS865)-SUM($Z867:DS867))","v":0},{"$f":"IF(DT$11=\"\",0,SUM($Z865:DT865)-SUM($Z867:DT867))","v":0},{"$f":"IF(DU$11=\"\",0,SUM($Z865:DU865)-SUM($Z867:DU867))","v":0},{"$f":"IF(DV$11=\"\",0,SUM($Z865:DV865)-SUM($Z867:DV867))","v":0},{"$f":"IF(DW$11=\"\",0,SUM($Z865:DW865)-SUM($Z867:DW867))","v":0},{"$f":"IF(DX$11=\"\",0,SUM($Z865:DX865)-SUM($Z867:DX867))","v":0},{"$f":"IF(DY$11=\"\",0,SUM($Z865:DY865)-SUM($Z867:DY867))","v":0},{"$f":"IF(DZ$11=\"\",0,SUM($Z865:DZ865)-SUM($Z867:DZ867))","v":0},{"$f":"IF(EA$11=\"\",0,SUM($Z865:EA865)-SUM($Z867:EA867))","v":0},{"$f":"IF(EB$11=\"\",0,SUM($Z865:EB865)-SUM($Z867:EB867))","v":0},{"$f":"IF(EC$11=\"\",0,SUM($Z865:EC865)-SUM($Z867:EC867))","v":0},{"$f":"IF(ED$11=\"\",0,SUM($Z865:ED865)-SUM($Z867:ED867))","v":0},{"$f":"IF(EE$11=\"\",0,SUM($Z865:EE865)-SUM($Z867:EE867))","v":0},{"$f":"IF(EF$11=\"\",0,SUM($Z865:EF865)-SUM($Z867:EF867))","v":0},{"$f":"IF(EG$11=\"\",0,SUM($Z865:EG865)-SUM($Z867:EG867))","v":0},{"$f":"IF(EH$11=\"\",0,SUM($Z865:EH865)-SUM($Z867:EH867))","v":0},{"$f":"IF(EI$11=\"\",0,SUM($Z865:EI865)-SUM($Z867:EI867))","v":0},{"$f":"IF(EJ$11=\"\",0,SUM($Z865:EJ865)-SUM($Z867:EJ867))","v":0},{"$f":"IF(EK$11=\"\",0,SUM($Z865:EK865)-SUM($Z867:EK867))","v":0},{"$f":"IF(EL$11=\"\",0,SUM($Z865:EL865)-SUM($Z867:EL867))","v":0},{"$f":"IF(EM$11=\"\",0,SUM($Z865:EM865)-SUM($Z867:EM867))","v":0},{"$f":"IF(EN$11=\"\",0,SUM($Z865:EN865)-SUM($Z867:EN867))","v":0},{"$f":"IF(EO$11=\"\",0,SUM($Z865:EO865)-SUM($Z867:EO867))","v":0},{"$f":"IF(EP$11=\"\",0,SUM($Z865:EP865)-SUM($Z867:EP867))","v":0},{"$f":"IF(EQ$11=\"\",0,SUM($Z865:EQ865)-SUM($Z867:EQ867))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z865:ER865)-SUM($Z867:ER867))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z865:ES865)-SUM($Z867:ES867))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z865:ET865)-SUM($Z867:ET867))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z865:EU865)-SUM($Z867:EU867))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z865:EV865)-SUM($Z867:EV867))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z865:EW865)-SUM($Z867:EW867))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z865:EX865)-SUM($Z867:EX867))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z865:EY865)-SUM($Z867:EY867))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z865:EZ865)-SUM($Z867:EZ867))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z865:FA865)-SUM($Z867:FA867))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z865:FB865)-SUM($Z867:FB867))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z865:FC865)-SUM($Z867:FC867))","v":0}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":899},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Начисление %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B899=Lists!$CU$24,SUMIFS($Z899:$FD899,$Z$2:$FD$2,Periods!$Q$18),SUM($Z899:$FD899))","v":942552.69316812907},null,null,{"$f":"IF(AA$11=\"\",0,(Z897+AA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,(AA897+AB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,(AB897+AC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,(AC897+AD891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,(AD897+AE891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,(AE897+AF891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,(AF897+AG891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,(AG897+AH891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,(AH897+AI891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,(AI897+AJ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,(AJ897+AK891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,(AK897+AL891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,(AL897+AM891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1938.3957240943073},{"$f":"IF(AN$11=\"\",0,(AM897+AN891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":7939.1769291315522},{"$f":"IF(AO$11=\"\",0,(AN897+AO891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":16698.23573130383},{"$f":"IF(AP$11=\"\",0,(AO897+AP891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":24354.579364069483},{"$f":"IF(AQ$11=\"\",0,(AP897+AQ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":30585.67256568525},{"$f":"IF(AR$11=\"\",0,(AQ897+AR891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":35451.281315046661},{"$f":"IF(AS$11=\"\",0,(AR897+AS891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":39083.677773952739},{"$f":"IF(AT$11=\"\",0,(AS897+AT891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":41777.031874335218},{"$f":"IF(AU$11=\"\",0,(AT897+AU891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":43437.946134596852},{"$f":"IF(AV$11=\"\",0,(AU897+AV891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":44154.153073737667},{"$f":"IF(AW$11=\"\",0,(AV897+AW891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":44154.153073737667},{"$f":"IF(AX$11=\"\",0,(AW897+AX891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":49856.703027361938},{"$f":"IF(AY$11=\"\",0,(AX897+AY891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58761.04000861977},{"$f":"IF(AZ$11=\"\",0,(AY897+AZ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58761.04000861977},{"$f":"IF(BA$11=\"\",0,(AZ897+BA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58761.04000861977},{"$f":"IF(BB$11=\"\",0,(BA897+BB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58761.04000861977},{"$f":"IF(BC$11=\"\",0,(BB897+BC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":56826.640948497348},{"$f":"IF(BD$11=\"\",0,(BC897+BD891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":53083.951835580614},{"$f":"IF(BE$11=\"\",0,(BD897+BE891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":48400.077782600798},{"$f":"IF(BF$11=\"\",0,(BE897+BF891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":42739.368021896298},{"$f":"IF(BG$11=\"\",0,(BF897+BG891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":36388.124698017928},{"$f":"IF(BH$11=\"\",0,(BG897+BH891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":29006.213890704548},{"$f":"IF(BI$11=\"\",0,(BH897+BI891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":20532.925004021741},{"$f":"IF(BJ$11=\"\",0,(BI897+BJ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":11072.976003084563},{"$f":"IF(BK$11=\"\",0,(BJ897+BK891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":14134.953603754348},{"$f":"IF(BL$11=\"\",0,(BK897+BL891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":14134.953603754348},{"$f":"IF(BM$11=\"\",0,(BL897+BM891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":1757.3411546841103},{"$f":"IF(BN$11=\"\",0,(BM897+BN891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,(BN897+BO891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,(BO897+BP891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,(BP897+BQ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,(BQ897+BR891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,(BR897+BS891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,(BS897+BT891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,(BT897+BU891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,(BU897+BV891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,(BV897+BW891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,(BW897+BX891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,(BX897+BY891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,(BY897+BZ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,(BZ897+CA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,(CA897+CB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,(CB897+CC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,(CC897+CD891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,(CD897+CE891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,(CE897+CF891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,(CF897+CG891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,(CG897+CH891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,(CH897+CI891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,(CI897+CJ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,(CJ897+CK891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,(CK897+CL891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,(CL897+CM891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,(CM897+CN891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,(CN897+CO891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,(CO897+CP891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,(CP897+CQ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,(CQ897+CR891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,(CR897+CS891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,(CS897+CT891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,(CT897+CU891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CV$11=\"\",0,(CU897+CV891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CW$11=\"\",0,(CV897+CW891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CX$11=\"\",0,(CW897+CX891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CY$11=\"\",0,(CX897+CY891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CZ$11=\"\",0,(CY897+CZ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DA$11=\"\",0,(CZ897+DA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DB$11=\"\",0,(DA897+DB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DC$11=\"\",0,(DB897+DC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DD$11=\"\",0,(DC897+DD891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DE$11=\"\",0,(DD897+DE891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DF$11=\"\",0,(DE897+DF891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DG$11=\"\",0,(DF897+DG891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DH$11=\"\",0,(DG897+DH891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DI$11=\"\",0,(DH897+DI891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DJ$11=\"\",0,(DI897+DJ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DK$11=\"\",0,(DJ897+DK891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DL$11=\"\",0,(DK897+DL891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DM$11=\"\",0,(DL897+DM891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DN$11=\"\",0,(DM897+DN891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DO$11=\"\",0,(DN897+DO891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DP$11=\"\",0,(DO897+DP891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DQ$11=\"\",0,(DP897+DQ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DR$11=\"\",0,(DQ897+DR891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DS$11=\"\",0,(DR897+DS891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DT$11=\"\",0,(DS897+DT891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DU$11=\"\",0,(DT897+DU891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DV$11=\"\",0,(DU897+DV891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DW$11=\"\",0,(DV897+DW891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DX$11=\"\",0,(DW897+DX891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DY$11=\"\",0,(DX897+DY891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(DZ$11=\"\",0,(DY897+DZ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EA$11=\"\",0,(DZ897+EA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EB$11=\"\",0,(EA897+EB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EC$11=\"\",0,(EB897+EC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ED$11=\"\",0,(EC897+ED891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EE$11=\"\",0,(ED897+EE891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EF$11=\"\",0,(EE897+EF891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EG$11=\"\",0,(EF897+EG891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EH$11=\"\",0,(EG897+EH891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EI$11=\"\",0,(EH897+EI891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EJ$11=\"\",0,(EI897+EJ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EK$11=\"\",0,(EJ897+EK891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EL$11=\"\",0,(EK897+EL891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EM$11=\"\",0,(EL897+EM891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EN$11=\"\",0,(EM897+EN891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EO$11=\"\",0,(EN897+EO891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EP$11=\"\",0,(EO897+EP891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EQ$11=\"\",0,(EP897+EQ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ER$11=\"\",0,(EQ897+ER891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ES$11=\"\",0,(ER897+ES891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(ET$11=\"\",0,(ES897+ET891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EU$11=\"\",0,(ET897+EU891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EV$11=\"\",0,(EU897+EV891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EW$11=\"\",0,(EV897+EW891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EX$11=\"\",0,(EW897+EX891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EY$11=\"\",0,(EX897+EY891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(EZ$11=\"\",0,(EY897+EZ891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FA$11=\"\",0,(EZ897+FA891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FB$11=\"\",0,(FA897+FB891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(FC$11=\"\",0,(FB897+FC891)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},null,null,null,null,null,null,{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B919=Lists!$CU$24,SUMIFS($Z919:$FD919,$Z$2:$FD$2,Periods!$Q$18),SUM($Z919:$FD919))","v":5675886.0265014619},null,null,{"$f":"IF(AA$11=\"\",0,AA901+AA873)","v":0},{"$f":"IF(AB$11=\"\",0,AB901+AB873)","v":0},0,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,{"$f":"IF(AM$11=\"\",0,AM901+AM873)","v":133333.33333333334},133333.33333333334,133333.33333333334,130555.55555555553,127777.7777777778,125000.00000000001,122222.2222222222,119444.44444444445,116666.66666666666,113888.88888888888,119906.47461715073,108333.33333333334,105555.55555555556,294875.70800323674,363207.6861050874,247596.40900716858,151271.08539294178,144750.61850224732,137288.96667148964,128850.47913300744,119721.45803135127,109561.76944626012,98310.702781799497,74999.999999999985,72222.222222222219,108787.32765503781,68424.007821350751,63888.888888888898,61111.111111111124,58333.333333333343,55555.555555555569,52777.777777777803,50000.000000000029,47222.222222222248,44444.444444444482,41666.666666666686,38888.88888888892,36111.111111111146,33333.333333333358,30555.555555555573,27777.777777777799,25000.000000000025,22222.222222222241,19444.444444444453,16666.666666666668,13888.888888888881,11111.111111111095,8333.3333333333339,5555.5555555555475,2777.777777777761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY901+CY873)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920}]
[{"$f":"ROW()","v":921},null,null,null,null,null,null,{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X917+$X919-$X921)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B921=Lists!$CU$24,SUMIFS($Z921:$FD921,$Z$2:$FD$2,Periods!$Q$18),SUM($Z921:$FD921))","v":31861240.167028639},null,null,{"$f":"IF(AA$11=\"\",0,AA901+AA893+AA873+AA867)","v":0},{"$f":"IF(AB$11=\"\",0,AB901+AB893+AB873+AB867)","v":0},0,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,133333.33333333334,{"$f":"IF(AM$11=\"\",0,AM901+AM893+AM873+AM867)","v":133333.33333333334},133333.33333333334,550000,547222.22222222213,544444.4444444445,541666.66666666674,538888.88888888888,536111.11111111112,533333.33333333337,530555.5555555555,536573.14128381736,525000,522222.22222222225,711542.37466990342,779874.35277175414,857702.98168607696,942206.66335128259,1029804.690466895,1120026.6094086072,1180641.4781875105,1274579.2054293556,1373557.3247812074,1464024.6491404085,491666.66666666657,488888.88888888888,1763215.2392287282,660824.78995642846,480555.55555555556,477777.77777777787,475000.00000000012,472222.22222222236,469444.44444444461,466666.66666666686,463888.88888888917,461111.11111111147,458333.3333333336,455555.55555555591,452777.77777777816,450000.00000000035,447222.22222222248,444444.44444444479,441666.66666666709,438888.88888888923,436111.1111111113,433333.33333333337,430555.55555555527,427777.77777777717,425000,422222.22222222161,419444.44444444194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY$11=\"\",0,CY901+CY893+CY873+CY867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922}]
[{"$f":"ROW()","v":923},null,null,null,null,null,null,{"$f":"Items!$BS$37","v":"Итоговый кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X923-0)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(MIN($Z909:$FD909)>=0,0,-MIN($Z909:$FD909))","v":0}]
[{"$f":"ROW()","v":924}]
[{"$f":"ROW()","v":925},null,null,null,null,null,null,{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B925=Lists!$CU$24,SUMIFS($Z925:$FD925,$Z$2:$FD$2,Periods!$Q$18),SUM($Z925:$FD925))","v":57195626.24277807},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA927=0,0,AA829/AA927))","v":-10310824.77959612},-8255201.7481697649,-8206345.8396162195,-6414422.7972007506,-1385001.9151053592,-987200.44121209788,-918490.07706441742,0,0,0,0,0,{"$f":"IF(AM$11=\"\",0,IF(AM927=0,0,AM829/AM927))","v":-368722.18898789783},-356918.74600199534,-244489.33953273389,-160739.40480888283,-56794.239598283093,39029.997515141957,122046.52217474299,181845.78729861064,245576.64260227804,301067.39229367615,79226.798144524029,0,0,432339.42023854307,464864.68407147302,501552.82890229183,540510.0637148188,579549.22245424287,618360.37422168709,639453.83473057335,677229.4519993189,715968.05603236798,748640.11468572146,245114.33786764243,89907.901741044479,851262.65743048396,883512.84031097614,921337.45013410668,958476.10019748961,993581.02103549906,1024589.7345541964,944518.2957550108,896930.83471524541,922465.71149473521,943733.92780228949,351905.23447688052,213424.18738056454,1033832.1315026856,1037039.3869835185,1056744.5499345961,1075331.0846816292,1089539.0107676908,1099233.3022027304,1101288.3453948726,1116312.1463298681,1129308.7099902139,1138536.9534074015,489416.84706873767,383881.0801483033,1211067.6767909359,1200853.8783826779,1210312.6845852765,1218981.5405418673,1223521.0729235802,1223829.3469787091,1216757.3694880174,1223146.8221610237,1227866.7296410245,1229197.5566123603,563449.4305612453,484392.7884489898,1289542.9911708354,1270662.621006384,1272842.5896683868,{"$f":"IF(CY$11=\"\",0,IF(CY927=0,0,CY829/CY927))","v":1274483.5775299601},1272292.079939933,1266189.6069700634,1253083.7278088441,1253408.5148794956,1252345.6226049261,1248206.0855785047,593018.0974196688,534591.00476133463,1298975.9499189174,1274687.8870993613,1271960.6729118116,1268878.9962031238,1262279.7221920565,1252100.9870134236,1235360.9478682482,1231657.7557115385,1226784.7278101479,1219090.6130834883,592317.01698120008,549968.53525089053,1262524.7509276448,1235306.9617401424,1229402.725481424,1223278.565184528,1213955.5169307136,1201383.3123926157,1182725.0493762577,1176472.8380476721,1169219.77340351,1159357.6119588439,571941.48211499851,542033.22893538314,1197049.5391810513,1168665.1175453616,1160834.1406956743,1152880.1890143636,1142039.689053264,1128270.3194798827,1108899.9983761304,1101161.0276601024,1092552.869884769,1081514.1083798502,782716.74102173338,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,null,null,null,null,null,{"$f":"H925","v":"NPV(WACC)"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(AZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(BZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(CZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(DZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(ED$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":1.9347239801361882E-2},{"$f":"IF(EQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ER$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ES$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(ET$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(EZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(FC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":927},null,null,null,null,null,null,{"$f":"H925","v":"NPV(WACC)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q905","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA926),Z927*(1+AA926)))","v":1.0193472398013619},1.0390687952906552,1.0591719084432558,1.0796639613467736,1.1005524789118379,1.1218451316353286,1.1435497384170676,1.1656742694310074,1.1882268490519663,1.2112157588389914,1.2346494405764379,1.2585364993738875,{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,(1+AM926),AL927*(1+AM926)))","v":1.2828857068260406},1.3077060042337436,1.3330065058873346,1.3587965024135125,1.3850854641869585,1.4118830448079642,1.4391990846473408,1.4670436144599135,1.4954268590679261,1.5243592411157105,1.5538513848969981,1.5839141202562785,1.6145584865656399,1.6457957367785494,1.6776373415620631,1.7100949935089835,1.7431806114315103,1.7769063447379603,1.8112845778941671,1.8463279349711941,1.882049284281035,1.9184617431020017,1.9555786824955348,1.9934137322162073,2.0319807857167222,2.0712940052497433,2.1113678270684333,2.1522169667276065,2.1938564244874454,2.2363014908217624,2.2795677520328343,2.323671095974865,{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,(1+BS926),BR927*(1+BS926)))","v":2.368627717888184},2.4144541263463193,2.4611671493181291,2.5087839403472212,2.5573219848509243,2.6067991065411298,2.6572334739693568,2.7086436071984479,2.7610483846033422,2.8144670498034259,2.8689192187290042,2.92442488682449,2.981004436390954,3.0386786440707336,3.0974686884768472,3.1573961579700187,3.2184830585861635,3.2807518221172507,3.3442253143485079,3.4089268434549931,3.4748801685606163,3.5421095084627554,3.6106395505256685,3.6804954597459703,3.751702887993499,3.8242879834309713,3.8982774001158771,3.9736983077881485,4.0505784018471918,4.1289459135219468,4.2088296202377089,4.2902588561835229,{"$f":"IF(CY$11=\"\",0,IF(CY$2=1,(1+CY926),CX927*(1+CY926)))","v":4.373263523084022},4.4578741011796774,4.5441216604194814,4.63203787187018,4.7216550193462421,4.8130060112648376,4.9061243927301748,5.0010443578516366,5.0978007623002402,5.1964291361080281,5.2969656967150938,5.3994473622690284,5.5039117651816785,5.6103972659481851,5.7189429672333896,5.8295887282307657,5.9423751792991624,6.0573437368827241,6.1745366187194719,6.2939968593441273,6.4157683258908769,6.5398957342018695,6.6664246652473764,6.7954015818636311,6.9268738458145007,7.060889735183256,7.1974984621008211,7.3367501908170194,7.4786960561214437,7.623388182120725,7.7708797013790827,7.9212247744291995,{"$f":"IF(EE$11=\"\",0,IF(EE$2=1,(1+EE926),ED927*(1+EE926)))","v":8.0744786096605701},8.2306974835926408,8.3899387615401739,8.5522609186784333,8.7177235615159212,8.8863874497825517,9.058314518741307,9.2335679019315524,9.4122119543523795,9.5943122760944792,9.7799357364292288,9.9691504983638346,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"KPI!$I$26&\" нарастающим итогом\"","v":"NPV(WACC) нарастающим итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X929-$X925)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B929=Lists!$CU$24,SUMIFS($Z929:$FD929,$Z$2:$FD$2,Periods!$Q$18),SUM($Z929:$FD929))","v":57195626.24277807},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z925:AA925))","v":-10310824.77959612},{"$f":"IF(AB$11=\"\",0,SUM($Z925:AB925))","v":-18566026.527765885},{"$f":"IF(AC$11=\"\",0,SUM($Z925:AC925))","v":-26772372.367382105},{"$f":"IF(AD$11=\"\",0,SUM($Z925:AD925))","v":-33186795.164582856},{"$f":"IF(AE$11=\"\",0,SUM($Z925:AE925))","v":-34571797.079688214},{"$f":"IF(AF$11=\"\",0,SUM($Z925:AF925))","v":-35558997.520900309},{"$f":"IF(AG$11=\"\",0,SUM($Z925:AG925))","v":-36477487.597964726},{"$f":"IF(AH$11=\"\",0,SUM($Z925:AH925))","v":-36477487.597964726},{"$f":"IF(AI$11=\"\",0,SUM($Z925:AI925))","v":-36477487.597964726},{"$f":"IF(AJ$11=\"\",0,SUM($Z925:AJ925))","v":-36477487.597964726},{"$f":"IF(AK$11=\"\",0,SUM($Z925:AK925))","v":-36477487.597964726},{"$f":"IF(AL$11=\"\",0,SUM($Z925:AL925))","v":-36477487.597964726},{"$f":"IF(AM$11=\"\",0,SUM($Z925:AM925))","v":-36846209.786952622},{"$f":"IF(AN$11=\"\",0,SUM($Z925:AN925))","v":-37203128.532954618},{"$f":"IF(AO$11=\"\",0,SUM($Z925:AO925))","v":-37447617.872487351},{"$f":"IF(AP$11=\"\",0,SUM($Z925:AP925))","v":-37608357.277296238},{"$f":"IF(AQ$11=\"\",0,SUM($Z925:AQ925))","v":-37665151.516894519},{"$f":"IF(AR$11=\"\",0,SUM($Z925:AR925))","v":-37626121.519379377},{"$f":"IF(AS$11=\"\",0,SUM($Z925:AS925))","v":-37504074.997204632},{"$f":"IF(AT$11=\"\",0,SUM($Z925:AT925))","v":-37322229.209906019},{"$f":"IF(AU$11=\"\",0,SUM($Z925:AU925))","v":-37076652.567303739},{"$f":"IF(AV$11=\"\",0,SUM($Z925:AV925))","v":-36775585.175010063},{"$f":"IF(AW$11=\"\",0,SUM($Z925:AW925))","v":-36696358.376865536},{"$f":"IF(AX$11=\"\",0,SUM($Z925:AX925))","v":-36696358.376865536},{"$f":"IF(AY$11=\"\",0,SUM($Z925:AY925))","v":-36696358.376865536},{"$f":"IF(AZ$11=\"\",0,SUM($Z925:AZ925))","v":-36264018.956626996},{"$f":"IF(BA$11=\"\",0,SUM($Z925:BA925))","v":-35799154.272555523},{"$f":"IF(BB$11=\"\",0,SUM($Z925:BB925))","v":-35297601.443653233},{"$f":"IF(BC$11=\"\",0,SUM($Z925:BC925))","v":-34757091.379938416},{"$f":"IF(BD$11=\"\",0,SUM($Z925:BD925))","v":-34177542.157484174},{"$f":"IF(BE$11=\"\",0,SUM($Z925:BE925))","v":-33559181.783262484},{"$f":"IF(BF$11=\"\",0,SUM($Z925:BF925))","v":-32919727.948531911},{"$f":"IF(BG$11=\"\",0,SUM($Z925:BG925))","v":-32242498.496532593},{"$f":"IF(BH$11=\"\",0,SUM($Z925:BH925))","v":-31526530.440500226},{"$f":"IF(BI$11=\"\",0,SUM($Z925:BI925))","v":-30777890.325814504},{"$f":"IF(BJ$11=\"\",0,SUM($Z925:BJ925))","v":-30532775.98794686},{"$f":"IF(BK$11=\"\",0,SUM($Z925:BK925))","v":-30442868.086205818},{"$f":"IF(BL$11=\"\",0,SUM($Z925:BL925))","v":-29591605.428775333},{"$f":"IF(BM$11=\"\",0,SUM($Z925:BM925))","v":-28708092.588464357},{"$f":"IF(BN$11=\"\",0,SUM($Z925:BN925))","v":-27786755.138330251},{"$f":"IF(BO$11=\"\",0,SUM($Z925:BO925))","v":-26828279.038132761},{"$f":"IF(BP$11=\"\",0,SUM($Z925:BP925))","v":-25834698.017097261},{"$f":"IF(BQ$11=\"\",0,SUM($Z925:BQ925))","v":-24810108.282543063},{"$f":"IF(BR$11=\"\",0,SUM($Z925:BR925))","v":-23865589.986788053},{"$f":"IF(BS$11=\"\",0,SUM($Z925:BS925))","v":-22968659.152072806},{"$f":"IF(BT$11=\"\",0,SUM($Z925:BT925))","v":-22046193.44057807},{"$f":"IF(BU$11=\"\",0,SUM($Z925:BU925))","v":-21102459.512775779},{"$f":"IF(BV$11=\"\",0,SUM($Z925:BV925))","v":-20750554.2782989},{"$f":"IF(BW$11=\"\",0,SUM($Z925:BW925))","v":-20537130.090918336},{"$f":"IF(BX$11=\"\",0,SUM($Z925:BX925))","v":-19503297.959415652},{"$f":"IF(BY$11=\"\",0,SUM($Z925:BY925))","v":-18466258.572432134},{"$f":"IF(BZ$11=\"\",0,SUM($Z925:BZ925))","v":-17409514.022497538},{"$f":"IF(CA$11=\"\",0,SUM($Z925:CA925))","v":-16334182.937815908},{"$f":"IF(CB$11=\"\",0,SUM($Z925:CB925))","v":-15244643.927048218},{"$f":"IF(CC$11=\"\",0,SUM($Z925:CC925))","v":-14145410.624845486},{"$f":"IF(CD$11=\"\",0,SUM($Z925:CD925))","v":-13044122.279450614},{"$f":"IF(CE$11=\"\",0,SUM($Z925:CE925))","v":-11927810.133120745},{"$f":"IF(CF$11=\"\",0,SUM($Z925:CF925))","v":-10798501.423130531},{"$f":"IF(CG$11=\"\",0,SUM($Z925:CG925))","v":-9659964.4697231296},{"$f":"IF(CH$11=\"\",0,SUM($Z925:CH925))","v":-9170547.6226543915},{"$f":"IF(CI$11=\"\",0,SUM($Z925:CI925))","v":-8786666.5425060876},{"$f":"IF(CJ$11=\"\",0,SUM($Z925:CJ925))","v":-7575598.8657151517},{"$f":"IF(CK$11=\"\",0,SUM($Z925:CK925))","v":-6374744.9873324735},{"$f":"IF(CL$11=\"\",0,SUM($Z925:CL925))","v":-5164432.3027471974},{"$f":"IF(CM$11=\"\",0,SUM($Z925:CM925))","v":-3945450.7622053302},{"$f":"IF(CN$11=\"\",0,SUM($Z925:CN925))","v":-2721929.68928175},{"$f":"IF(CO$11=\"\",0,SUM($Z925:CO925))","v":-1498100.3423030409},{"$f":"IF(CP$11=\"\",0,SUM($Z925:CP925))","v":-281342.9728150235},{"$f":"IF(CQ$11=\"\",0,SUM($Z925:CQ925))","v":941803.84934600024},{"$f":"IF(CR$11=\"\",0,SUM($Z925:CR925))","v":2169670.5789870247},{"$f":"IF(CS$11=\"\",0,SUM($Z925:CS925))","v":3398868.135599385},{"$f":"IF(CT$11=\"\",0,SUM($Z925:CT925))","v":3962317.5661606304},{"$f":"IF(CU$11=\"\",0,SUM($Z925:CU925))","v":4446710.3546096198},{"$f":"IF(CV$11=\"\",0,SUM($Z925:CV925))","v":5736253.3457804555},{"$f":"IF(CW$11=\"\",0,SUM($Z925:CW925))","v":7006915.9667868391},{"$f":"IF(CX$11=\"\",0,SUM($Z925:CX925))","v":8279758.5564552257},{"$f":"IF(CY$11=\"\",0,SUM($Z925:CY925))","v":9554242.133985186},{"$f":"IF(CZ$11=\"\",0,SUM($Z925:CZ925))","v":10826534.213925119},{"$f":"IF(DA$11=\"\",0,SUM($Z925:DA925))","v":12092723.820895184},{"$f":"IF(DB$11=\"\",0,SUM($Z925:DB925))","v":13345807.548704028},{"$f":"IF(DC$11=\"\",0,SUM($Z925:DC925))","v":14599216.063583523},{"$f":"IF(DD$11=\"\",0,SUM($Z925:DD925))","v":15851561.686188448},{"$f":"IF(DE$11=\"\",0,SUM($Z925:DE925))","v":17099767.771766953},{"$f":"IF(DF$11=\"\",0,SUM($Z925:DF925))","v":17692785.869186621},{"$f":"IF(DG$11=\"\",0,SUM($Z925:DG925))","v":18227376.873947956},{"$f":"IF(DH$11=\"\",0,SUM($Z925:DH925))","v":19526352.823866874},{"$f":"IF(DI$11=\"\",0,SUM($Z925:DI925))","v":20801040.710966237},{"$f":"IF(DJ$11=\"\",0,SUM($Z925:DJ925))","v":22073001.383878049},{"$f":"IF(DK$11=\"\",0,SUM($Z925:DK925))","v":23341880.380081173},{"$f":"IF(DL$11=\"\",0,SUM($Z925:DL925))","v":24604160.10227323},{"$f":"IF(DM$11=\"\",0,SUM($Z925:DM925))","v":25856261.089286651},{"$f":"IF(DN$11=\"\",0,SUM($Z925:DN925))","v":27091622.037154898},{"$f":"IF(DO$11=\"\",0,SUM($Z925:DO925))","v":28323279.792866435},{"$f":"IF(DP$11=\"\",0,SUM($Z925:DP925))","v":29550064.520676583},{"$f":"IF(DQ$11=\"\",0,SUM($Z925:DQ925))","v":30769155.133760072},{"$f":"IF(DR$11=\"\",0,SUM($Z925:DR925))","v":31361472.150741272},{"$f":"IF(DS$11=\"\",0,SUM($Z925:DS925))","v":31911440.685992163},{"$f":"IF(DT$11=\"\",0,SUM($Z925:DT925))","v":33173965.436919808},{"$f":"IF(DU$11=\"\",0,SUM($Z925:DU925))","v":34409272.398659952},{"$f":"IF(DV$11=\"\",0,SUM($Z925:DV925))","v":35638675.124141373},{"$f":"IF(DW$11=\"\",0,SUM($Z925:DW925))","v":36861953.689325899},{"$f":"IF(DX$11=\"\",0,SUM($Z925:DX925))","v":38075909.206256613},{"$f":"IF(DY$11=\"\",0,SUM($Z925:DY925))","v":39277292.518649228},{"$f":"IF(DZ$11=\"\",0,SUM($Z925:DZ925))","v":40460017.568025485},{"$f":"IF(EA$11=\"\",0,SUM($Z925:EA925))","v":41636490.406073153},{"$f":"IF(EB$11=\"\",0,SUM($Z925:EB925))","v":42805710.179476663},{"$f":"IF(EC$11=\"\",0,SUM($Z925:EC925))","v":43965067.79143551},{"$f":"IF(ED$11=\"\",0,SUM($Z925:ED925))","v":44537009.27355051},{"$f":"IF(EE$11=\"\",0,SUM($Z925:EE925))","v":45079042.502485894},{"$f":"IF(EF$11=\"\",0,SUM($Z925:EF925))","v":46276092.041666947},{"$f":"IF(EG$11=\"\",0,SUM($Z925:EG925))","v":47444757.159212306},{"$f":"IF(EH$11=\"\",0,SUM($Z925:EH925))","v":48605591.299907982},{"$f":"IF(EI$11=\"\",0,SUM($Z925:EI925))","v":49758471.488922343},{"$f":"IF(EJ$11=\"\",0,SUM($Z925:EJ925))","v":50900511.17797561},{"$f":"IF(EK$11=\"\",0,SUM($Z925:EK925))","v":52028781.497455493},{"$f":"IF(EL$11=\"\",0,SUM($Z925:EL925))","v":53137681.495831624},{"$f":"IF(EM$11=\"\",0,SUM($Z925:EM925))","v":54238842.523491725},{"$f":"IF(EN$11=\"\",0,SUM($Z925:EN925))","v":55331395.393376492},{"$f":"IF(EO$11=\"\",0,SUM($Z925:EO925))","v":56412909.50175634},{"$f":"IF(EP$11=\"\",0,SUM($Z925:EP925))","v":57195626.24277807},{"$f":"IF(EQ$11=\"\",0,SUM($Z925:EQ925))","v":0},{"$f":"IF(ER$11=\"\",0,SUM($Z925:ER925))","v":0},{"$f":"IF(ES$11=\"\",0,SUM($Z925:ES925))","v":0},{"$f":"IF(ET$11=\"\",0,SUM($Z925:ET925))","v":0},{"$f":"IF(EU$11=\"\",0,SUM($Z925:EU925))","v":0},{"$f":"IF(EV$11=\"\",0,SUM($Z925:EV925))","v":0},{"$f":"IF(EW$11=\"\",0,SUM($Z925:EW925))","v":0},{"$f":"IF(EX$11=\"\",0,SUM($Z925:EX925))","v":0},{"$f":"IF(EY$11=\"\",0,SUM($Z925:EY925))","v":0},{"$f":"IF(EZ$11=\"\",0,SUM($Z925:EZ925))","v":0},{"$f":"IF(FA$11=\"\",0,SUM($Z925:FA925))","v":0},{"$f":"IF(FB$11=\"\",0,SUM($Z925:FB925))","v":0},{"$f":"IF(FC$11=\"\",0,SUM($Z925:FC925))","v":0}]
[{"$f":"ROW()","v":930}]
[{"$f":"ROW()","v":931},null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B931=Lists!$CU$24,SUMIFS($Z931:$FD931,$Z$2:$FD$2,Periods!$Q$18),SUM($Z931:$FD931))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z931:Z931)=1,0,IF(AND(Z929<=0,MIN(AA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z931:AA931)=1,0,IF(AND(AA929<=0,MIN(AB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z931:AB931)=1,0,IF(AND(AB929<=0,MIN(AC929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z931:AC931)=1,0,IF(AND(AC929<=0,MIN(AD929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z931:AD931)=1,0,IF(AND(AD929<=0,MIN(AE929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z931:AE931)=1,0,IF(AND(AE929<=0,MIN(AF929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z931:AF931)=1,0,IF(AND(AF929<=0,MIN(AG929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z931:AG931)=1,0,IF(AND(AG929<=0,MIN(AH929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z931:AH931)=1,0,IF(AND(AH929<=0,MIN(AI929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z931:AI931)=1,0,IF(AND(AI929<=0,MIN(AJ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z931:AJ931)=1,0,IF(AND(AJ929<=0,MIN(AK929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z931:AK931)=1,0,IF(AND(AK929<=0,MIN(AL929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z931:AL931)=1,0,IF(AND(AL929<=0,MIN(AM929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z931:AM931)=1,0,IF(AND(AM929<=0,MIN(AN929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z931:AN931)=1,0,IF(AND(AN929<=0,MIN(AO929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z931:AO931)=1,0,IF(AND(AO929<=0,MIN(AP929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z931:AP931)=1,0,IF(AND(AP929<=0,MIN(AQ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z931:AQ931)=1,0,IF(AND(AQ929<=0,MIN(AR929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z931:AR931)=1,0,IF(AND(AR929<=0,MIN(AS929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z931:AS931)=1,0,IF(AND(AS929<=0,MIN(AT929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z931:AT931)=1,0,IF(AND(AT929<=0,MIN(AU929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z931:AU931)=1,0,IF(AND(AU929<=0,MIN(AV929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z931:AV931)=1,0,IF(AND(AV929<=0,MIN(AW929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z931:AW931)=1,0,IF(AND(AW929<=0,MIN(AX929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z931:AX931)=1,0,IF(AND(AX929<=0,MIN(AY929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z931:AY931)=1,0,IF(AND(AY929<=0,MIN(AZ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z931:AZ931)=1,0,IF(AND(AZ929<=0,MIN(BA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z931:BA931)=1,0,IF(AND(BA929<=0,MIN(BB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z931:BB931)=1,0,IF(AND(BB929<=0,MIN(BC929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z931:BC931)=1,0,IF(AND(BC929<=0,MIN(BD929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z931:BD931)=1,0,IF(AND(BD929<=0,MIN(BE929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z931:BE931)=1,0,IF(AND(BE929<=0,MIN(BF929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z931:BF931)=1,0,IF(AND(BF929<=0,MIN(BG929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z931:BG931)=1,0,IF(AND(BG929<=0,MIN(BH929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z931:BH931)=1,0,IF(AND(BH929<=0,MIN(BI929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z931:BI931)=1,0,IF(AND(BI929<=0,MIN(BJ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z931:BJ931)=1,0,IF(AND(BJ929<=0,MIN(BK929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z931:BK931)=1,0,IF(AND(BK929<=0,MIN(BL929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z931:BL931)=1,0,IF(AND(BL929<=0,MIN(BM929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z931:BM931)=1,0,IF(AND(BM929<=0,MIN(BN929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z931:BN931)=1,0,IF(AND(BN929<=0,MIN(BO929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z931:BO931)=1,0,IF(AND(BO929<=0,MIN(BP929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z931:BP931)=1,0,IF(AND(BP929<=0,MIN(BQ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z931:BQ931)=1,0,IF(AND(BQ929<=0,MIN(BR929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z931:BR931)=1,0,IF(AND(BR929<=0,MIN(BS929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z931:BS931)=1,0,IF(AND(BS929<=0,MIN(BT929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z931:BT931)=1,0,IF(AND(BT929<=0,MIN(BU929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z931:BU931)=1,0,IF(AND(BU929<=0,MIN(BV929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z931:BV931)=1,0,IF(AND(BV929<=0,MIN(BW929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z931:BW931)=1,0,IF(AND(BW929<=0,MIN(BX929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z931:BX931)=1,0,IF(AND(BX929<=0,MIN(BY929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z931:BY931)=1,0,IF(AND(BY929<=0,MIN(BZ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z931:BZ931)=1,0,IF(AND(BZ929<=0,MIN(CA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z931:CA931)=1,0,IF(AND(CA929<=0,MIN(CB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z931:CB931)=1,0,IF(AND(CB929<=0,MIN(CC929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z931:CC931)=1,0,IF(AND(CC929<=0,MIN(CD929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z931:CD931)=1,0,IF(AND(CD929<=0,MIN(CE929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z931:CE931)=1,0,IF(AND(CE929<=0,MIN(CF929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z931:CF931)=1,0,IF(AND(CF929<=0,MIN(CG929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z931:CG931)=1,0,IF(AND(CG929<=0,MIN(CH929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z931:CH931)=1,0,IF(AND(CH929<=0,MIN(CI929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z931:CI931)=1,0,IF(AND(CI929<=0,MIN(CJ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z931:CJ931)=1,0,IF(AND(CJ929<=0,MIN(CK929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z931:CK931)=1,0,IF(AND(CK929<=0,MIN(CL929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z931:CL931)=1,0,IF(AND(CL929<=0,MIN(CM929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z931:CM931)=1,0,IF(AND(CM929<=0,MIN(CN929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z931:CN931)=1,0,IF(AND(CN929<=0,MIN(CO929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z931:CO931)=1,0,IF(AND(CO929<=0,MIN(CP929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z931:CP931)=1,0,IF(AND(CP929<=0,MIN(CQ929:$FD929)>=0),1,0)))","v":1},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z931:CQ931)=1,0,IF(AND(CQ929<=0,MIN(CR929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z931:CR931)=1,0,IF(AND(CR929<=0,MIN(CS929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z931:CS931)=1,0,IF(AND(CS929<=0,MIN(CT929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z931:CT931)=1,0,IF(AND(CT929<=0,MIN(CU929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CV$11=\"\",0,IF(SUM($Z931:CU931)=1,0,IF(AND(CU929<=0,MIN(CV929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CW$11=\"\",0,IF(SUM($Z931:CV931)=1,0,IF(AND(CV929<=0,MIN(CW929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CX$11=\"\",0,IF(SUM($Z931:CW931)=1,0,IF(AND(CW929<=0,MIN(CX929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CY$11=\"\",0,IF(SUM($Z931:CX931)=1,0,IF(AND(CX929<=0,MIN(CY929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(CZ$11=\"\",0,IF(SUM($Z931:CY931)=1,0,IF(AND(CY929<=0,MIN(CZ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DA$11=\"\",0,IF(SUM($Z931:CZ931)=1,0,IF(AND(CZ929<=0,MIN(DA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DB$11=\"\",0,IF(SUM($Z931:DA931)=1,0,IF(AND(DA929<=0,MIN(DB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DC$11=\"\",0,IF(SUM($Z931:DB931)=1,0,IF(AND(DB929<=0,MIN(DC929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DD$11=\"\",0,IF(SUM($Z931:DC931)=1,0,IF(AND(DC929<=0,MIN(DD929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DE$11=\"\",0,IF(SUM($Z931:DD931)=1,0,IF(AND(DD929<=0,MIN(DE929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DF$11=\"\",0,IF(SUM($Z931:DE931)=1,0,IF(AND(DE929<=0,MIN(DF929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DG$11=\"\",0,IF(SUM($Z931:DF931)=1,0,IF(AND(DF929<=0,MIN(DG929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DH$11=\"\",0,IF(SUM($Z931:DG931)=1,0,IF(AND(DG929<=0,MIN(DH929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DI$11=\"\",0,IF(SUM($Z931:DH931)=1,0,IF(AND(DH929<=0,MIN(DI929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DJ$11=\"\",0,IF(SUM($Z931:DI931)=1,0,IF(AND(DI929<=0,MIN(DJ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DK$11=\"\",0,IF(SUM($Z931:DJ931)=1,0,IF(AND(DJ929<=0,MIN(DK929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DL$11=\"\",0,IF(SUM($Z931:DK931)=1,0,IF(AND(DK929<=0,MIN(DL929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DM$11=\"\",0,IF(SUM($Z931:DL931)=1,0,IF(AND(DL929<=0,MIN(DM929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DN$11=\"\",0,IF(SUM($Z931:DM931)=1,0,IF(AND(DM929<=0,MIN(DN929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DO$11=\"\",0,IF(SUM($Z931:DN931)=1,0,IF(AND(DN929<=0,MIN(DO929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DP$11=\"\",0,IF(SUM($Z931:DO931)=1,0,IF(AND(DO929<=0,MIN(DP929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DQ$11=\"\",0,IF(SUM($Z931:DP931)=1,0,IF(AND(DP929<=0,MIN(DQ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DR$11=\"\",0,IF(SUM($Z931:DQ931)=1,0,IF(AND(DQ929<=0,MIN(DR929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DS$11=\"\",0,IF(SUM($Z931:DR931)=1,0,IF(AND(DR929<=0,MIN(DS929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DT$11=\"\",0,IF(SUM($Z931:DS931)=1,0,IF(AND(DS929<=0,MIN(DT929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DU$11=\"\",0,IF(SUM($Z931:DT931)=1,0,IF(AND(DT929<=0,MIN(DU929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DV$11=\"\",0,IF(SUM($Z931:DU931)=1,0,IF(AND(DU929<=0,MIN(DV929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DW$11=\"\",0,IF(SUM($Z931:DV931)=1,0,IF(AND(DV929<=0,MIN(DW929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DX$11=\"\",0,IF(SUM($Z931:DW931)=1,0,IF(AND(DW929<=0,MIN(DX929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DY$11=\"\",0,IF(SUM($Z931:DX931)=1,0,IF(AND(DX929<=0,MIN(DY929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(DZ$11=\"\",0,IF(SUM($Z931:DY931)=1,0,IF(AND(DY929<=0,MIN(DZ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EA$11=\"\",0,IF(SUM($Z931:DZ931)=1,0,IF(AND(DZ929<=0,MIN(EA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EB$11=\"\",0,IF(SUM($Z931:EA931)=1,0,IF(AND(EA929<=0,MIN(EB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EC$11=\"\",0,IF(SUM($Z931:EB931)=1,0,IF(AND(EB929<=0,MIN(EC929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(ED$11=\"\",0,IF(SUM($Z931:EC931)=1,0,IF(AND(EC929<=0,MIN(ED929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EE$11=\"\",0,IF(SUM($Z931:ED931)=1,0,IF(AND(ED929<=0,MIN(EE929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EF$11=\"\",0,IF(SUM($Z931:EE931)=1,0,IF(AND(EE929<=0,MIN(EF929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EG$11=\"\",0,IF(SUM($Z931:EF931)=1,0,IF(AND(EF929<=0,MIN(EG929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EH$11=\"\",0,IF(SUM($Z931:EG931)=1,0,IF(AND(EG929<=0,MIN(EH929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EI$11=\"\",0,IF(SUM($Z931:EH931)=1,0,IF(AND(EH929<=0,MIN(EI929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EJ$11=\"\",0,IF(SUM($Z931:EI931)=1,0,IF(AND(EI929<=0,MIN(EJ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EK$11=\"\",0,IF(SUM($Z931:EJ931)=1,0,IF(AND(EJ929<=0,MIN(EK929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EL$11=\"\",0,IF(SUM($Z931:EK931)=1,0,IF(AND(EK929<=0,MIN(EL929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EM$11=\"\",0,IF(SUM($Z931:EL931)=1,0,IF(AND(EL929<=0,MIN(EM929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EN$11=\"\",0,IF(SUM($Z931:EM931)=1,0,IF(AND(EM929<=0,MIN(EN929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EO$11=\"\",0,IF(SUM($Z931:EN931)=1,0,IF(AND(EN929<=0,MIN(EO929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EP$11=\"\",0,IF(SUM($Z931:EO931)=1,0,IF(AND(EO929<=0,MIN(EP929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EQ$11=\"\",0,IF(SUM($Z931:EP931)=1,0,IF(AND(EP929<=0,MIN(EQ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(ER$11=\"\",0,IF(SUM($Z931:EQ931)=1,0,IF(AND(EQ929<=0,MIN(ER929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(ES$11=\"\",0,IF(SUM($Z931:ER931)=1,0,IF(AND(ER929<=0,MIN(ES929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(ET$11=\"\",0,IF(SUM($Z931:ES931)=1,0,IF(AND(ES929<=0,MIN(ET929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EU$11=\"\",0,IF(SUM($Z931:ET931)=1,0,IF(AND(ET929<=0,MIN(EU929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EV$11=\"\",0,IF(SUM($Z931:EU931)=1,0,IF(AND(EU929<=0,MIN(EV929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EW$11=\"\",0,IF(SUM($Z931:EV931)=1,0,IF(AND(EV929<=0,MIN(EW929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EX$11=\"\",0,IF(SUM($Z931:EW931)=1,0,IF(AND(EW929<=0,MIN(EX929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EY$11=\"\",0,IF(SUM($Z931:EX931)=1,0,IF(AND(EX929<=0,MIN(EY929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(EZ$11=\"\",0,IF(SUM($Z931:EY931)=1,0,IF(AND(EY929<=0,MIN(EZ929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(FA$11=\"\",0,IF(SUM($Z931:EZ931)=1,0,IF(AND(EZ929<=0,MIN(FA929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(FB$11=\"\",0,IF(SUM($Z931:FA931)=1,0,IF(AND(FA929<=0,MIN(FB929:$FD929)>=0),1,0)))","v":0},{"$f":"IF(FC$11=\"\",0,IF(SUM($Z931:FB931)=1,0,IF(AND(FB929<=0,MIN(FC929:$FD929)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":932},null,null,null,null,null,null,{"$f":"H931","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X931=0,\"не окупается\",SUMIFS($Z$2:$FD$2,$Z931:$FD931,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.75}]

{"sheet":"Res5","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}